| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 743.00M | 801.00M | 707.00M | 805.00M | |
| Cash Equivalents | | | 3.23B | 2.46B | 2.16B | 2.34B | 3.83B | |
| Marketable Securities | | | 1.66B | 4.38B | 5.61B | 6.02B | 5.11B | |
| Receivables | | | 1.96B | 1.72B | 1.79B | 1.90B | 1.70B | |
| Inventories | | | 4.80B | 4.53B | 4.00B | 2.76B | 1.91B | |
| Other Current Assets | | | 2.10B | 1.20B | 761.00M | 302.00M | 335.00M | |
| Total Current Assets | | | 13.75B | 15.03B | 15.12B | 14.02B | 13.69B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 12.32B | 12.13B | 10.58B | 7.31B | 5.61B | |
| Investments And Advances | | | N/A | 12.00M | 22.00M | 23.00M | 42.00M | |
| Goodwill | | | 4.33B | 4.36B | 4.36B | 4.36B | 4.36B | |
| Intangibles | | | 238.00M | 257.00M | 223.00M | 152.00M | 85.00M | |
| Other Non-Current Assets | | | 3.95B | 3.72B | 2.04B | 1.34B | 896.00M | |
| Total Non-Current Assets | | | 20.84B | 20.48B | 17.23B | 13.19B | 10.99B | |
| |
| TOTAL ASSETS | | | 34.59B | 35.51B | 32.35B | 27.21B | 24.68B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 500.00M | 750.00M | 599.00M | 500.00M | 500.00M | |
| Accrued Expenses | | | 1.84B | 1.91B | 1.75B | 1.30B | 1.29B | |
| Accounts Payable | | | 756.00M | 820.00M | 802.00M | 1.00B | 653.00M | |
| Other Current Liabilities | | | 67.00M | 159.00M | 172.00M | 189.00M | 121.00M | |
| Total Current Liabilities | | | 3.16B | 3.64B | 3.32B | 2.98B | 2.57B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.55B | 12.85B | 10.62B | 8.23B | 7.24B | |
| Deferred Taxes/Income | | | 66.00M | 53.00M | 63.00M | 66.00M | 87.00M | |
| Other Non-Current Liabilities | | | 1.54B | 2.06B | 1.44B | 1.34B | 1.45B | |
| Total Non-Current Liabilities | | | 15.15B | 14.96B | 12.13B | 9.64B | 8.77B | |
| |
| TOTAL LIABILITIES | | | 18.31B | 18.61B | 15.45B | 12.63B | 11.34B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 52.24B | 52.26B | 52.28B | 50.35B | 45.92B | |
| Additional Paid In Capital | | | 4.51B | 3.94B | 3.36B | 2.95B | 2.63B | |
| Common Shares | | | 1.74B | 1.74B | 1.74B | 1.74B | 1.74B | |
| Treasury Stock | | | -42.13B | -40.90B | -40.28B | -40.21B | -36.80B | |
| Other Shareholders' Equity | | | -85.00M | -142.00M | -207.00M | -251.00M | -157.00M | |
| Shares Outstanding | | | 907.00M | 911.00M | 909.00M | 906.00M | 924.00M | |
| Tangible Book Value per Share | | | 12.91 | 13.48 | 13.54 | 11.11 | 9.62 | |
| Total Shareholders' Equity | | | 16.27B | 16.90B | 16.90B | 14.58B | 13.33B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 34.59B | 35.51B | 32.35B | 27.21B | 24.68B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.83 | 0.76 | 0.63 | 0.56 | 0.54 | |
| Current Ratio | | | 4.35 | 4.12 | 4.55 | 4.70 | 5.33 | |
| Return On Assets (ROA) | | | 14.38% | 13.45% | 20.02% | 32.01% | 31.35% | |
| Return On Equity (ROE) | | | 30.56% | 28.25% | 38.33% | 59.75% | 58.02% | |
| Return On Invested Capital (ROIC) | | | 17.15% | 14.72% | 22.17% | 37.68% | 35.80% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 20.31% | 18.73% | 30.28% | 57.55% | 60.08% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 24.53% | 22.97% | 38.61% | 80.44% | 90.69% | |