ASSETS | |
---|
Current Assets | |
---|
Cash | | | 494.00M | 486.00M | 437.00M | 391.00M | 611.00M | |
Cash Equivalents | | | N/A | N/A | N/A | 1.00B | 723.00M | |
Marketable Securities | | | 417.00M | 649.00M | 909.00M | 610.00M | 112.00M | |
Receivables | | | 1.40B | 1.36B | 1.34B | 1.24B | 1.16B | |
Inventories | | | 79.00M | 84.00M | 79.00M | 65.00M | 68.00M | |
Other Current Assets | | | 267.00M | 222.00M | 213.00M | 433.00M | 234.00M | |
Total Current Assets | | | 2.66B | 2.75B | 2.98B | 2.74B | 2.18B | |
|
Non-Current Assets | |
---|
PPE Net | | | 293.00M | 320.00M | 362.00M | 376.00M | 403.00M | |
Investments And Advances | | | 17.00M | 16.00M | 16.00M | 15.00M | 12.00M | |
Goodwill | | | 4.71B | 4.32B | 4.39B | 4.18B | 3.97B | |
Intangibles | | | 1.74B | 1.60B | 1.65B | 1.62B | 1.67B | |
Other Non-Current Assets | | | 56.00M | 51.00M | 79.00M | 62.00M | 72.00M | |
Total Non-Current Assets | | | 6.84B | 6.34B | 6.53B | 6.29B | 6.17B | |
|
TOTAL ASSETS | | | 9.50B | 9.09B | 9.51B | 9.03B | 8.35B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 359.00M | 196.00M | 16.00M | 9.00M | 459.00M | |
Current Portion Of LT Debt. | | | 63.00M | 463.00M | 769.00M | 71.00M | 72.00M | |
Accrued Expenses | | | 819.00M | 741.00M | 753.00M | 430.00M | 347.00M | |
Accounts Payable | | | 159.00M | 165.00M | 147.00M | 123.00M | 133.00M | |
Other Current Liabilities | | | 2.38B | 2.23B | 2.18B | 2.42B | 2.14B | |
Total Current Liabilities | | | 3.78B | 3.79B | 3.87B | 3.06B | 3.15B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.65B | 3.08B | 2.83B | 3.05B | 2.58B | |
Deferred Taxes/Income | | | 324.00M | 281.00M | 299.00M | 294.00M | 305.00M | |
Other Non-Current Liabilities | | | 199.00M | 194.00M | 202.00M | 210.00M | 231.00M | |
Total Non-Current Liabilities | | | 4.17B | 3.56B | 3.33B | 3.56B | 3.11B | |
|
TOTAL LIABILITIES | | | 7.95B | 7.34B | 7.20B | 6.61B | 6.26B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.47B | 2.15B | 2.58B | 2.45B | 2.44B | |
Additional Paid In Capital | | | 87.00M | 87.00M | 87.00M | 87.00M | 87.00M | |
Minority Interest | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Common Shares | | | 29.00M | 30.00M | 31.00M | 32.00M | 32.00M | |
Treasury Stock | | | -470.00M | -734.00M | -735.00M | -247.00M | -222.00M | |
Other Shareholders' Equity | | | 425.00M | 215.00M | 346.00M | 97.00M | -251.00M | |
Shares Outstanding | | | 234.37M | 240.51M | 248.71M | 258.19M | 262.44M | |
Tangible Book Value per Share | | | -20.91 | -17.34 | -15.01 | -13.10 | -13.53 | |
Total Shareholders' Equity | | | 1.54B | 1.75B | 2.31B | 2.42B | 2.09B | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.50B | 9.09B | 9.51B | 9.03B | 8.35B | |
|
Statistics | |
---|
Debt/Equity | | | 2.59 | 1.87 | 1.23 | 1.27 | 1.45 | |
Current Ratio | | | 0.70 | 0.73 | 0.77 | 0.90 | 0.69 | |
Return On Assets (ROA) | | | 11.36% | 11.07% | 10.80% | 8.06% | 8.63% | |
Return On Equity (ROE) | | | 69.84% | 57.58% | 44.46% | 30.12% | 34.55% | |
Return On Invested Capital (ROIC) | | | 18.66% | 18.85% | 17.70% | 14.00% | 13.56% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 20.03% | 21.38% | 21.09% | 19.16% | 15.91% | |