| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 7.68B | 7.55B | 7.82B | 5.92B | 5.08B | |
| Insurance Receivables | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | 1.06B | 665.00M | 925.00M | 905.00M | 920.00M | |
| Receivables | | | 28.77B | 24.23B | 17.72B | 17.22B | 15.07B | |
| Inventories | | | 7.34B | 6.69B | 5.64B | 4.78B | 3.72B | |
| Other Current Assets | | | 2.98B | 9.74B | 5.24B | 1.30B | 11.34B | |
| Total Current Assets | | | 47.81B | 48.87B | 37.35B | 30.12B | 36.13B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.65B | 3.65B | 4.07B | 3.77B | 4.14B | |
| Investments And Advances | | | 18.47B | 15.13B | 17.98B | 16.29B | 18.44B | |
| Goodwill | | | 44.92B | 44.37B | 44.26B | 45.81B | 45.81B | |
| Intangibles | | | 28.56B | 29.42B | 30.86B | 32.49B | 34.10B | |
| Other Non-Current Assets | | | 14.50B | 14.44B | 18.24B | 15.40B | 16.26B | |
| Total Non-Current Assets | | | 110.11B | 107.01B | 115.41B | 113.76B | 118.75B | |
| |
| TOTAL ASSETS | | | 157.92B | 155.88B | 152.76B | 143.88B | 154.89B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 880.00M | 1.24B | 0.00 | 2.03B | |
| Current Portion Of LT Debt. | | | 592.00M | 2.15B | 1.54B | 2.99B | 518.00M | |
| Accrued Expenses | | | 9.05B | 9.39B | 9.96B | 7.98B | 7.32B | |
| Accounts Payable | | | 10.66B | 9.29B | 8.55B | 7.78B | 6.66B | |
| Other Current Liabilities | | | 36.04B | 36.26B | 27.43B | 22.48B | 27.05B | |
| Total Current Liabilities | | | 56.34B | 57.98B | 48.72B | 41.23B | 43.57B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 30.87B | 28.94B | 28.16B | 28.10B | 31.13B | |
| Deferred Taxes/Income | | | 7.14B | 6.97B | 7.17B | 7.79B | 8.35B | |
| Other Non-Current Liabilities | | | 21.69B | 20.75B | 22.37B | 22.02B | 24.66B | |
| Total Non-Current Liabilities | | | 59.86B | 56.87B | 57.82B | 57.98B | 64.20B | |
| |
| TOTAL LIABILITIES | | | 116.21B | 114.85B | 106.54B | 99.21B | 107.78B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 47.87B | 43.52B | 41.65B | 37.94B | 32.59B | |
| Additional Paid In Capital | | | 31.79B | 31.29B | 30.67B | 30.23B | 29.57B | |
| Minority Interest | | | 161.00M | 210.00M | 128.00M | 79.00M | 72.00M | |
| Common Shares | | | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | |
| Treasury Stock | | | -35.14B | -31.44B | -24.24B | -21.84B | -14.18B | |
| Other Shareholders' Equity | | | -3.40B | -3.17B | -2.04B | -1.66B | -884.00M | |
| Shares Outstanding | | | 263.46M | 273.79M | 292.50M | 299.00M | 323.00M | |
| Tangible Book Value per Share | | | -120.59 | -119.63 | -98.80 | -112.47 | -101.55 | |
| Total Shareholders' Equity | | | 41.71B | 41.03B | 46.22B | 44.67B | 47.11B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 157.92B | 155.88B | 152.76B | 143.88B | 154.89B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.74 | 0.73 | 0.64 | 0.63 | 0.70 | |
| Current Ratio | | | 0.85 | 0.84 | 0.77 | 0.73 | 0.83 | |
| Return On Assets (ROA) | | | 3.77% | 2.20% | 3.38% | 4.63% | 3.46% | |
| Return On Equity (ROE) | | | 14.28% | 8.37% | 11.17% | 14.93% | 11.39% | |
| Return On Invested Capital (ROIC) | | | 7.70% | 7.48% | 6.54% | 6.35% | 5.55% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.43% | 8.16% | 7.14% | 6.80% | 5.86% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 40.41% | 44.05% | 32.17% | 37.17% | 22.92% | |