| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.50B | 3.12B | 2.41B | 2.03B | 793.00M | |
| Cash Equivalents | | | 370.00M | 297.00M | 186.00M | 173.00M | 56.00M | |
| Receivables | | | 5.81B | 6.19B | 6.63B | 5.15B | 7.24B | |
| Inventories | | | 2.51B | 2.87B | 2.87B | 2.84B | 2.65B | |
| Other Current Assets | | | 266.00M | 240.00M | 261.00M | 201.00M | 145.00M | |
| Total Current Assets | | | 11.45B | 12.72B | 12.36B | 10.40B | 10.88B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.12B | 3.24B | 3.26B | 3.17B | 3.11B | |
| Investments And Advances | | | 279.00M | 223.00M | 210.00M | 237.00M | 582.00M | |
| Goodwill | | | 64.00M | 83.00M | 86.00M | 69.00M | 70.00M | |
| Intangibles | | | 2.02B | 1.96B | 1.75B | 1.44B | 1.24B | |
| Other Non-Current Assets | | | 1.92B | 1.21B | 717.00M | 701.00M | 667.00M | |
| Total Non-Current Assets | | | 7.41B | 6.72B | 6.03B | 5.62B | 5.68B | |
| |
| TOTAL ASSETS | | | 18.86B | 19.44B | 18.39B | 16.01B | 16.56B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 59.00M | 35.00M | 38.00M | 66.00M | 0.00 | |
| Current Portion Of LT Debt. | | | 624.00M | 793.00M | 252.00M | 101.00M | 3.61B | |
| Accrued Expenses | | | 253.00M | 309.00M | 557.00M | 488.00M | 405.00M | |
| Other Current Liabilities | | | 3.03B | 3.21B | 2.90B | 2.83B | 2.94B | |
| Total Current Liabilities | | | 3.97B | 4.35B | 3.75B | 3.49B | 6.96B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.38B | 5.48B | 5.81B | 4.27B | 2.17B | |
| Deferred Taxes/Income | | | 33.00M | 48.00M | 28.00M | 25.00M | 11.00M | |
| Other Non-Current Liabilities | | | 6.66B | 6.79B | 6.41B | 5.84B | 5.11B | |
| Total Non-Current Liabilities | | | 12.13B | 12.39B | 12.28B | 10.17B | 7.31B | |
| |
| TOTAL LIABILITIES | | | 16.10B | 16.74B | 16.03B | 13.66B | 14.27B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 3.47B | 3.45B | 3.02B | 2.88B | N/A | |
| Minority Interest | | | 59.00M | 70.00M | 36.00M | 37.00M | 22.00M | |
| Common Shares | | | 3.00M | 3.00M | 3.00M | 3.00M | N/A | |
| Treasury Stock | | | -44.00M | -64.00M | -49.00M | N/A | N/A | |
| Other Shareholders' Equity | | | -626.00M | -641.00M | -582.00M | -347.00M | 2.30B | |
| Shares Outstanding | | | 340.25M | 338.51M | 339.39M | 345.43M | 271.22M | |
| Tangible Book Value per Share | | | 1.98 | 1.95 | 1.51 | 2.44 | 3.59 | |
| Total Shareholders' Equity | | | 2.76B | 2.70B | 2.35B | 2.35B | 2.29B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 18.86B | 19.44B | 18.39B | 16.01B | 16.56B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.97 | 2.04 | 2.48 | 1.84 | 0.95 | |
| Current Ratio | | | 2.88 | 2.93 | 3.29 | 2.98 | 1.56 | |
| Return On Assets (ROA) | | | 1.53% | 1.80% | 1.19% | 0.92% | 0.31% | |
| Return On Equity (ROE) | | | 10.47% | 12.93% | 9.26% | 6.24% | 2.27% | |
| Return On Invested Capital (ROIC) | | | 2.83% | 4.01% | 5.24% | 3.02% | 2.68% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.90% | 4.09% | 5.31% | 3.06% | 2.70% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.39% | 4.74% | 6.08% | 3.49% | 3.13% | |