| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 918.00M | 1.30B | 800.00M | 1.21B | 1.43B | |
| Receivables | | | 1.69B | 1.58B | 1.49B | 1.33B | 1.07B | |
| Other Current Assets | | | 388.00M | 388.00M | 327.00M | 334.00M | -145.00M | |
| Total Current Assets | | | 3.00B | 3.27B | 2.61B | 2.87B | 2.35B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.26B | 978.00M | 1.00B | 942.00M | 999.00M | |
| Goodwill | | | 5.08B | 5.04B | 5.05B | 5.03B | 5.07B | |
| Intangibles | | | 6.70B | 6.42B | 6.08B | 5.89B | 5.83B | |
| Other Non-Current Assets | | | 736.00M | 818.00M | 652.00M | 780.00M | 665.00M | |
| Total Non-Current Assets | | | 13.78B | 13.25B | 12.79B | 12.64B | 12.57B | |
| |
| TOTAL ASSETS | | | 16.77B | 16.52B | 15.40B | 15.51B | 14.92B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 25.00M | 535.00M | 39.00M | 39.00M | 54.00M | |
| Accrued Expenses | | | 787.00M | 754.00M | 708.00M | 667.00M | 654.00M | |
| Accounts Payable | | | 376.00M | 409.00M | 457.00M | 368.00M | 274.00M | |
| Other Current Liabilities | | | 3.32B | 3.00B | 2.52B | 2.30B | 2.04B | |
| Total Current Liabilities | | | 4.51B | 4.70B | 3.72B | 3.37B | 3.02B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 12.34B | 10.62B | 9.16B | 8.71B | 8.71B | |
| Deferred Taxes/Income | | | 322.00M | 322.00M | 401.00M | 735.00M | 700.00M | |
| Other Non-Current Liabilities | | | 4.95B | 4.57B | 4.47B | 3.79B | 3.31B | |
| Total Non-Current Liabilities | | | 17.65B | 15.55B | 14.04B | 13.24B | 12.72B | |
| |
| TOTAL LIABILITIES | | | 22.16B | 20.25B | 17.76B | 16.61B | 15.74B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.51B | -2.82B | -4.21B | -5.19B | -6.32B | |
| Additional Paid In Capital | | | 11.27B | 11.13B | 10.97B | 10.83B | 10.72B | |
| Minority Interest | | | 42.00M | 38.00M | 13.00M | 4.00M | 2.00M | |
| Common Shares | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | |
| Treasury Stock | | | -14.43B | -11.26B | -8.39B | -6.04B | -4.44B | |
| Other Shareholders' Equity | | | -729.00M | -782.00M | -731.00M | -706.00M | -779.00M | |
| Shares Outstanding | | | 230.43M | 241.81M | 253.49M | 267.86M | 279.09M | |
| Tangible Book Value per Share | | | -74.51 | -62.78 | -53.24 | -44.88 | -42.02 | |
| Total Shareholders' Equity | | | -5.39B | -3.73B | -2.36B | -1.10B | -821.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 16.77B | 16.52B | 15.40B | 15.51B | 14.92B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -2.29 | -2.85 | -3.88 | -7.90 | -10.61 | |
| Current Ratio | | | 0.66 | 0.70 | 0.70 | 0.85 | 0.78 | |
| Return On Assets (ROA) | | | 8.69% | 9.29% | 7.41% | 8.09% | 2.75% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 17.22% | 15.69% | 15.19% | 13.53% | 6.70% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 18.61% | 17.63% | 16.31% | 15.02% | 7.61% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 14927.06% | N/A | |