| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 70.00M | 63.00M | 60.00M | 2.15B | 152.00M | |
| Receivables | | | 1.48B | 2.08B | 1.96B | 1.69B | 2.75B | |
| Inventories | | | 339.00M | 314.00M | 279.00M | 274.00M | 320.00M | |
| Other Current Assets | | | 382.00M | 783.00M | 361.00M | 398.00M | 573.00M | |
| Total Current Assets | | | 2.27B | 3.24B | 2.66B | 4.51B | 3.80B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 40.38B | 42.00B | 38.85B | 34.47B | 31.05B | |
| Investments And Advances | | | 4.19B | 4.56B | 4.14B | 4.64B | 5.07B | |
| Goodwill | | | N/A | N/A | 466.00M | 463.00M | N/A | |
| Intangibles | | | 7.00B | 6.76B | 6.74B | 7.13B | 7.36B | |
| Other Non-Current Assets | | | 1.89B | 2.01B | 1.68B | 1.41B | 1.16B | |
| Total Non-Current Assets | | | 53.47B | 55.33B | 51.87B | 48.11B | 44.64B | |
| |
| TOTAL ASSETS | | | 55.74B | 58.57B | 54.53B | 52.63B | 48.43B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 170.00M | 700.00M | 455.00M | 725.00M | 350.00M | |
| Current Portion Of LT Debt. | | | 2.23B | 1.34B | 1.72B | 2.34B | 627.00M | |
| Accrued Expenses | | | 1.47B | 1.64B | 1.10B | 1.05B | 1.13B | |
| Accounts Payable | | | 1.41B | 2.22B | 1.61B | 1.38B | 2.33B | |
| Other Current Liabilities | | | 101.00M | 198.00M | 419.00M | 341.00M | 457.00M | |
| Total Current Liabilities | | | 5.38B | 6.11B | 5.31B | 5.83B | 4.89B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 25.59B | 27.32B | 24.74B | 23.38B | 21.93B | |
| Deferred Taxes/Income | | | 4.83B | 5.17B | 4.38B | 3.85B | 2.89B | |
| Other Non-Current Liabilities | | | 5.08B | 4.99B | 5.27B | 4.68B | 4.68B | |
| Total Non-Current Liabilities | | | 37.84B | 39.66B | 36.78B | 34.40B | 32.06B | |
| |
| TOTAL LIABILITIES | | | 43.22B | 45.77B | 42.10B | 40.23B | 36.95B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -12.35B | -12.24B | -12.40B | -12.29B | -13.27B | |
| Additional Paid In Capital | | | 24.66B | 24.80B | 24.64B | 24.58B | 24.54B | |
| Minority Interest | | | 2.34B | 2.19B | 2.40B | 2.49B | 2.56B | |
| Common Shares | | | 1.30B | 1.30B | 1.29B | 1.29B | 1.29B | |
| Treasury Stock | | | -1.18B | -1.18B | -1.18B | -1.18B | -1.05B | |
| Other Shareholders' Equity | | | 102.00M | 127.00M | 76.00M | 0.00 | -24.00M | |
| Shares Outstanding | | | 1.22B | 1.22B | 1.22B | 1.22B | 1.22B | |
| Tangible Book Value per Share | | | 4.49 | 4.92 | 4.26 | 3.92 | 3.36 | |
| Total Shareholders' Equity | | | 12.52B | 12.81B | 12.44B | 12.40B | 11.48B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 55.74B | 58.57B | 54.53B | 52.63B | 48.43B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.06 | 2.19 | 2.03 | 1.94 | 1.94 | |
| Current Ratio | | | 0.42 | 0.53 | 0.50 | 0.77 | 0.78 | |
| Return On Assets (ROA) | | | 4.25% | 4.46% | 4.07% | 6.03% | 4.22% | |
| Return On Equity (ROE) | | | 18.91% | 20.42% | 17.87% | 25.61% | 17.81% | |
| Return On Invested Capital (ROIC) | | | 6.02% | 6.42% | 5.21% | 6.83% | 5.34% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.03% | 6.43% | 5.21% | 7.15% | 5.36% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.00% | 7.37% | 6.10% | 8.59% | 6.44% | |