| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.75B | 1.67B | 1.29B | 1.29B | 6.50B | |
| Marketable Securities | | | 56.00M | 20.00M | 26.00M | 14.00M | 11.00M | |
| Receivables | | | 3.44B | 2.87B | 2.83B | 2.49B | 1.65B | |
| Other Current Assets | | | 1.05B | 906.00M | 1.00B | 1.87B | 652.00M | |
| Total Current Assets | | | 6.30B | 5.46B | 5.14B | 5.67B | 8.81B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 691.00M | 678.00M | 637.00M | 720.00M | 667.00M | |
| Investments And Advances | | | 603.00M | 1.77B | 1.79B | 1.75B | N/A | |
| Goodwill | | | 36.48B | 34.92B | 34.85B | 34.55B | 3.51B | |
| Intangibles | | | 16.27B | 16.56B | 17.40B | 18.31B | 1.28B | |
| Other Non-Current Assets | | | 864.00M | 837.00M | 774.00M | 794.00M | 758.00M | |
| Total Non-Current Assets | | | 54.90B | 54.76B | 55.45B | 56.12B | 6.22B | |
| |
| TOTAL ASSETS | | | 61.20B | 60.22B | 60.59B | 61.78B | 15.03B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 718.00M | 4.00M | 47.00M | 226.00M | N/A | |
| Accrued Expenses | | | 1.11B | 1.18B | 1.01B | 871.00M | 703.00M | |
| Accounts Payable | | | 610.00M | 553.00M | 557.00M | 450.00M | 205.00M | |
| Other Current Liabilities | | | 5.20B | 4.65B | 4.51B | 4.45B | 2.91B | |
| Total Current Liabilities | | | 7.64B | 6.39B | 6.13B | 6.00B | 3.81B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 12.37B | 11.39B | 11.41B | 10.73B | 4.11B | |
| Deferred Taxes/Income | | | 3.26B | 3.40B | 3.69B | 4.07B | N/A | |
| Other Non-Current Liabilities | | | 1.78B | 1.53B | 1.26B | 1.25B | 1.56B | |
| Total Non-Current Liabilities | | | 22.44B | 20.67B | 20.26B | 19.40B | 9.18B | |
| |
| TOTAL LIABILITIES | | | 30.07B | 27.06B | 26.39B | 25.40B | 12.99B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 23.67B | 20.98B | 18.73B | 17.78B | 15.02B | |
| Additional Paid In Capital | | | 44.12B | 44.32B | 44.23B | 44.42B | 1.03B | |
| Minority Interest | | | 5.03B | 4.35B | 3.90B | 3.36B | 3.50B | |
| Common Shares | | | 415.00M | 415.00M | 415.00M | 415.00M | 294.00M | |
| Treasury Stock | | | -36.37B | -31.67B | -28.41B | -25.35B | -13.47B | |
| Other Shareholders' Equity | | | -697.00M | -883.00M | -763.00M | -886.00M | -841.00M | |
| Shares Outstanding | | | 306.00M | 315.00M | 322.00M | 329.00M | 241.00M | |
| Tangible Book Value per Share | | | -70.65 | -58.14 | -56.05 | -50.04 | -11.45 | |
| Total Shareholders' Equity | | | 31.13B | 33.16B | 34.20B | 36.39B | 2.03B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 61.20B | 60.22B | 60.59B | 61.78B | 15.03B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.40 | 0.34 | 0.33 | 0.29 | 2.02 | |
| Current Ratio | | | 0.82 | 0.85 | 0.84 | 0.94 | 2.31 | |
| Return On Assets (ROA) | | | 7.31% | 6.40% | 4.33% | 5.26% | 20.13% | |
| Return On Equity (ROE) | | | 14.36% | 11.62% | 7.68% | 8.93% | 148.82% | |
| Return On Invested Capital (ROIC) | | | 9.58% | 8.37% | 6.58% | 5.99% | 31.38% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.91% | 8.64% | 6.75% | 6.14% | 74.81% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 672.15% | 398.35% | 204.62% | N/A | |