| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.10B | 2.64B | 4.07B | 1.35B | 1.40B | |
| Receivables | | | 1.38B | 727.00M | 1.11B | 1.94B | 1.51B | |
| Inventories | | | 524.00M | 501.00M | 445.00M | 826.00M | 706.00M | |
| Other Current Assets | | | 689.00M | 935.00M | 714.00M | 1.49B | 1.44B | |
| Total Current Assets | | | 3.69B | 4.80B | 6.33B | 5.61B | 5.06B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 38.45B | 36.24B | 35.10B | 34.15B | 32.39B | |
| Investments And Advances | | | 78.00M | 129.00M | 111.00M | 16.00M | 56.00M | |
| Goodwill | | | 77.00M | 77.00M | 77.00M | 77.00M | 77.00M | |
| Other Non-Current Assets | | | 5.10B | 2.27B | 1.20B | 1.22B | 1.53B | |
| Total Non-Current Assets | | | 44.19B | 39.06B | 36.74B | 35.66B | 34.20B | |
| |
| TOTAL ASSETS | | | 47.88B | 43.86B | 43.08B | 41.27B | 39.26B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 394.00M | 395.00M | 335.00M | 841.00M | 368.00M | |
| Accrued Expenses | | | 2.62B | 2.77B | 2.44B | 3.29B | 2.83B | |
| Accounts Payable | | | 123.00M | 171.00M | 181.00M | 124.00M | 155.00M | |
| Other Current Liabilities | | | 779.00M | 1.10B | 937.00M | 2.54B | 1.34B | |
| Total Current Liabilities | | | 3.92B | 4.44B | 3.89B | 6.79B | 4.69B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 23.35B | 23.04B | 23.86B | 24.55B | 29.51B | |
| Deferred Taxes/Income | | | 3.70B | 1.86B | 1.54B | N/A | N/A | |
| Other Non-Current Liabilities | | | 3.84B | 4.46B | 4.76B | 10.09B | 5.09B | |
| Total Non-Current Liabilities | | | 36.05B | 33.72B | 34.13B | 37.44B | 37.14B | |
| |
| TOTAL LIABILITIES | | | 39.97B | 38.16B | 38.02B | 44.23B | 41.83B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 12.24B | 7.38B | 4.55B | -4.94B | -6.02B | |
| Additional Paid In Capital | | | 4.52B | 4.45B | 4.38B | 4.31B | 4.38B | |
| Minority Interest | | | 5.16B | 4.36B | 3.96B | 2.80B | 2.54B | |
| Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
| Treasury Stock | | | -8.85B | -6.14B | -3.86B | -2.34B | -928.00M | |
| Shares Outstanding | | | 279.20M | 224.00M | 237.00M | 245.50M | 253.60M | |
| Tangible Book Value per Share | | | 28.07 | 25.10 | 21.03 | -12.41 | -10.44 | |
| Total Shareholders' Equity | | | 7.92B | 5.70B | 5.06B | -2.97B | -2.57B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 47.88B | 43.86B | 43.08B | 41.27B | 39.26B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.95 | 4.04 | 4.72 | -8.27 | -11.48 | |
| Current Ratio | | | 0.94 | 1.08 | 1.63 | 0.83 | 1.08 | |
| Return On Assets (ROA) | | | 11.13% | 7.41% | 22.94% | 3.46% | -5.97% | |
| Return On Equity (ROE) | | | 67.34% | 57.06% | 195.28% | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 17.28% | 12.96% | 32.95% | 11.04% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 17.72% | 13.89% | 36.77% | 11.49% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 17.75% | 13.92% | 36.85% | 11.52% | N/A | |