ASSETS | |
---|
Current Assets | |
---|
Cash | | | 64.70M | 134.20M | 98.40M | 589.00M | 305.70M | |
Cash Equivalents | | | 3.89B | 3.43B | 2.67B | 2.39B | 1.84B | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 2.35B | 1.97B | 1.83B | 1.53B | 1.45B | |
Other Current Assets | | | 265.50M | 238.50M | 240.70M | 208.30M | 165.30M | |
Total Current Assets | | | 6.57B | 5.78B | 4.84B | 4.72B | 3.76B | |
|
Non-Current Assets | |
---|
PPE Net | | | 945.80M | 882.80M | 819.90M | 817.00M | 861.10M | |
Investments And Advances | | | 24.30M | 49.60M | 71.20M | 61.20M | 28.70M | |
Goodwill | | | 5.05B | 4.80B | 4.97B | 4.71B | 4.39B | |
Intangibles | | | 2.64B | 2.84B | 3.30B | 3.46B | 3.55B | |
Other Non-Current Assets | | | 321.10M | 262.90M | 252.20M | 301.70M | 231.90M | |
Total Non-Current Assets | | | 8.98B | 8.84B | 9.42B | 9.50B | 9.20B | |
|
TOTAL ASSETS | | | 15.55B | 14.62B | 14.26B | 14.22B | 12.96B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 448.90M | 248.70M | 249.50M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 88.50M | 766.30M | 90.50M | 984.90M | 92.50M | |
Accrued Expenses | | | 763.50M | 776.40M | 710.50M | 931.00M | 603.90M | |
Accounts Payable | | | 259.90M | 230.50M | 216.30M | 192.40M | 171.70M | |
Other Current Liabilities | | | 1.96B | 1.54B | 1.61B | 1.36B | 1.22B | |
Total Current Liabilities | | | 3.52B | 3.56B | 2.88B | 3.47B | 2.09B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.52B | 2.58B | 3.23B | 3.48B | 4.74B | |
Deferred Taxes/Income | | | 29.20M | 100.10M | 328.50M | 571.10M | 625.30M | |
Other Non-Current Liabilities | | | 391.40M | 531.00M | 491.80M | 482.30M | 407.10M | |
Total Non-Current Liabilities | | | 2.96B | 3.23B | 4.07B | 4.55B | 5.82B | |
|
TOTAL LIABILITIES | | | 6.48B | 6.79B | 6.95B | 8.02B | 7.90B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 8.01B | 7.17B | 6.31B | 5.71B | 5.04B | |
Additional Paid In Capital | | | 1.22B | 1.17B | 1.13B | 1.11B | 954.00M | |
Minority Interest | | | 14.10M | 11.90M | 14.20M | 13.70M | 44.80M | |
Common Shares | | | 134.00M | 133.80M | 133.50M | 133.30M | 132.60M | |
Treasury Stock | | | -935.60M | -756.80M | -703.70M | -730.50M | -442.10M | |
Other Shareholders' Equity | | | 669.20M | 142.50M | 447.90M | -22.30M | -626.80M | |
Shares Outstanding | | | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | |
Tangible Book Value per Share | | | 1.05 | 0.14 | -0.73 | -1.51 | -2.20 | |
Total Shareholders' Equity | | | 9.07B | 7.83B | 7.31B | 6.20B | 5.06B | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.55B | 14.62B | 14.26B | 14.22B | 12.96B | |
|
Statistics | |
---|
Debt/Equity | | | 0.33 | 0.36 | 0.48 | 0.56 | 0.94 | |
Current Ratio | | | 1.87 | 1.62 | 1.68 | 1.36 | 1.80 | |
Return On Assets (ROA) | | | 7.72% | 7.19% | 6.53% | 5.44% | 3.79% | |
Return On Equity (ROE) | | | 13.24% | 13.41% | 12.74% | 12.48% | 9.70% | |
Return On Invested Capital (ROIC) | | | 8.92% | 9.28% | 9.17% | 7.91% | 5.40% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 12.96% | 13.33% | 11.91% | 10.17% | 6.50% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 123.91% | 458.53% | 155.64% | 464.51% | 53.52% | |