| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.54B | 3.59B | 8.05B | 1.80B | 2.35B | |
| Receivables | | | 3.10B | 2.93B | 2.52B | 3.01B | 3.50B | |
| Inventories | | | 2.21B | 2.18B | 2.01B | 2.19B | 2.05B | |
| Other Current Assets | | | 1.73B | 1.50B | 1.24B | 1.50B | 529.00M | |
| Total Current Assets | | | 8.58B | 10.19B | 13.82B | 8.51B | 8.43B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.51B | 3.50B | 2.91B | 3.85B | 4.30B | |
| Goodwill | | | 18.19B | 18.07B | 14.48B | 14.66B | 7.72B | |
| Intangibles | | | 9.46B | 10.44B | 6.26B | 6.72B | 2.88B | |
| Other Non-Current Assets | | | 1.55B | 1.50B | 1.40B | 1.84B | 1.29B | |
| Total Non-Current Assets | | | 33.38B | 34.05B | 28.93B | 27.17B | 16.28B | |
| |
| TOTAL ASSETS | | | 41.96B | 44.25B | 42.75B | 35.67B | 24.71B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.19B | 0.00 | 1.00M | 1.60B | 334.00M | |
| Current Portion Of LT Debt. | | | 605.00M | 532.00M | 546.00M | 516.00M | 538.00M | |
| Accrued Expenses | | | 2.46B | 2.83B | 2.35B | 2.78B | 2.54B | |
| Accounts Payable | | | 1.38B | 1.33B | 1.27B | 2.03B | 2.11B | |
| Other Current Liabilities | | | 1.16B | 1.04B | 861.00M | 853.00M | 730.00M | |
| Total Current Liabilities | | | 9.80B | 5.74B | 5.03B | 7.78B | 6.25B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.32B | 7.16B | 7.61B | 8.26B | 5.79B | |
| Deferred Taxes/Income | | | 1.82B | 2.14B | 1.96B | 1.72B | 711.00M | |
| Other Non-Current Liabilities | | | 1.73B | 1.70B | 1.55B | 1.60B | 2.04B | |
| Total Non-Current Liabilities | | | 11.88B | 16.87B | 17.02B | 17.53B | 8.59B | |
| |
| TOTAL LIABILITIES | | | 21.68B | 22.61B | 22.06B | 25.31B | 14.83B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 40.60B | 40.83B | 40.07B | 28.05B | 26.05B | |
| Additional Paid In Capital | | | 85.00M | 169.00M | 62.00M | 57.00M | 522.00M | |
| Minority Interest | | | 16.00M | 5.87B | 5.91B | 5.95B | 40.00M | |
| Common Shares | | | 477.00M | 477.00M | 477.00M | 477.00M | 477.00M | |
| Treasury Stock | | | -20.06B | -18.97B | -18.67B | -16.74B | -16.29B | |
| Other Shareholders' Equity | | | -821.00M | -868.00M | -1.25B | -1.49B | -872.00M | |
| Shares Outstanding | | | 562.80M | 570.20M | 572.00M | 591.40M | 595.80M | |
| Tangible Book Value per Share | | | -13.09 | -12.04 | -0.09 | -18.64 | -1.20 | |
| Total Shareholders' Equity | | | 20.28B | 21.64B | 20.69B | 10.36B | 9.88B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 41.96B | 44.25B | 42.75B | 35.67B | 24.71B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.62 | 0.33 | 0.37 | 0.95 | 0.62 | |
| Current Ratio | | | 0.88 | 1.77 | 2.75 | 1.09 | 1.35 | |
| Return On Assets (ROA) | | | 5.46% | 4.45% | 30.92% | 9.06% | 9.32% | |
| Return On Equity (ROE) | | | 11.31% | 9.10% | 63.89% | 31.18% | 23.30% | |
| Return On Invested Capital (ROIC) | | | 7.74% | 4.97% | 6.00% | 6.48% | 13.32% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.08% | 5.48% | 7.62% | 6.91% | 15.22% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 39.27% | 29.86% | 25.35% | 30.34% | 42.81% | |