| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.88B | 3.02B | 1.23B | 858.00M | 2.36B | |
| Receivables | | | 2.56B | 3.28B | 3.66B | 3.13B | 2.95B | |
| Inventories | | | 348.00M | 346.00M | 411.00M | 405.00M | 384.00M | |
| Other Current Assets | | | 2.05B | 1.04B | 1.86B | 1.59B | 1.38B | |
| Total Current Assets | | | 7.85B | 7.68B | 7.17B | 5.98B | 7.08B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.32B | 7.09B | 7.32B | 7.59B | 7.55B | |
| Investments And Advances | | | 2.88B | 1.58B | 1.61B | 1.69B | 1.87B | |
| Goodwill | | | 11.20B | 10.69B | 10.31B | 10.12B | 9.26B | |
| Intangibles | | | 1.35B | 1.40B | 1.37B | 1.42B | 1.50B | |
| Other Non-Current Assets | | | 84.00M | 128.00M | 120.00M | 56.00M | 112.00M | |
| Total Non-Current Assets | | | 21.83B | 21.25B | 21.14B | 21.18B | 20.50B | |
| |
| TOTAL ASSETS | | | 29.68B | 28.94B | 28.31B | 27.16B | 27.58B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 79.00M | 92.00M | 120.00M | 145.00M | 135.00M | |
| Accrued Expenses | | | 939.00M | 1.25B | 1.33B | 1.20B | 1.30B | |
| Accounts Payable | | | 1.36B | 1.29B | 1.41B | 1.50B | 1.30B | |
| Other Current Liabilities | | | 2.08B | 1.67B | 1.90B | 1.63B | 2.37B | |
| Total Current Liabilities | | | 4.46B | 4.31B | 4.76B | 4.48B | 5.11B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.09B | 13.08B | 14.88B | 14.93B | 15.51B | |
| Deferred Taxes/Income | | | 240.00M | 227.00M | 326.00M | 217.00M | 36.00M | |
| Other Non-Current Liabilities | | | 2.91B | 2.77B | 2.84B | 2.92B | 2.67B | |
| Total Non-Current Liabilities | | | 20.99B | 20.45B | 21.94B | 21.54B | 21.44B | |
| |
| TOTAL LIABILITIES | | | 25.46B | 24.77B | 26.70B | 26.01B | 26.55B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 4.42B | 3.01B | -192.00M | -803.00M | -1.21B | |
| Additional Paid In Capital | | | 4.91B | 4.87B | 4.83B | 4.78B | 4.88B | |
| Minority Interest | | | 4.75B | 4.38B | 3.90B | 3.47B | 3.23B | |
| Common Shares | | | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | |
| Treasury Stock | | | -4.94B | -3.54B | -2.86B | -2.66B | -2.41B | |
| Other Shareholders' Equity | | | -181.00M | -180.00M | -180.00M | -178.00M | -233.00M | |
| Shares Outstanding | | | 87.89M | 95.11M | 99.95M | 102.25M | 107.19M | |
| Tangible Book Value per Share | | | -94.74 | -83.24 | -100.72 | -101.76 | -90.77 | |
| Total Shareholders' Equity | | | 4.22B | 4.17B | 1.61B | 1.14B | 1.03B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 29.68B | 28.94B | 28.31B | 27.16B | 27.58B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.10 | 3.14 | 9.25 | 13.08 | 15.09 | |
| Current Ratio | | | 1.76 | 1.78 | 1.51 | 1.34 | 1.38 | |
| Return On Assets (ROA) | | | 4.74% | 11.06% | 2.16% | 1.51% | 3.31% | |
| Return On Equity (ROE) | | | 33.34% | 76.72% | 38.00% | 35.99% | 88.91% | |
| Return On Invested Capital (ROIC) | | | 11.05% | 10.58% | 9.61% | 8.17% | 7.99% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.47% | 12.05% | 10.14% | 8.49% | 8.93% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 28.46% | 27.36% | 21.26% | 18.03% | 19.22% | |