ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.17B | 2.41B | 2.13B | 1.77B | 1.81B | |
Marketable Securities | | | 116.00M | 566.00M | 63.00M | 90.00M | 91.00M | |
Receivables | | | 1.78B | 1.80B | 1.66B | 1.65B | 1.72B | |
Other Current Assets | | | 573.00M | 515.00M | 489.00M | 583.00M | 389.00M | |
Total Current Assets | | | 4.64B | 5.29B | 4.34B | 4.09B | 4.01B | |
|
Non-Current Assets | |
---|
PPE Net | | | 915.00M | 872.00M | 880.00M | 848.00M | 785.00M | |
Investments And Advances | | | N/A | 563.00M | 621.00M | 604.00M | 532.00M | |
Goodwill | | | 6.48B | 5.99B | 5.96B | 5.84B | 6.00B | |
Intangibles | | | 1.99B | 1.89B | 2.05B | 2.21B | 2.47B | |
Other Non-Current Assets | | | 1.46B | 682.00M | 579.00M | 583.00M | 748.00M | |
Total Non-Current Assets | | | 10.85B | 10.21B | 10.28B | 10.26B | 10.67B | |
|
TOTAL ASSETS | | | 15.49B | 15.51B | 14.62B | 14.35B | 14.68B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 0.00 | 697.00M | N/A | N/A | N/A | |
Accrued Expenses | | | 101.00M | 899.00M | 786.00M | 722.00M | 847.00M | |
Accounts Payable | | | 968.00M | 1.40B | 1.10B | 52.00M | 47.00M | |
Other Current Liabilities | | | 1.58B | 1.95B | 1.69B | 1.60B | 1.60B | |
Total Current Liabilities | | | 2.65B | 3.60B | 2.50B | 2.38B | 2.50B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.97B | 6.73B | 7.00B | 7.39B | 7.41B | |
Deferred Taxes/Income | | | 355.00M | 449.00M | 402.00M | 457.00M | 488.00M | |
Other Non-Current Liabilities | | | 1.41B | 1.00B | 1.24B | 1.44B | 1.37B | |
Total Non-Current Liabilities | | | 8.89B | 8.34B | 8.80B | 9.46B | 9.46B | |
|
TOTAL LIABILITIES | | | 11.54B | 11.94B | 11.30B | 11.83B | 11.95B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 16.07B | 14.66B | 13.62B | 12.76B | |
Additional Paid In Capital | | | N/A | 1.45B | 1.23B | 1.05B | 885.00M | |
Minority Interest | | | 159.00M | 162.00M | 158.00M | 170.00M | 189.00M | |
Common Shares | | | N/A | 3.00M | 3.00M | 3.00M | 3.00M | |
Treasury Stock | | | N/A | -13.32B | -12.01B | -11.51B | -10.51B | |
Other Shareholders' Equity | | | 3.95B | -638.00M | -567.00M | -643.00M | -410.00M | |
Shares Outstanding | | | 179.40M | 180.31M | 182.47M | 183.00M | 186.00M | |
Tangible Book Value per Share | | | -25.20 | -23.95 | -25.69 | -30.22 | -30.85 | |
Total Shareholders' Equity | | | 3.95B | 3.56B | 3.32B | 2.52B | 2.73B | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.49B | 15.51B | 14.62B | 14.35B | 14.68B | |
|
Statistics | |
---|
Debt/Equity | | | 1.76 | 1.89 | 2.11 | 2.93 | 2.72 | |
Current Ratio | | | 1.75 | 1.47 | 1.74 | 1.72 | 1.61 | |
Return On Assets (ROA) | | | 13.77% | 13.27% | 10.99% | 9.58% | 15.08% | |
Return On Equity (ROE) | | | 53.99% | 57.73% | 48.43% | 54.55% | 81.19% | |
Return On Invested Capital (ROIC) | | | 19.43% | 20.08% | 14.73% | 13.39% | 18.74% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 23.64% | 26.76% | 17.99% | 15.85% | 22.21% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 119.92% | 227.68% | 92.83% | 77.62% | 125.76% | |