| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 136.00M | 122.00M | 171.00M | 117.00M | 118.00M | |
| Receivables | | | 1.74B | 1.48B | 1.86B | 1.44B | 1.45B | |
| Inventories | | | 1.91B | 1.81B | 1.81B | 1.96B | 1.86B | |
| Other Current Assets | | | 604.00M | 569.00M | 639.00M | 466.00M | 413.10M | |
| Total Current Assets | | | 4.39B | 3.98B | 4.49B | 3.99B | 3.84B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 911.00M | 824.00M | 823.00M | 667.00M | 691.40M | |
| Investments And Advances | | | 598.00M | 260.00M | 180.00M | 161.00M | 168.10M | |
| Goodwill | | | 4.15B | 3.89B | 3.88B | 2.89B | 2.85B | |
| Intangibles | | | 1.05B | 1.02B | 916.00M | 587.00M | 667.60M | |
| Other Non-Current Assets | | | N/A | 178.00M | 247.00M | 283.00M | 220.00M | |
| Total Non-Current Assets | | | 6.70B | 6.24B | 6.08B | 4.62B | 4.64B | |
| |
| TOTAL ASSETS | | | 11.10B | 10.22B | 10.57B | 8.61B | 8.48B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 913.00M | 650.00M | 264.00M | 103.00M | 50.50M | |
| Current Portion Of LT Debt. | | | 30.00M | 56.00M | 150.00M | 6.00M | 10.60M | |
| Accrued Expenses | | | 911.00M | 915.00M | 1.02B | 893.00M | 965.30M | |
| Accounts Payable | | | 1.03B | 962.00M | 1.02B | 1.00B | 1.05B | |
| Other Current Liabilities | | | 260.00M | 220.00M | 226.00M | 218.00M | 226.10M | |
| Total Current Liabilities | | | 3.15B | 2.80B | 2.68B | 2.22B | 2.31B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.15B | 1.83B | 1.94B | 1.04B | 811.30M | |
| Deferred Taxes/Income | | | 144.00M | 102.00M | 54.00M | 36.00M | 42.30M | |
| Other Non-Current Liabilities | | | 751.00M | 646.00M | 746.00M | 636.00M | 644.40M | |
| Total Non-Current Liabilities | | | 4.59B | 4.02B | 4.24B | 2.94B | 2.75B | |
| |
| TOTAL LIABILITIES | | | 7.74B | 6.83B | 6.92B | 5.16B | 5.06B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 3.38B | 3.77B | 3.86B | 3.68B | 3.60B | |
| Additional Paid In Capital | | | 207.00M | 0.00 | N/A | 0.00 | 0.00 | |
| Minority Interest | | | 1.54B | 1.44B | 1.50B | 1.23B | 1.25B | |
| Common Shares | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.40M | |
| Other Shareholders' Equity | | | -222.00M | -379.00M | -206.00M | -233.00M | -171.50M | |
| Shares Outstanding | | | 118.57M | 124.16M | 129.25M | 131.80M | 137.10M | |
| Tangible Book Value per Share | | | -15.45 | -12.22 | -8.79 | -0.26 | -0.71 | |
| Total Shareholders' Equity | | | 3.36B | 3.39B | 3.65B | 3.45B | 3.43B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.10B | 10.22B | 10.57B | 8.61B | 8.48B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.91 | 0.73 | 0.60 | 0.33 | 0.25 | |
| Current Ratio | | | 1.40 | 1.42 | 1.67 | 1.79 | 1.67 | |
| Return On Assets (ROA) | | | 3.52% | 3.82% | 3.93% | 6.25% | 7.44% | |
| Return On Equity (ROE) | | | 11.63% | 11.49% | 11.38% | 15.61% | 18.42% | |
| Return On Invested Capital (ROIC) | | | 6.64% | 6.99% | 6.72% | 10.35% | 10.56% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.74% | 7.09% | 6.87% | 10.54% | 10.77% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 16.65% | 18.58% | 17.17% | 23.24% | 25.43% | |