| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 464.00M | 545.00M | 605.00M | 466.00M | |
| Cash Equivalents | | | 387.00M | 7.00M | 2.00M | 1.00M | 22.00M | |
| Marketable Securities | | | 11.00M | 15.00M | 12.00M | 10.00M | 12.00M | |
| Receivables | | | 5.57B | 4.36B | 3.90B | 3.51B | 4.01B | |
| Inventories | | | 1.02B | 868.00M | 728.00M | 606.00M | 675.00M | |
| Other Current Assets | | | 65.00M | 197.00M | 137.00M | 105.00M | 140.00M | |
| Total Current Assets | | | 7.05B | 5.91B | 5.32B | 4.84B | 5.32B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.00B | 2.99B | 2.91B | 2.73B | 2.99B | |
| Investments And Advances | | | 508.00M | 514.00M | 512.00M | 575.00M | 594.00M | |
| Goodwill | | | 939.00M | 940.00M | 929.00M | 697.00M | 694.00M | |
| Intangibles | | | 214.00M | 219.00M | 198.00M | 196.00M | 211.00M | |
| Other Non-Current Assets | | | 154.00M | 233.00M | 141.00M | 142.00M | 145.00M | |
| Total Non-Current Assets | | | 4.82B | 4.89B | 4.69B | 4.34B | 4.63B | |
| |
| TOTAL ASSETS | | | 11.87B | 10.80B | 10.01B | 9.18B | 9.95B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.16B | 548.00M | 383.00M | 238.00M | 387.00M | |
| Current Portion Of LT Debt. | | | 403.00M | 183.00M | 158.00M | 124.00M | 129.00M | |
| Accrued Expenses | | | N/A | 1.02B | 968.00M | 920.00M | 935.00M | |
| Accounts Payable | | | 2.49B | 2.27B | 2.15B | 1.88B | 2.11B | |
| Other Current Liabilities | | | 3.30B | 2.05B | 1.82B | 1.67B | 1.74B | |
| Total Current Liabilities | | | 7.35B | 6.07B | 5.48B | 4.83B | 5.30B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 879.00M | 718.00M | 595.00M | 691.00M | 766.00M | |
| Deferred Taxes/Income | | | 142.00M | 144.00M | 113.00M | 100.00M | 117.00M | |
| Other Non-Current Liabilities | | | 677.00M | 678.00M | 845.00M | 912.00M | 857.00M | |
| Total Non-Current Liabilities | | | 1.72B | 1.56B | 1.58B | 1.73B | 1.77B | |
| |
| TOTAL LIABILITIES | | | 9.06B | 7.63B | 7.06B | 6.56B | 7.07B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -137.00M | 301.00M | 261.00M | 94.00M | 261.00M | |
| Additional Paid In Capital | | | 2.82B | 2.75B | 2.58B | 2.53B | 2.50B | |
| Minority Interest | | | 19.00M | 20.00M | 25.00M | 24.00M | 27.00M | |
| Common Shares | | | 49.00M | 49.00M | 49.00M | 49.00M | 49.00M | |
| Treasury Stock | | | -2.00M | -2.00M | -2.00M | -3.00M | -3.00M | |
| Other Shareholders' Equity | | | 79.00M | 73.00M | 60.00M | -55.00M | 73.00M | |
| Shares Outstanding | | | 32.64M | 32.64M | 32.64M | 32.63M | 32.63M | |
| Tangible Book Value per Share | | | 50.61 | 61.67 | 55.94 | 52.89 | 60.58 | |
| Total Shareholders' Equity | | | 2.81B | 3.17B | 2.95B | 2.62B | 2.88B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.87B | 10.80B | 10.01B | 9.18B | 9.95B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.73 | 0.40 | 0.33 | 0.35 | 0.40 | |
| Current Ratio | | | 0.96 | 0.97 | 0.97 | 1.00 | 1.00 | |
| Return On Assets (ROA) | | | 2.49% | 2.79% | 2.61% | 1.02% | 2.62% | |
| Return On Equity (ROE) | | | 10.55% | 9.49% | 8.84% | 3.59% | 9.06% | |
| Return On Invested Capital (ROIC) | | | 5.42% | 3.03% | 4.40% | 2.54% | 4.51% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.83% | 3.04% | 4.42% | 2.55% | 4.54% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.46% | 3.90% | 5.74% | 3.16% | 5.54% | |