ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.80B | 3.01B | 2.14B | 1.27B | 683.00M | |
Receivables | | | 1.94B | 1.74B | 1.52B | 1.43B | 932.00M | |
Inventories | | | 2.14B | 2.06B | 1.60B | 1.43B | 1.36B | |
Other Current Assets | | | -1.00M | 74.00M | 54.00M | 61.00M | 232.00M | |
Total Current Assets | | | 5.89B | 6.88B | 5.32B | 4.20B | 3.21B | |
|
Non-Current Assets | |
---|
PPE Net | | | 531.00M | 574.00M | 495.00M | 513.00M | 429.00M | |
Goodwill | | | N/A | 2.10B | 1.80B | 1.87B | 1.74B | |
Intangibles | | | 3.68B | 581.00M | 489.00M | 508.00M | 556.00M | |
Other Non-Current Assets | | | 194.00M | 214.00M | 176.00M | 192.00M | 146.00M | |
Total Non-Current Assets | | | 4.46B | 3.53B | 3.02B | 3.15B | 2.93B | |
|
TOTAL ASSETS | | | 10.35B | 10.41B | 8.34B | 7.34B | 6.14B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 5.00M | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 70.00M | 82.00M | 78.00M | 77.00M | 62.00M | |
Accrued Expenses | | | N/A | 612.00M | 547.00M | 554.00M | 479.00M | |
Accounts Payable | | | 547.00M | 557.00M | 388.00M | 310.00M | 295.00M | |
Other Current Liabilities | | | 2.11B | 1.95B | 1.49B | 1.12B | 734.00M | |
Total Current Liabilities | | | 2.73B | 3.21B | 2.51B | 2.06B | 1.57B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 127.00M | 133.00M | 150.00M | 193.00M | 181.00M | |
Deferred Taxes/Income | | | 542.00M | 405.00M | 359.00M | 335.00M | 329.00M | |
Other Non-Current Liabilities | | | 177.00M | 94.00M | 42.00M | 47.00M | 59.00M | |
Total Non-Current Liabilities | | | 885.00M | 675.00M | 587.00M | 615.00M | 611.00M | |
|
TOTAL LIABILITIES | | | 3.61B | 3.88B | 3.09B | 2.68B | 2.18B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 5.04B | 3.78B | 3.21B | 2.51B | |
Additional Paid In Capital | | | N/A | 1.39B | 1.37B | 1.36B | 1.35B | |
Minority Interest | | | 39.00M | 43.00M | 36.00M | 40.00M | 42.00M | |
Common Shares | | | N/A | 98.00M | 98.00M | 98.00M | 98.00M | |
Other Shareholders' Equity | | | 6.74B | 6.53B | -1.00M | N/A | -1.00M | |
Shares Outstanding | | | 195.18M | 97.92M | 97.92M | 97.92M | 97.92M | |
Tangible Book Value per Share | | | 15.66 | 39.28 | 30.17 | 23.38 | 16.94 | |
Total Shareholders' Equity | | | 6.74B | 6.53B | 5.25B | 4.66B | 3.96B | |
|
TOTAL LIABILITIES AND EQUITY | | | 10.35B | 10.41B | 8.34B | 7.34B | 6.14B | |
|
Statistics | |
---|
Debt/Equity | | | 0.02 | 0.02 | 0.03 | 0.04 | 0.05 | |
Current Ratio | | | 2.16 | 2.15 | 2.12 | 2.03 | 2.04 | |
Return On Assets (ROA) | | | 19.07% | 16.16% | 11.97% | 10.10% | 13.49% | |
Return On Equity (ROE) | | | 29.29% | 25.77% | 19.02% | 15.89% | 20.94% | |
Return On Invested Capital (ROIC) | | | 25.44% | 22.48% | 17.15% | 13.01% | 18.42% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 33.33% | 38.63% | 27.09% | 17.15% | 21.66% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 90.77% | 107.25% | 71.40% | 42.14% | 53.00% | |