| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 41.00M | 59.00M | 269.00M | 211.00M | 148.00M | |
| Receivables | | | 2.26B | 2.17B | 2.04B | 1.88B | 1.64B | |
| Inventories | | | 1.71B | 1.63B | 1.60B | 1.62B | 1.69B | |
| Other Current Assets | | | 150.00M | 122.00M | 117.00M | 116.00M | 119.00M | |
| Total Current Assets | | | 4.16B | 3.97B | 4.03B | 3.82B | 3.59B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.01B | 2.67B | 2.57B | 2.44B | 2.31B | |
| Goodwill | | | 5.79B | 5.77B | 5.70B | 5.63B | 5.63B | |
| Intangibles | | | 781.00M | 836.00M | 803.00M | 785.00M | 830.00M | |
| Other Non-Current Assets | | | 117.00M | 141.00M | 47.00M | 76.00M | 138.00M | |
| Total Non-Current Assets | | | 9.78B | 9.46B | 9.16B | 8.95B | 8.93B | |
| |
| TOTAL ASSETS | | | 13.94B | 13.44B | 13.19B | 12.77B | 12.52B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 168.00M | 216.00M | 220.00M | 175.00M | 183.00M | |
| Current Portion Of LT Debt. | | | 137.00M | 109.00M | 110.00M | 116.00M | 95.00M | |
| Accrued Expenses | | | 529.00M | 438.00M | 419.00M | 364.00M | 384.00M | |
| Accounts Payable | | | 2.45B | 2.23B | 2.05B | 1.85B | 1.66B | |
| Other Current Liabilities | | | 310.00M | 302.00M | 312.00M | 286.00M | 226.00M | |
| Total Current Liabilities | | | 3.59B | 3.30B | 3.11B | 2.80B | 2.55B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.06B | 4.82B | 4.56B | 4.74B | 4.92B | |
| Deferred Taxes/Income | | | 426.00M | 335.00M | 293.00M | 298.00M | 307.00M | |
| Other Non-Current Liabilities | | | 556.00M | 458.00M | 469.00M | 446.00M | 479.00M | |
| Total Non-Current Liabilities | | | 6.04B | 5.61B | 5.33B | 5.48B | 5.70B | |
| |
| TOTAL LIABILITIES | | | 9.64B | 8.91B | 8.44B | 8.28B | 8.25B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.68B | 2.00B | 1.51B | 1.01B | 782.00M | |
| Additional Paid In Capital | | | 3.78B | 3.75B | 3.66B | 3.04B | 2.97B | |
| Common Shares | | | 3.00M | 3.00M | 3.00M | 536.00M | 536.00M | |
| Treasury Stock | | | -2.20B | -1.27B | -311.00M | -14.00M | N/A | |
| Other Shareholders' Equity | | | 48.00M | 43.00M | -115.00M | -73.00M | -19.00M | |
| Shares Outstanding | | | 220.50M | 230.50M | 245.20M | 225.00M | 223.00M | |
| Tangible Book Value per Share | | | -10.29 | -9.00 | -7.14 | -10.88 | -12.20 | |
| Total Shareholders' Equity | | | 4.31B | 4.53B | 4.75B | 4.50B | 4.27B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.94B | 13.44B | 13.19B | 12.77B | 12.52B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.21 | 1.11 | 1.01 | 1.09 | 1.19 | |
| Current Ratio | | | 1.16 | 1.21 | 1.30 | 1.37 | 1.41 | |
| Return On Assets (ROA) | | | 4.85% | 3.68% | 3.78% | 1.79% | 0.97% | |
| Return On Equity (ROE) | | | 15.70% | 10.91% | 10.51% | 5.07% | 2.83% | |
| Return On Invested Capital (ROIC) | | | 8.99% | 8.28% | 7.64% | 4.71% | 3.42% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.02% | 8.33% | 7.84% | 4.81% | 3.47% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 24.22% | 23.22% | 22.31% | 13.54% | 9.78% | |