| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.64B | 762.00M | 194.00M | 61.00M | 91.00M | |
| Receivables | | | 1.18B | 1.23B | 1.31B | 1.17B | 1.18B | |
| Inventories | | | 1.05B | 965.00M | 857.00M | 873.00M | 813.00M | |
| Other Current Assets | | | 540.00M | 293.00M | 155.00M | 126.00M | 108.00M | |
| Total Current Assets | | | 4.41B | 3.25B | 2.52B | 2.23B | 2.19B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.34B | 1.80B | 1.55B | 1.41B | 1.42B | |
| Goodwill | | | 5.26B | 6.38B | 6.54B | 6.43B | 6.67B | |
| Intangibles | | | 2.22B | 2.54B | 2.90B | 3.25B | 3.66B | |
| Other Non-Current Assets | | | 747.00M | 489.00M | 432.00M | 264.00M | 143.00M | |
| Total Non-Current Assets | | | 9.57B | 11.21B | 11.42B | 11.36B | 11.89B | |
| |
| TOTAL ASSETS | | | 13.97B | 14.46B | 13.94B | 13.59B | 14.07B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 200.00M | N/A | N/A | N/A | |
| Accrued Expenses | | | 683.00M | 750.00M | 444.00M | 260.00M | 354.00M | |
| Accounts Payable | | | 669.00M | 618.00M | 477.00M | 348.00M | 320.00M | |
| Other Current Liabilities | | | 1.59B | 1.14B | 807.00M | 703.00M | 732.00M | |
| Total Current Liabilities | | | 2.94B | 2.70B | 1.73B | 1.31B | 1.41B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.14B | 7.81B | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 169.00M | 225.00M | 231.00M | 215.00M | 218.00M | |
| Other Non-Current Liabilities | | | 743.00M | 760.00M | 318.00M | 326.00M | 392.00M | |
| Total Non-Current Liabilities | | | 6.05B | 8.79B | 549.00M | 541.00M | 610.00M | |
| |
| TOTAL LIABILITIES | | | 8.99B | 11.50B | 2.28B | 1.85B | 2.02B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.73B | 242.00M | N/A | N/A | N/A | |
| Additional Paid In Capital | | | 3.85B | 3.77B | N/A | N/A | N/A | |
| Common Shares | | | 2.00M | 2.00M | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -604.00M | -1.06B | 11.67B | 11.74B | 12.06B | |
| Shares Outstanding | | | 173.44M | 172.79M | 172.71M | 172.71M | 172.71M | |
| Tangible Book Value per Share | | | -14.40 | -34.51 | 12.91 | 11.90 | 10.03 | |
| Total Shareholders' Equity | | | 4.99B | 2.96B | 11.67B | 11.74B | 12.06B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.97B | 14.46B | 13.94B | 13.59B | 14.07B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.03 | 2.64 | N/A | N/A | N/A | |
| Current Ratio | | | 1.50 | 1.20 | 1.46 | 1.70 | 1.56 | |
| Return On Assets (ROA) | | | 10.91% | 3.31% | 9.65% | 9.88% | 10.37% | |
| Return On Equity (ROE) | | | 30.57% | 16.19% | 11.54% | 11.44% | 12.11% | |
| Return On Invested Capital (ROIC) | | | 5.13% | 7.46% | 11.06% | 11.01% | 11.85% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.03% | 7.98% | 11.24% | 11.06% | 11.93% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 29.65% | 42.35% | 52.30% | 53.32% | 66.68% | |