Assets: |
Current Assets |
Cash & Cash Equivalents
|
1,042,100 |
840,300 |
595,600 |
561,100 |
Receivables
|
390,600 |
355,900 |
367,600 |
323,200 |
Prepaid Expenses
|
60,000 |
40,100 |
31,200 |
22,500 |
Inventories
|
435,900 |
534,900 |
356,700 |
309,900 |
Deferred Income Taxes
|
86,400 |
118,500 |
97,900 |
89,400 |
Other Current Assets
|
- |
- |
- |
30,000 |
Total |
$ 2,015,000
|
$ 1,889,700
|
$ 1,449,000
|
$ 1,336,100
|
Non-Current Assets |
Prop, Plant and Equip, Net
|
689,900 |
576,100 |
550,500 |
501,400 |
Intangibles
|
400,500 |
209,100 |
197,800 |
168,000 |
Other Non-Current Assets
|
152,800 |
91,900 |
95,800 |
64,800 |
Total |
$ 1,243,200
|
$ 877,100
|
$ 844,100
|
$ 734,200
|
Total Assets |
$ 3,258,200
|
$ 2,766,800
|
$ 2,293,100
|
$ 2,070,300
|
Liabilities: |
Current Liabilities |
Short-Term Debt
|
161,000 |
- |
1,200 |
120,000 |
Accounts Payable
|
508,500 |
488,100 |
365,800 |
361,300 |
Income Tax Payable
|
41,800 |
82,600 |
38,200 |
83,200 |
Accrued Expenses
|
535,200 |
529,100 |
487,600 |
474,800 |
Deferred Revenues
|
36,100 |
47,000 |
37,000 |
19,900 |
Other Current Liabilities
|
87,300 |
53,300 |
46,300 |
41,000 |
Total |
$ 1,369,900
|
$ 1,200,100
|
$ 976,100
|
$ 1,100,200
|
Non-Current Liabilities |
Long-Term Debt
|
1,523,200 |
1,531,900 |
1,532,500 |
1,484,900 |
Deferred Income Taxes
|
15,900 |
5,200 |
42,600 |
5,100 |
Deferred Revenues
|
- |
- |
- |
2,800 |
Minority Interest
|
7,900 |
10,500 |
5,500 |
11,000 |
Other Non-Current Liabilities
|
312,300 |
187,100 |
94,700 |
130,600 |
Total |
$ 1,859,300
|
$ 1,734,700
|
$ 1,675,300
|
$ 1,634,400
|
Total Liabilities |
$ 3,229,200
|
$ 2,934,800
|
$ 2,651,400
|
$ 2,734,600
|
Shareholders' Equity: |
Common Shares
|
2,100 |
2,100 |
2,000 |
2,000 |
Additional Paid-in Capital
|
-676,600 |
-728,400 |
-775,600 |
-797,400 |
Retained Earnings
|
1,124,800 |
770,000 |
474,000 |
206,100 |
Treasury Shares
|
-245,000 |
-90,000 |
-3,000 |
- |
Other Equity
|
-176,300 |
-121,700 |
-55,700 |
-75,000 |
Total |
$ 29,000
|
$ -168,000
|
$ -358,300
|
$ -664,300
|
Total Liabilities & Shareholders' Equity |
$ 3,258,200
|
$ 2,766,800
|
$ 2,293,100
|
$ 2,070,300
|