| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 469.00M | 460.00M | 612.00M | 706.00M | |
| Cash Equivalents | | | 6.04B | 1.90B | 1.08B | 34.00M | 49.00M | |
| Marketable Securities | | | N/A | 2.96B | 1.97B | 1.74B | 1.78B | |
| Receivables | | | 7.51B | 7.88B | 6.88B | 6.69B | 5.94B | |
| Inventories | | | 5.61B | 5.09B | 4.85B | 4.71B | 3.67B | |
| Other Current Assets | | | 3.36B | 3.17B | 2.88B | 2.23B | 1.14B | |
| Total Current Assets | | | 22.53B | 21.47B | 18.11B | 16.01B | 13.29B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.52B | 4.49B | 4.63B | 5.00B | 5.12B | |
| Investments And Advances | | | 1.25B | 597.00M | 510.00M | 458.00M | 440.00M | |
| Goodwill | | | 1.01B | 1.01B | 1.07B | 1.10B | 1.03B | |
| Intangibles | | | 3.48B | 3.39B | 2.94B | 3.00B | 3.02B | |
| Other Non-Current Assets | | | 5.16B | 4.73B | 4.25B | 3.89B | 5.79B | |
| Total Non-Current Assets | | | 15.41B | 14.21B | 13.40B | 13.44B | 15.39B | |
| |
| TOTAL ASSETS | | | 37.94B | 35.69B | 31.51B | 29.45B | 28.67B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.00M | 2.00M | 53.00M | 2.00M | 7.00M | |
| Current Portion Of LT Debt. | | | 2.07B | 1.09B | 756.00M | 356.00M | 272.00M | |
| Accrued Expenses | | | 2.49B | 2.61B | 1.23B | 1.56B | 1.40B | |
| Accounts Payable | | | 2.33B | 2.02B | 2.15B | 2.30B | 1.76B | |
| Other Current Liabilities | | | 11.32B | 11.04B | 10.74B | 9.69B | 7.72B | |
| Total Current Liabilities | | | 18.22B | 16.76B | 14.93B | 13.92B | 11.16B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.84B | 4.04B | 4.95B | 5.60B | 7.50B | |
| Deferred Taxes/Income | | | 224.00M | 231.00M | 330.00M | 286.00M | 451.00M | |
| Other Non-Current Liabilities | | | 14.23B | 15.54B | 14.94B | 15.66B | 14.20B | |
| Total Non-Current Liabilities | | | 17.31B | 19.84B | 20.27B | 21.58B | 22.18B | |
| |
| TOTAL LIABILITIES | | | 35.53B | 36.60B | 35.19B | 35.50B | 33.34B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 397.00M | -4.24B | -7.02B | -9.62B | -7.64B | |
| Additional Paid In Capital | | | 0.00 | 1.01B | 1.01B | 1.01B | 1.01B | |
| Minority Interest | | | 26.00M | 31.00M | 52.00M | 34.00M | 26.00M | |
| Common Shares | | | 1.69B | 1.70B | 1.68B | 1.67B | 1.67B | |
| Other Shareholders' Equity | | | 320.00M | 616.00M | 646.00M | 887.00M | 297.00M | |
| Shares Outstanding | | | 8.46B | 8.50B | 8.42B | 8.37B | 8.37B | |
| Tangible Book Value per Share | | | -0.25 | -0.62 | -0.91 | -1.21 | -1.04 | |
| Total Shareholders' Equity | | | 2.41B | -912.00M | -3.68B | -6.05B | -4.66B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 37.94B | 35.69B | 31.51B | 29.45B | 28.67B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.18 | -4.43 | -1.36 | -0.93 | -1.61 | |
| Current Ratio | | | 1.24 | 1.28 | 1.21 | 1.15 | 1.19 | |
| Return On Assets (ROA) | | | 15.26% | 7.06% | 7.65% | -4.31% | 0.42% | |
| Return On Equity (ROE) | | | 240.37% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 11.49% | 8.66% | 7.49% | 3.58% | 1.88% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 16.56% | 11.66% | 9.17% | 4.04% | 2.10% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 24.65% | 16.97% | 13.01% | 5.75% | 2.83% | |