| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 947.00M | 788.00M | 911.00M | 414.00M | 448.00M | |
| Marketable Securities | | | N/A | N/A | 0.00 | 219.00M | 226.00M | |
| Receivables | | | 5.18B | 5.55B | 5.12B | 4.66B | 3.72B | |
| Inventories | | | 3.92B | 3.67B | 3.52B | 3.19B | 2.43B | |
| Other Current Assets | | | 411.00M | 434.00M | 384.00M | 293.00M | 172.00M | |
| Total Current Assets | | | 10.45B | 10.44B | 9.94B | 8.77B | 6.99B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 7.08B | 6.57B | 5.98B | 5.15B | 4.39B | |
| Investments And Advances | | | 90.00M | 74.00M | 65.00M | 51.00M | 41.00M | |
| Goodwill | | | 19.33B | 19.38B | 19.97B | 14.30B | 2.03B | |
| Intangibles | | | 10.48B | 10.96B | 11.28B | 8.47B | 1.62B | |
| Other Non-Current Assets | | | 587.00M | 624.00M | 884.00M | 674.00M | 743.00M | |
| Total Non-Current Assets | | | 37.91B | 37.63B | 38.22B | 28.67B | 8.85B | |
| |
| TOTAL ASSETS | | | 48.37B | 48.07B | 48.16B | 37.45B | 15.84B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 2.16B | |
| Current Portion Of LT Debt. | | | 2.59B | 5.34B | 7.34B | 1.85B | 177.00M | |
| Accrued Expenses | | | 8.00M | 7.00M | 7.00M | 6.00M | 15.00M | |
| Accounts Payable | | | 1.32B | 1.52B | 1.29B | 1.24B | 1.04B | |
| Other Current Liabilities | | | 2.58B | 3.34B | 7.67B | 4.24B | 2.93B | |
| Total Current Liabilities | | | 6.50B | 10.20B | 16.31B | 7.34B | 6.31B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 20.05B | 17.29B | 12.22B | 16.86B | 449.00M | |
| Deferred Taxes/Income | | | 3.04B | 2.48B | 2.12B | 4.57B | 671.00M | |
| Other Non-Current Liabilities | | | 2.65B | 155.00M | 205.00M | 396.00M | 239.00M | |
| Total Non-Current Liabilities | | | 25.74B | 19.93B | 14.55B | 21.82B | 1.36B | |
| |
| TOTAL LIABILITIES | | | 32.24B | 30.13B | 30.86B | 29.15B | 7.67B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 17.68B | 19.22B | 18.23B | 8.57B | 8.38B | |
| Common Shares | | | 228.00M | 228.00M | 228.00M | 216.00M | 216.00M | |
| Other Shareholders' Equity | | | -1.78B | -1.51B | -1.16B | -495.00M | -433.00M | |
| Shares Outstanding | | | 225.37M | 225.34M | 224.66M | 212.31M | 212.80M | |
| Tangible Book Value per Share | | | -60.74 | -54.98 | -62.12 | -68.18 | 21.23 | |
| Total Shareholders' Equity | | | 16.12B | 17.94B | 17.30B | 8.29B | 8.17B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 48.37B | 48.07B | 48.16B | 37.45B | 15.84B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.24 | 0.96 | 0.71 | 2.03 | 0.32 | |
| Current Ratio | | | 1.61 | 1.02 | 0.61 | 1.20 | 1.11 | |
| Return On Assets (ROA) | | | 7.52% | 10.51% | 9.93% | 12.57% | 30.46% | |
| Return On Equity (ROE) | | | 22.55% | 28.16% | 27.65% | 56.75% | 59.07% | |
| Return On Invested Capital (ROIC) | | | 12.65% | 13.28% | 14.84% | 15.84% | 37.53% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.65% | 13.28% | 14.84% | 15.96% | 38.27% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 43.93% | 66.73% | 796.78% | 66.95% | 56.17% | |