| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.15B | 1.23B | 1.10B | 1.54B | 1.32B | |
| Receivables | | | 3.09B | 3.17B | 3.13B | 3.46B | 2.61B | |
| Inventories | | | 1.86B | 2.22B | 2.09B | 2.45B | 1.74B | |
| Other Current Assets | | | 94.00M | 91.00M | 82.00M | 77.00M | 55.00M | |
| Total Current Assets | | | 6.18B | 6.72B | 6.40B | 7.53B | 5.73B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.63B | 3.78B | 3.50B | 3.23B | 2.43B | |
| Investments And Advances | | | 5.00M | 5.00M | 5.00M | 7.00M | 3.00M | |
| Goodwill | | | N/A | 13.50B | 11.67B | 11.89B | 9.09B | |
| Intangibles | | | 13.04B | 788.00M | 832.00M | 785.00M | 637.00M | |
| Other Non-Current Assets | | | 106.00M | 99.00M | 97.00M | 102.00M | 79.00M | |
| Total Non-Current Assets | | | 16.78B | 18.17B | 16.10B | 16.02B | 12.24B | |
| |
| TOTAL ASSETS | | | 22.96B | 24.88B | 22.51B | 23.55B | 17.96B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 4.00B | 3.12B | 2.00B | 2.57B | 1.92B | |
| Accrued Expenses | | | 650.00M | 839.00M | 679.00M | 686.00M | 593.00M | |
| Accounts Payable | | | 2.24B | 2.56B | 2.74B | 3.11B | 2.43B | |
| Other Current Liabilities | | | 253.00M | 732.00M | 508.00M | 355.00M | 341.00M | |
| Total Current Liabilities | | | 7.14B | 7.25B | 5.92B | 6.72B | 5.29B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 338.00M | 350.00M | 685.00M | 1.82B | 301.00M | |
| Deferred Taxes/Income | | | 985.00M | 966.00M | 832.00M | 825.00M | 602.00M | |
| Other Non-Current Liabilities | | | 481.00M | 372.00M | 491.00M | 416.00M | 124.00M | |
| Total Non-Current Liabilities | | | 1.80B | 1.69B | 2.01B | 3.06B | 1.03B | |
| |
| TOTAL LIABILITIES | | | 8.94B | 8.94B | 7.93B | 9.79B | 6.31B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | 15.26B | 13.89B | 13.08B | 10.03B | |
| Additional Paid In Capital | | | N/A | 619.00M | 619.00M | 619.00M | N/A | |
| Minority Interest | | | N/A | 0.00 | N/A | 0.00 | N/A | |
| Common Shares | | | N/A | 69.00M | 69.00M | 69.00M | 69.00M | |
| Other Shareholders' Equity | | | 14.02B | 15.95B | 2.78B | 3.25B | 1.55B | |
| Shares Outstanding | | | 344.44M | 344.44M | 344.44M | 344.44M | 344.44M | |
| Tangible Book Value per Share | | | 2.85 | 4.82 | 6.03 | 3.16 | 5.59 | |
| Total Shareholders' Equity | | | 14.02B | 15.95B | 14.58B | 13.77B | 11.65B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 22.96B | 24.88B | 22.51B | 23.55B | 17.96B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.02 | 0.02 | 0.05 | 0.13 | 0.03 | |
| Current Ratio | | | 0.87 | 0.93 | 1.08 | 1.12 | 1.08 | |
| Return On Assets (ROA) | | | 8.46% | 8.92% | 11.21% | 10.54% | 13.13% | |
| Return On Equity (ROE) | | | 13.86% | 13.92% | 17.31% | 18.04% | 20.24% | |
| Return On Invested Capital (ROIC) | | | 12.98% | 13.55% | 16.24% | 14.26% | 15.89% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.99% | 14.57% | 17.40% | 15.69% | 17.74% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 125.11% | 112.95% | 90.35% | 91.90% | 123.37% | |