| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 1.80B | 1.52B | 1.82B | |
| Cash Equivalents | | | 2.40B | 4.25B | 2.82B | 2.14B | 1.88B | |
| Receivables | | | 17.60B | 15.96B | 14.16B | 13.19B | 11.20B | |
| Inventories | | | 361.00M | 341.00M | 327.00M | 277.00M | 230.00M | |
| Other Current Assets | | | 392.00M | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 22.00B | 20.55B | 19.11B | 17.13B | 15.13B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.34B | 2.21B | 2.36B | 2.10B | 2.27B | |
| Investments And Advances | | | 244.00M | 362.00M | 310.00M | 268.00M | 216.00M | |
| Goodwill | | | 13.84B | 12.42B | 12.55B | 11.76B | 10.86B | |
| Intangibles | | | 1.07B | 958.00M | 1.25B | 1.38B | 1.51B | |
| Other Non-Current Assets | | | 311.00M | 212.00M | 186.00M | 175.00M | 137.00M | |
| Total Non-Current Assets | | | 17.86B | 16.16B | 16.79B | 15.72B | 15.03B | |
| |
| TOTAL ASSETS | | | 39.85B | 36.72B | 35.90B | 32.85B | 30.16B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.23B | 1.09B | 987.00M | 472.00M | 1.15B | |
| Accrued Expenses | | | 1.55B | N/A | 1.42B | 1.40B | 1.18B | |
| Accounts Payable | | | 19.38B | 17.08B | 15.66B | 14.48B | 12.89B | |
| Other Current Liabilities | | | 1.96B | 3.67B | 2.32B | 1.87B | 1.57B | |
| Total Current Liabilities | | | 24.12B | 21.83B | 20.39B | 18.23B | 16.78B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.94B | 4.45B | 5.19B | 5.25B | 5.50B | |
| Deferred Taxes/Income | | | 172.00M | 98.00M | 219.00M | 274.00M | 247.00M | |
| Other Non-Current Liabilities | | | 588.00M | 584.00M | 504.00M | 543.00M | 468.00M | |
| Total Non-Current Liabilities | | | 4.68B | 5.10B | 5.87B | 6.03B | 6.20B | |
| |
| TOTAL LIABILITIES | | | 28.79B | 26.93B | 26.26B | 24.26B | 22.98B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 7.46B | 9.69B | 5.41B | 4.13B | 3.59B | |
| Additional Paid In Capital | | | 3.28B | N/A | 4.04B | 4.58B | 4.31B | |
| Minority Interest | | | -24.00M | -40.00M | -35.00M | -33.00M | -22.00M | |
| Common Shares | | | 102.00M | 102.00M | 102.00M | 101.00M | 99.00M | |
| Other Shareholders' Equity | | | 218.00M | N/A | 85.00M | -226.00M | -816.00M | |
| Shares Outstanding | | | 250.74M | 250.57M | 251.99M | 249.60M | 245.58M | |
| Tangible Book Value per Share | | | -15.36 | -14.34 | -16.50 | -18.23 | -21.11 | |
| Total Shareholders' Equity | | | 11.06B | 9.79B | 9.63B | 8.59B | 7.18B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 39.85B | 36.72B | 35.90B | 32.85B | 30.16B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.36 | 0.46 | 0.54 | 0.61 | 0.77 | |
| Current Ratio | | | 0.91 | 0.94 | 0.94 | 0.94 | 0.90 | |
| Return On Assets (ROA) | | | 4.17% | 3.57% | 3.40% | 3.13% | 1.91% | |
| Return On Equity (ROE) | | | 15.01% | 13.40% | 12.68% | 11.96% | 8.02% | |
| Return On Invested Capital (ROIC) | | | 11.49% | 9.50% | 9.54% | 8.09% | 6.82% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.56% | 13.30% | 11.66% | 9.47% | 7.94% | |