| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.33B | 1.11B | 1.14B | 1.13B | 1.17B | |
| Receivables | | | 4.84B | 4.45B | 4.64B | 4.53B | 4.03B | |
| Inventories | | | 2.62B | 2.50B | 2.85B | 2.90B | 2.37B | |
| Other Current Assets | | | 1.29B | 1.86B | 758.00M | 1.46B | 314.00M | |
| Total Current Assets | | | 10.07B | 9.92B | 9.38B | 10.02B | 7.89B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.69B | 5.57B | 5.41B | 4.86B | 4.36B | |
| Investments And Advances | | | 549.00M | 565.00M | 1.02B | 1.21B | 1.14B | |
| Goodwill | | | 19.03B | 13.85B | 12.38B | 11.49B | 9.47B | |
| Intangibles | | | 1.34B | 1.21B | 1.16B | 1.09B | 846.00M | |
| Other Non-Current Assets | | | 719.00M | 588.00M | 542.00M | 538.00M | 596.00M | |
| Total Non-Current Assets | | | 29.00B | 22.53B | 21.16B | 19.84B | 16.97B | |
| |
| TOTAL ASSETS | | | 39.07B | 32.45B | 30.55B | 29.86B | 24.86B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 100.00M | 240.00M | 530.00M | 765.00M | 3.20B | |
| Current Portion Of LT Debt. | | | 1.91B | 850.00M | 1.71B | 6.45B | 3.74B | |
| Accounts Payable | | | 923.00M | 658.00M | 799.00M | 865.00M | 808.00M | |
| Other Current Liabilities | | | 4.49B | 4.35B | 3.83B | 3.49B | 3.23B | |
| Total Current Liabilities | | | 7.42B | 6.09B | 6.86B | 11.57B | 10.97B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 18.98B | 14.59B | 12.22B | 7.86B | 4.41B | |
| Deferred Taxes/Income | | | 812.00M | 634.00M | 633.00M | 620.00M | 470.00M | |
| Other Non-Current Liabilities | | | 1.94B | 1.49B | 1.50B | 1.24B | 1.03B | |
| Total Non-Current Liabilities | | | 21.81B | 16.79B | 14.43B | 9.73B | 5.91B | |
| |
| TOTAL LIABILITIES | | | 29.23B | 22.89B | 21.29B | 21.30B | 16.88B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 10.43B | 9.41B | 9.29B | 8.37B | 7.97B | |
| Minority Interest | | | 77.00M | 80.00M | 82.00M | 1.00M | 4.00M | |
| Common Shares | | | 43.00M | 44.00M | 45.00M | 46.00M | 48.00M | |
| Other Shareholders' Equity | | | -626.00M | 110.00M | -81.00M | 144.00M | -46.00M | |
| Shares Outstanding | | | 210.90M | 213.01M | 220.55M | 223.19M | 240.13M | |
| Tangible Book Value per Share | | | -49.96 | -25.83 | -19.42 | -18.02 | -9.74 | |
| Total Shareholders' Equity | | | 9.84B | 9.56B | 9.26B | 8.56B | 7.98B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 39.07B | 32.45B | 30.55B | 29.86B | 24.86B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.94 | 1.55 | 1.38 | 1.01 | 0.95 | |
| Current Ratio | | | 1.36 | 1.63 | 1.37 | 0.87 | 0.72 | |
| Return On Assets (ROA) | | | 3.95% | 7.36% | 5.88% | 6.97% | 10.11% | |
| Return On Equity (ROE) | | | 15.70% | 24.96% | 19.39% | 24.32% | 31.50% | |
| Return On Invested Capital (ROIC) | | | 9.53% | 12.48% | 14.17% | 12.54% | 15.98% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.53% | 12.48% | 14.17% | 12.54% | 15.98% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 26.60% | 28.78% | 32.15% | 36.92% | 40.36% | |