| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.44B | 1.06B | 1.03B | 522.60M | 993.97M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 12.68B | 11.30B | 11.26B | 10.24B | 9.43B | |
| Inventories | | | 9.50B | 8.29B | 7.15B | 9.07B | 6.64B | |
| Other Current Assets | | | 669.47M | 678.54M | 642.24M | 671.51M | 668.26M | |
| Total Current Assets | | | 25.29B | 21.32B | 20.08B | 20.50B | 17.73B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 937.63M | 928.91M | 900.99M | 827.23M | 930.57M | |
| Goodwill | | | 4.10B | 3.90B | 3.90B | 3.80B | 3.92B | |
| Intangibles | | | 3.77B | 3.91B | 4.24B | 4.42B | 4.91B | |
| Other Non-Current Assets | | | 149.58M | 213.53M | 278.90M | 179.18M | 171.27M | |
| Total Non-Current Assets | | | 8.96B | 8.95B | 9.33B | 9.23B | 9.93B | |
| |
| TOTAL ASSETS | | | 34.25B | 30.27B | 29.41B | 29.73B | 27.67B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.02B | 171.09M | 983.59M | 268.13M | 181.26M | |
| Accrued Expenses | | | 2.32B | 1.97B | 2.41B | 2.17B | 2.02B | |
| Accounts Payable | | | 17.62B | 15.08B | 13.35B | 13.99B | 12.03B | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Current Liabilities | | | 20.96B | 17.22B | 16.74B | 16.43B | 14.23B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.59B | 3.74B | 3.10B | 3.84B | 3.96B | |
| Deferred Taxes/Income | | | 799.52M | 812.76M | 893.02M | 942.25M | 1.02B | |
| Other Non-Current Liabilities | | | 447.98M | 468.65M | 498.66M | 501.86M | 556.13M | |
| Total Non-Current Liabilities | | | 4.84B | 5.02B | 4.49B | 5.28B | 5.53B | |
| |
| TOTAL LIABILITIES | | | 25.80B | 22.24B | 21.23B | 21.71B | 19.76B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 3.44B | 2.76B | 2.20B | 1.71B | 1.17B | |
| Additional Paid In Capital | | | 7.43B | 7.44B | 7.44B | 7.37B | 7.27B | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 99.00K | 99.00K | 99.00K | 99.00K | 98.00K | |
| Treasury Stock | | | -2.04B | -1.51B | -949.71M | -337.22M | -201.14M | |
| Other Shareholders' Equity | | | -379.43M | -645.12M | -507.25M | -719.71M | -336.19M | |
| Shares Outstanding | | | 80.10M | 83.72M | 88.67M | 94.65M | 95.57M | |
| Tangible Book Value per Share | | | 7.19 | 2.72 | 0.39 | -2.13 | -9.67 | |
| Total Shareholders' Equity | | | 8.45B | 8.04B | 8.18B | 8.03B | 7.91B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 34.25B | 30.27B | 29.41B | 29.73B | 27.67B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.43 | 0.46 | 0.38 | 0.48 | 0.50 | |
| Current Ratio | | | 1.21 | 1.24 | 1.20 | 1.25 | 1.25 | |
| Return On Assets (ROA) | | | 2.39% | 2.26% | 2.11% | 2.18% | 1.41% | |
| Return On Equity (ROE) | | | 9.71% | 8.50% | 7.60% | 8.06% | 4.95% | |
| Return On Invested Capital (ROIC) | | | 8.45% | 7.65% | 8.00% | 7.55% | 4.32% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 10.34% | 8.33% | 8.71% | 7.86% | 4.67% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 37.66% | 23.86% | 29.03% | 22.06% | 16.08% | |