| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 113.10M | 157.30M | 141.70M | 219.00M | 159.00M | |
| Receivables | | | 1.41B | 1.62B | 1.47B | 1.41B | 1.33B | |
| Inventories | | | 443.50M | 334.30M | 371.50M | 394.00M | 153.00M | |
| Other Current Assets | | | 242.00M | 186.40M | 210.40M | 335.00M | 126.00M | |
| Total Current Assets | | | 2.21B | 2.30B | 2.19B | 2.36B | 1.77B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 19.02B | 18.17B | 15.81B | 14.21B | 11.67B | |
| Investments And Advances | | | 268.60M | 193.30M | 146.30M | 131.00M | 587.00M | |
| Goodwill | | | N/A | 45.20M | 45.20M | 45.00M | 45.00M | |
| Intangibles | | | 1.81B | 1.98B | 2.35B | 2.73B | 1.09B | |
| Other Non-Current Assets | | | 202.30M | 55.50M | 128.70M | 78.00M | 44.00M | |
| Total Non-Current Assets | | | 21.31B | 20.44B | 18.48B | 17.20B | 13.44B | |
| |
| TOTAL ASSETS | | | 23.51B | 22.73B | 20.67B | 19.56B | 15.21B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 768.20M | 387.70M | 620.70M | 834.00M | 163.00M | |
| Accrued Expenses | | | 527.20M | 605.10M | 511.30M | 447.00M | 411.00M | |
| Accounts Payable | | | 1.73B | 2.01B | 1.57B | 1.45B | 1.40B | |
| Other Current Liabilities | | | 154.60M | 167.30M | 54.00M | 336.00M | 323.00M | |
| Total Current Liabilities | | | 3.18B | 3.17B | 2.76B | 3.07B | 2.30B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 16.08B | 13.79B | 12.33B | 10.70B | 6.43B | |
| Deferred Taxes/Income | | | 1.08B | 872.10M | 535.80M | 328.00M | 136.00M | |
| Other Non-Current Liabilities | | | 463.00M | 484.30M | 431.90M | 481.00M | 411.00M | |
| Total Non-Current Liabilities | | | 17.75B | 16.97B | 15.17B | 13.83B | 10.15B | |
| |
| TOTAL LIABILITIES | | | 20.92B | 20.14B | 17.93B | 16.89B | 12.45B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.71B | 1.19B | 492.00M | -627.00M | -1.82B | |
| Additional Paid In Capital | | | 3.05B | 3.09B | 3.06B | 3.70B | 4.27B | |
| Minority Interest | | | 123.30M | 1.83B | 1.87B | 2.32B | 3.17B | |
| Common Shares | | | 200.00K | 200.00K | 200.00K | 0.00 | 749.00M | |
| Treasury Stock | | | -2.21B | -1.71B | -896.90M | -465.00M | -204.00M | |
| Other Shareholders' Equity | | | 43.20M | 27.50M | 85.60M | 55.00M | -231.00M | |
| Shares Outstanding | | | 215.51M | 217.76M | 222.61M | 226.00M | 228.00M | |
| Tangible Book Value per Share | | | 3.59 | 2.62 | 1.54 | -0.50 | 3.83 | |
| Total Shareholders' Equity | | | 2.59B | 2.59B | 2.74B | 2.67B | 2.76B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 23.51B | 22.73B | 20.67B | 19.56B | 15.21B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 6.21 | 5.32 | 4.50 | 4.01 | 2.33 | |
| Current Ratio | | | 0.69 | 0.72 | 0.79 | 0.77 | 0.77 | |
| Return On Assets (ROA) | | | 6.48% | 5.58% | 4.01% | 4.59% | -0.11% | |
| Return On Equity (ROE) | | | 58.90% | 48.97% | 30.23% | 33.65% | -0.58% | |
| Return On Invested Capital (ROIC) | | | 11.93% | 11.12% | 11.84% | 8.46% | 8.31% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.00% | 11.21% | 11.93% | 8.58% | 8.42% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 13.18% | 12.52% | 13.79% | 10.34% | 9.24% | |