| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 1.40B | 1.23B | 780.40M | 260.60M | 439.10M | |
| Marketable Securities | | | 544.60M | N/A | N/A | N/A | N/A | |
| Receivables | | | 2.81B | 2.36B | 2.19B | 1.89B | 1.54B | |
| Inventories | | | 1.44B | 1.24B | 884.30M | 822.00M | 616.30M | |
| Other Current Assets | | | 360.80M | 267.10M | 151.60M | 187.30M | 106.80M | |
| Total Current Assets | | | 6.55B | 5.10B | 4.00B | 3.16B | 2.70B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 981.70M | 827.20M | 733.60M | 655.80M | 642.20M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 1.44B | 1.32B | 1.33B | 1.28B | 1.33B | |
| Intangibles | | | 1.51B | 1.49B | 1.67B | 1.82B | 2.14B | |
| Other Non-Current Assets | | | 333.40M | 395.30M | 260.20M | 180.40M | 130.50M | |
| Total Non-Current Assets | | | 4.27B | 4.03B | 4.00B | 3.94B | 4.24B | |
| |
| TOTAL ASSETS | | | 10.82B | 9.13B | 8.00B | 7.10B | 6.94B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 20.90M | 21.00M | 21.80M | 21.80M | 21.80M | |
| Accrued Expenses | | | 681.40M | 612.60M | 611.80M | 513.70M | 662.40M | |
| Accounts Payable | | | 1.72B | 1.32B | 986.40M | 984.00M | 858.50M | |
| Other Current Liabilities | | | 1.16B | 1.15B | 685.40M | 378.40M | 312.10M | |
| Total Current Liabilities | | | 3.58B | 3.10B | 2.31B | 1.90B | 1.85B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.90B | 2.91B | 2.92B | 3.17B | 2.95B | |
| Deferred Taxes/Income | | | 285.10M | 240.30M | 159.50M | 176.50M | 198.80M | |
| Other Non-Current Liabilities | | | 548.10M | 453.70M | 599.60M | 410.30M | 517.80M | |
| Total Non-Current Liabilities | | | 3.73B | 3.60B | 3.68B | 3.76B | 3.67B | |
| |
| TOTAL LIABILITIES | | | 7.31B | 6.70B | 5.98B | 5.65B | 5.52B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 606.30M | -238.30M | -691.90M | -1.14B | -1.22B | |
| Additional Paid In Capital | | | 2.88B | 2.82B | 2.71B | 2.63B | 2.60B | |
| Common Shares | | | 38.20K | 38.00K | 38.00K | 38.00K | 38.00K | |
| Other Shareholders' Equity | | | 19.16M | -148.84M | -4.54M | -46.24M | 35.56M | |
| Shares Outstanding | | | 382.26M | 380.70M | 381.79M | 377.37M | 375.80M | |
| Tangible Book Value per Share | | | 1.46 | -0.98 | -2.59 | -4.40 | -5.46 | |
| Total Shareholders' Equity | | | 3.51B | 2.43B | 2.01B | 1.44B | 1.42B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.82B | 9.13B | 8.00B | 7.10B | 6.94B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.83 | 1.19 | 1.45 | 2.20 | 2.08 | |
| Current Ratio | | | 1.83 | 1.65 | 1.74 | 1.66 | 1.45 | |
| Return On Assets (ROA) | | | 9.56% | 5.43% | 5.75% | 1.08% | 1.72% | |
| Return On Equity (ROE) | | | 29.48% | 20.37% | 22.84% | 5.31% | 8.44% | |
| Return On Invested Capital (ROIC) | | | 18.23% | 17.32% | 12.17% | 3.31% | 4.06% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 24.91% | 21.74% | 14.10% | 3.49% | 4.44% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 56.24% | 52.27% | 36.28% | 9.38% | 17.52% | |