| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 11.13B | 3.32B | 1.48B | 1.37B | 1.20B | |
| Marketable Securities | | | 303.60M | 18.40M | 185.20M | 61.00M | 44.00M | |
| Receivables | | | 4.72B | 3.29B | 2.62B | 2.63B | 2.46B | |
| Inventories | | | 3.42B | 2.55B | 2.17B | 2.09B | 1.89B | |
| Other Current Assets | | | 691.00M | 517.00M | 389.60M | 320.00M | 368.00M | |
| Total Current Assets | | | 20.27B | 9.69B | 6.84B | 6.48B | 5.96B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.31B | 2.10B | 1.62B | 1.49B | 1.42B | |
| Goodwill | | | 10.58B | 8.24B | 7.09B | 6.45B | 6.38B | |
| Intangibles | | | 2.24B | 1.23B | 834.80M | 734.00M | 757.00M | |
| Other Non-Current Assets | | | 847.30M | 196.70M | 147.70M | 173.00M | 166.00M | |
| Total Non-Current Assets | | | 15.97B | 11.75B | 9.69B | 8.85B | 8.72B | |
| |
| TOTAL ASSETS | | | 36.24B | 21.44B | 16.53B | 15.33B | 14.68B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 937.20M | 401.70M | 353.80M | 3.00M | 4.00M | |
| Accrued Expenses | | | 2.72B | 1.66B | 1.28B | 1.20B | 1.04B | |
| Accounts Payable | | | 2.66B | 1.82B | 1.35B | 1.31B | 1.31B | |
| Other Current Liabilities | | | 482.90M | 199.00M | 166.00M | 170.00M | 89.00M | |
| Total Current Liabilities | | | 6.80B | 4.08B | 3.15B | 2.68B | 2.45B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 14.56B | 6.48B | 3.98B | 4.58B | 4.80B | |
| Deferred Taxes/Income | | | 432.90M | 376.70M | 367.00M | 410.00M | 424.00M | |
| Other Non-Current Liabilities | | | 926.70M | 639.20M | 596.70M | 571.00M | 632.00M | |
| Total Non-Current Liabilities | | | 16.02B | 7.56B | 5.03B | 5.63B | 5.93B | |
| |
| TOTAL LIABILITIES | | | 22.82B | 11.65B | 8.18B | 8.31B | 8.38B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 9.85B | 7.11B | 5.92B | 4.98B | 4.28B | |
| Additional Paid In Capital | | | 4.23B | 3.60B | 3.10B | 2.65B | 2.41B | |
| Minority Interest | | | 96.60M | 64.10M | 80.00M | 79.00M | 77.00M | |
| Common Shares | | | 1.20M | 1.20M | 600.00K | 1.00M | 1.00M | |
| Treasury Stock | | | -195.80M | -199.70M | -142.80M | -80.00M | -100.00M | |
| Other Shareholders' Equity | | | -479.50M | -716.30M | -533.60M | -535.00M | -287.00M | |
| Shares Outstanding | | | 1.22B | 1.21B | 1.20B | 595.00M | 599.00M | |
| Tangible Book Value per Share | | | 0.49 | 0.27 | 0.35 | -0.28 | -1.39 | |
| Total Shareholders' Equity | | | 13.41B | 9.79B | 8.35B | 7.02B | 6.30B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 36.24B | 21.44B | 16.53B | 15.33B | 14.68B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.09 | 0.66 | 0.48 | 0.65 | 0.76 | |
| Current Ratio | | | 2.98 | 2.37 | 2.17 | 2.42 | 2.43 | |
| Return On Assets (ROA) | | | 11.78% | 11.31% | 11.67% | 12.41% | 10.84% | |
| Return On Equity (ROE) | | | 31.84% | 24.75% | 23.10% | 27.11% | 25.24% | |
| Return On Invested Capital (ROIC) | | | 16.02% | 15.03% | 15.32% | 16.28% | 14.05% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 26.20% | 18.60% | 17.49% | 18.36% | 15.63% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 90.99% | 57.19% | 54.11% | 51.01% | 44.55% | |