| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 437.00M | 313.00M | 429.00M | 434.00M | |
| Cash Equivalents | | | N/A | N/A | N/A | 1.98B | 1.84B | |
| Marketable Securities | | | N/A | 60.00M | 112.00M | 1.08B | 1.41B | |
| Receivables | | | 5.97B | 5.56B | 4.10B | 3.94B | 2.65B | |
| Inventories | | | 776.00M | 734.00M | 567.00M | 511.00M | 327.00M | |
| Other Current Assets | | | 13.00M | 700.00M | 600.00M | 724.00M | 133.00M | |
| Total Current Assets | | | 7.41B | 7.49B | 5.70B | 6.68B | 4.95B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.72B | 2.56B | 1.77B | 1.77B | 1.59B | |
| Investments And Advances | | | 1.38B | 1.35B | 1.10B | 1.06B | 422.00M | |
| Goodwill | | | 7.41B | 6.90B | 5.00B | 5.12B | 4.55B | |
| Intangibles | | | 3.77B | 3.33B | 2.03B | 1.96B | 1.62B | |
| Other Non-Current Assets | | | 30.00M | 1.04B | 790.00M | 890.00M | 682.00M | |
| Total Non-Current Assets | | | 17.78B | 16.86B | 11.90B | 12.06B | 9.92B | |
| |
| TOTAL ASSETS | | | 25.19B | 24.35B | 17.60B | 18.75B | 14.87B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 95.00M | 163.00M | 251.00M | 184.00M | |
| Current Portion Of LT Debt. | | | 2.36B | 1.00B | 1.12B | 636.00M | 477.00M | |
| Accrued Expenses | | | N/A | 3.46B | 2.53B | 2.47B | 2.07B | |
| Accounts Payable | | | N/A | 3.32B | 2.41B | 2.31B | 1.44B | |
| Other Current Liabilities | | | 639.00M | 2.19B | 1.42B | 1.36B | 1.06B | |
| Total Current Liabilities | | | 10.76B | 10.07B | 7.63B | 7.03B | 5.23B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.76B | 4.82B | 3.03B | 3.99B | 3.82B | |
| Deferred Taxes/Income | | | 358.00M | 287.00M | 108.00M | 160.00M | 84.00M | |
| Other Non-Current Liabilities | | | 2.26B | 2.27B | 1.66B | 1.66B | 819.00M | |
| Total Non-Current Liabilities | | | 7.46B | 7.45B | 4.83B | 5.84B | 4.75B | |
| |
| TOTAL LIABILITIES | | | 18.22B | 17.52B | 12.46B | 12.87B | 9.98B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.30B | 9.49B | 6.38B | 5.79B | 4.89B | |
| Additional Paid In Capital | | | 317.00M | 317.00M | 189.00M | 189.00M | 189.00M | |
| Minority Interest | | | 87.00M | 77.00M | 25.00M | 31.00M | 28.00M | |
| Common Shares | | | 346.00M | 346.00M | 198.00M | 198.00M | 198.00M | |
| Treasury Stock | | | N/A | -2.30B | -1.51B | -519.00M | -2.00M | |
| Other Shareholders' Equity | | | N/A | -1.02B | -127.00M | 206.00M | -392.00M | |
| Shares Outstanding | | | 1.70B | 1.70B | 1.72B | 1.76B | 1.78B | |
| Tangible Book Value per Share | | | -2.48 | -2.00 | -1.11 | -0.68 | -0.72 | |
| Total Shareholders' Equity | | | 6.96B | 6.83B | 5.14B | 5.87B | 4.89B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 25.19B | 24.35B | 17.60B | 18.75B | 14.87B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.68 | 0.72 | 0.62 | 0.72 | 0.82 | |
| Current Ratio | | | 0.69 | 0.74 | 0.75 | 0.95 | 0.95 | |
| Return On Assets (ROA) | | | 5.80% | 5.77% | 7.47% | 5.94% | 2.40% | |
| Return On Equity (ROE) | | | 20.99% | 20.56% | 25.58% | 18.95% | 7.30% | |
| Return On Invested Capital (ROIC) | | | 14.72% | 13.98% | 14.00% | 8.82% | 5.08% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 14.72% | 14.04% | 14.16% | 11.85% | 7.58% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 65.36% | 49.14% | 47.56% | 57.84% | 121.12% | |