| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 840.00M | 2.30B | 1.27B | 1.19B | 1.56B | |
| Receivables | | | 4.55B | 4.13B | 4.25B | 4.02B | 3.78B | |
| Inventories | | | 640.00M | 557.00M | 612.00M | 617.00M | 622.00M | |
| Other Current Assets | | | 577.00M | 679.00M | 259.00M | 316.00M | 2.29B | |
| Total Current Assets | | | 6.61B | 7.67B | 6.40B | 6.14B | 8.26B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.31B | 1.12B | 1.14B | 1.17B | 1.30B | |
| Goodwill | | | 1.70B | 1.55B | 1.59B | 1.57B | 1.67B | |
| Intangibles | | | 348.00M | 311.00M | 335.00M | 369.00M | 419.00M | |
| Other Non-Current Assets | | | 393.00M | 362.00M | 328.00M | 287.00M | 297.00M | |
| Total Non-Current Assets | | | 4.16B | 3.65B | 3.72B | 3.68B | 4.02B | |
| |
| TOTAL ASSETS | | | 10.77B | 11.32B | 10.12B | 9.82B | 12.28B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 348.00M | 51.00M | 0.00 | 94.00M | 0.00 | |
| Current Portion Of LT Debt. | | | 144.00M | 1.30B | 32.00M | 576.00M | 24.00M | |
| Accrued Expenses | | | 2.02B | 1.79B | 1.76B | 1.68B | 1.90B | |
| Accounts Payable | | | 1.76B | 1.88B | 1.88B | 1.72B | 1.56B | |
| Other Current Liabilities | | | 2.80B | 2.73B | 2.81B | 2.77B | 2.77B | |
| Total Current Liabilities | | | 7.07B | 7.75B | 6.48B | 6.84B | 6.25B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.59B | 6.97B | 6.87B | 6.10B | 7.25B | |
| Deferred Taxes/Income | | | 210.00M | 207.00M | 245.00M | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.19B | 1.11B | 1.25B | 1.54B | 1.77B | |
| Total Non-Current Liabilities | | | 9.13B | 8.41B | 8.56B | 7.85B | 9.66B | |
| |
| TOTAL LIABILITIES | | | 16.19B | 16.16B | 15.04B | 14.69B | 15.90B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -453.00M | -978.00M | -2.00B | -2.87B | -2.26B | |
| Minority Interest | | | 136.00M | 120.00M | 204.00M | 206.00M | 641.00M | |
| Common Shares | | | 320.00M | 265.00M | 213.00M | 162.00M | 119.00M | |
| Treasury Stock | | | -4.20B | -3.39B | -2.38B | -1.57B | -725.00M | |
| Other Shareholders' Equity | | | -1.09B | -745.00M | -750.00M | -592.00M | -763.00M | |
| Shares Outstanding | | | 389.70M | 397.60M | 406.60M | 415.00M | 425.00M | |
| Tangible Book Value per Share | | | -19.17 | -16.87 | -16.84 | -16.40 | -13.44 | |
| Total Shareholders' Equity | | | -5.42B | -4.85B | -4.92B | -4.87B | -3.63B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.77B | 11.32B | 10.12B | 9.82B | 12.28B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.46 | -1.45 | -1.39 | -1.27 | -2.00 | |
| Current Ratio | | | 0.94 | 0.99 | 0.99 | 0.90 | 1.32 | |
| Return On Assets (ROA) | | | 12.51% | 14.54% | 13.90% | 12.76% | 10.15% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 49.12% | 49.68% | 49.04% | 53.59% | 28.55% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 61.96% | 136.39% | 75.47% | 87.46% | 38.55% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 170.64% | N/A | 404.56% | N/A | 72.33% | |