| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 523.00M | 396.00M | 338.00M | 507.00M | 1.39B | |
| Receivables | | | 2.90B | 2.79B | 2.71B | 2.57B | 1.98B | |
| Other Current Assets | | | 324.00M | 294.00M | 261.00M | 235.00M | 251.00M | |
| Total Current Assets | | | 3.75B | 3.48B | 3.31B | 3.31B | 3.63B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.70B | 2.68B | 2.51B | 2.57B | 2.56B | |
| Investments And Advances | | | 300.00M | 298.00M | 308.00M | 335.00M | 387.00M | |
| Goodwill | | | 8.78B | 8.73B | 8.89B | 8.87B | 9.07B | |
| Intangibles | | | 9.62B | 9.49B | 9.19B | 8.75B | 8.93B | |
| Other Non-Current Assets | | | 1.37B | 1.37B | 1.33B | 824.00M | 832.00M | |
| Total Non-Current Assets | | | 22.91B | 22.70B | 22.36B | 21.50B | 21.93B | |
| |
| TOTAL ASSETS | | | 26.65B | 26.18B | 25.67B | 24.82B | 25.55B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 959.00M | 1.31B | 553.00M | 684.00M | 805.00M | |
| Accrued Expenses | | | 2.99B | 3.09B | 3.14B | 2.60B | 2.35B | |
| Accounts Payable | | | 812.00M | 763.00M | 738.00M | 746.00M | 726.00M | |
| Other Current Liabilities | | | 3.52B | 3.49B | 3.33B | 3.31B | 2.52B | |
| Total Current Liabilities | | | 8.28B | 8.65B | 7.76B | 7.34B | 6.41B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 14.10B | 13.14B | 11.32B | 9.38B | 9.33B | |
| Deferred Taxes/Income | | | 65.00M | 81.00M | 209.00M | 313.00M | 169.00M | |
| Other Non-Current Liabilities | | | 7.37B | 7.31B | 7.07B | 7.21B | 8.23B | |
| Total Non-Current Liabilities | | | 21.54B | 20.52B | 18.59B | 16.91B | 17.73B | |
| |
| TOTAL LIABILITIES | | | 29.82B | 29.17B | 26.36B | 24.25B | 24.14B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 17.02B | 16.53B | 14.84B | 12.34B | 10.30B | |
| Additional Paid In Capital | | | 6.13B | 6.18B | 6.05B | 5.96B | 5.89B | |
| Common Shares | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | |
| Treasury Stock | | | -25.37B | -24.64B | -20.93B | -17.02B | -14.45B | |
| Other Shareholders' Equity | | | -962.00M | -1.06B | -647.00M | -729.00M | -342.00M | |
| Shares Outstanding | | | 275.00M | 276.70M | 290.50M | 310.60M | 326.30M | |
| Tangible Book Value per Share | | | -78.41 | -76.66 | -64.57 | -54.90 | -50.83 | |
| Total Shareholders' Equity | | | -3.17B | -2.99B | -682.00M | 568.00M | 1.41B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 26.65B | 26.18B | 25.67B | 24.82B | 25.55B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -4.45 | -4.39 | -16.60 | 16.51 | 6.60 | |
| Current Ratio | | | 0.45 | 0.40 | 0.43 | 0.45 | 0.57 | |
| Return On Assets (ROA) | | | 9.29% | 9.07% | 12.01% | 9.50% | 4.30% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | 415.14% | 77.72% | |
| Return On Invested Capital (ROIC) | | | 17.73% | 18.27% | 18.25% | 16.56% | 7.65% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 18.25% | 18.69% | 18.60% | 17.06% | 8.25% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |