| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 688.00M | 1.02B | 1.09B | 427.00M | 270.00M | |
| Marketable Securities | | | N/A | 186.00M | N/A | N/A | N/A | |
| Receivables | | | 1.89B | 2.01B | 2.13B | 2.28B | 2.21B | |
| Inventories | | | 1.48B | 1.82B | 1.96B | 2.27B | 2.24B | |
| Other Current Assets | | | 1.25B | 542.00M | 520.00M | 753.00M | 849.00M | |
| Total Current Assets | | | 5.31B | 5.58B | 5.70B | 5.73B | 5.57B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.78B | 7.93B | 8.36B | 8.36B | 8.59B | |
| Investments And Advances | | | 330.00M | 314.00M | 306.00M | 238.00M | 290.00M | |
| Goodwill | | | 1.84B | 1.96B | 2.08B | 2.07B | 1.84B | |
| Intangibles | | | 77.00M | 87.00M | 197.00M | 851.00M | 810.00M | |
| Other Non-Current Assets | | | 2.77B | 675.00M | 690.00M | 718.00M | 747.00M | |
| Total Non-Current Assets | | | 11.79B | 10.97B | 11.64B | 12.24B | 12.27B | |
| |
| TOTAL ASSETS | | | 17.10B | 16.55B | 17.34B | 17.97B | 17.84B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 694.00M | 568.00M | 567.00M | 844.00M | 433.00M | |
| Accrued Expenses | | | 1.89B | 1.95B | 1.88B | 1.77B | 1.77B | |
| Accounts Payable | | | 3.39B | 3.71B | 3.65B | 3.81B | 3.84B | |
| Other Current Liabilities | | | 1.16B | 772.00M | 827.00M | 906.00M | 703.00M | |
| Total Current Liabilities | | | 7.13B | 7.00B | 6.93B | 7.33B | 6.75B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.50B | 6.91B | 7.44B | 7.84B | 8.17B | |
| Deferred Taxes/Income | | | 445.00M | 326.00M | 374.00M | 647.00M | 694.00M | |
| Other Non-Current Liabilities | | | 1.40B | 1.33B | 1.53B | 1.45B | 1.49B | |
| Total Non-Current Liabilities | | | 8.47B | 8.70B | 9.50B | 10.09B | 10.57B | |
| |
| TOTAL LIABILITIES | | | 15.60B | 15.71B | 16.43B | 17.42B | 17.32B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | 9.26B | 8.37B | 8.20B | 7.86B | |
| Additional Paid In Capital | | | N/A | 862.00M | 878.00M | 679.00M | 605.00M | |
| Minority Interest | | | 128.00M | 135.00M | 153.00M | 153.00M | 223.00M | |
| Common Shares | | | N/A | 473.00M | 473.00M | 473.00M | 473.00M | |
| Treasury Stock | | | N/A | -5.99B | -5.22B | -5.14B | -5.18B | |
| Other Shareholders' Equity | | | 1.50B | -698.00M | -904.00M | -900.00M | -817.00M | |
| Shares Outstanding | | | 331.90M | 331.80M | 337.00M | 338.00M | 337.00M | |
| Tangible Book Value per Share | | | -1.25 | -3.65 | -4.06 | -7.04 | -6.34 | |
| Total Shareholders' Equity | | | 1.50B | 840.00M | 915.00M | 547.00M | 514.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.10B | 16.55B | 17.34B | 17.97B | 17.84B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 4.32 | 8.23 | 8.13 | 14.33 | 15.89 | |
| Current Ratio | | | 0.75 | 0.80 | 0.82 | 0.78 | 0.82 | |
| Return On Assets (ROA) | | | 11.82% | 15.38% | 10.17% | 10.76% | 10.17% | |
| Return On Equity (ROE) | | | 134.55% | 302.98% | 192.79% | 353.56% | 352.92% | |
| Return On Invested Capital (ROIC) | | | 17.43% | 21.67% | 21.00% | 18.63% | 18.91% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 18.72% | 24.81% | 23.46% | 19.41% | 19.38% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 23.59% | 32.90% | 31.07% | 27.21% | 25.67% | |