FILTER LINE ITEMS:
SHOW SECTION:
All Sections
1. Assets
2. Liabilities
3. Owner's Equity
SHOW SECTION:
All Sections
1. Operating Cash Flow
2. Investing Cash Flow
3. Financing Cash Flow
| Operating Revenue |
$402.84B |
$350.02B |
$307.39B |
| Total Revenue |
$402.84B |
$350.02B |
$307.39B |
| Reconciled Cost Of Revenue |
$162.53B |
$146.31B |
$133.33B |
| Interest Expense |
$736.00M |
$268.00M |
$308.00M |
| Tax Provision |
$26.66B |
$19.70B |
$11.92B |
| Operating Expense |
$111.26B |
$91.32B |
$89.77B |
| Research And Development |
$61.09B |
$49.33B |
$45.43B |
| Selling General And Administration |
$50.17B |
$42.00B |
$44.34B |
| Cost Of Revenue |
$162.53B |
$146.31B |
$133.33B |
| Total Expenses |
$273.80B |
$237.63B |
$223.10B |
| Tax Effect Of Unusual Items |
$4.07B |
$370.97M |
$-286.48M |
| Tax Rate For Calcs |
16.80% |
16.40% |
13.90% |
| Normalized EBITDA |
$156.46B |
$133.13B |
$100.03B |
| Total Unusual Items |
$24.24B |
$2.26B |
$-2.06B |
| Total Unusual Items Excluding Goodwill |
$24.24B |
$2.26B |
$-2.06B |
| Net Income From Continuing Operation Net Minority Interest |
$132.17B |
$100.12B |
$73.80B |
| Reconciled Depreciation |
$21.14B |
$15.31B |
$11.95B |
| EBITDA |
$180.70B |
$135.39B |
$97.97B |
| EBIT |
$159.56B |
$120.08B |
$86.03B |
| Net Interest Income |
$3.60B |
$4.21B |
$3.56B |
| Interest Income |
$4.34B |
$4.48B |
$3.87B |
| Normalized Income |
$112.00B |
$98.23B |
$75.57B |
| Net Income From Continuing And Discontinued Operation |
$132.17B |
$100.12B |
$73.80B |
| Total Operating Income As Reported |
$129.04B |
$112.39B |
$84.29B |
| Diluted Average Shares |
12.23B |
12.45B |
12.72B |
| Basic Average Shares |
12.12B |
12.32B |
12.63B |
| Diluted EPS |
$10.81 |
$8.04 |
$5.80 |
| Basic EPS |
$10.91 |
$8.13 |
$5.84 |
| Diluted NI Availto Com Stockholders |
$132.17B |
$100.12B |
$73.80B |
| Net Income Including Noncontrolling Interests |
$132.17B |
$100.12B |
$73.80B |
| Net Income Continuous Operations |
$132.17B |
$100.12B |
$73.80B |
| Pretax Income |
$158.83B |
$119.81B |
$85.72B |
| Other Income Expense |
$26.19B |
$3.21B |
$-2.13B |
| Other Non Operating Income Expenses |
$1.67B |
$1.14B |
$556.00M |
| Special Income Charges |
$281.00M |
$-188.00M |
$-628.00M |
| Write Off |
$-281.00M |
$188.00M |
$628.00M |
| Earnings From Equity Interest |
$281.00M |
$-188.00M |
$-628.00M |
| Gain On Sale Of Security |
$24.24B |
$2.26B |
$-2.06B |
| Net Non Operating Interest Income Expense |
$3.60B |
$4.21B |
$3.56B |
| Interest Expense Non Operating |
$736.00M |
$268.00M |
$308.00M |
| Operating Income |
$129.04B |
$112.39B |
$84.29B |
| Selling And Marketing Expense |
$28.69B |
$27.81B |
$27.92B |
| General And Administrative Expense |
$21.48B |
$14.19B |
$16.43B |
| Other Gand A |
$21.48B |
$14.19B |
$16.43B |
| Gross Profit |
$240.30B |
$203.71B |
$174.06B |
| Net Income Common Stockholders |
$132.17B |
$100.12B |
$73.80B |
| Net Income |
$132.17B |
$100.12B |
$73.80B |
| Working Capital |
$103.29B |
$74.59B |
$89.72B |
| Pensionand Other Post Retirement Benefit Plans Current |
$17.55B |
$15.07B |
$15.14B |
| Inventory |
- |
- |
- |
| Receivables |
$62.89B |
$52.34B |
$47.96B |
| Taxes Receivable |
- |
- |
- |
| Accounts Receivable |
$62.89B |
$52.34B |
$47.96B |
| Allowance For Doubtful Accounts Receivable |
$-924.00M |
$-879.00M |
$-771.00M |
| Gross Accounts Receivable |
$63.81B |
$53.22B |
$48.73B |
| Cash Cash Equivalents And Short Term Investments |
$126.84B |
$95.66B |
$110.92B |
| Other Short Term Investments |
$96.14B |
$72.19B |
$86.87B |
| Cash And Cash Equivalents |
$30.71B |
$23.47B |
$24.05B |
| Current Assets |
$206.04B |
$163.71B |
$171.53B |
| Other Current Assets |
$16.31B |
$15.71B |
$12.65B |
| Tangible Book Value |
$381.88B |
$293.20B |
$254.18B |
| Net Tangible Assets |
$381.88B |
$293.20B |
$254.18B |
| Other Non Current Assets |
$16.25B |
$14.87B |
$10.05B |
| Non Current Deferred Assets |
$9.11B |
$17.18B |
$12.17B |
| Non Current Deferred Taxes Assets |
$9.11B |
$17.18B |
$12.17B |
| Investments And Advances |
$68.69B |
$37.98B |
$31.01B |
| Investmentin Financial Assets |
$68.69B |
$37.98B |
$31.01B |
| Available For Sale Securities |
$68.69B |
$37.98B |
$31.01B |
| Goodwill And Other Intangible Assets |
$33.38B |
$31.89B |
$29.20B |
| Other Intangible Assets |
- |
- |
- |
| Goodwill |
$33.38B |
$31.89B |
$29.20B |
| Net PPE |
$261.82B |
$184.62B |
$148.44B |
| Accumulated Depreciation |
$-98.48B |
$-79.39B |
$-67.46B |
| Gross PPE |
$360.30B |
$264.01B |
$215.89B |
| Leases |
- |
- |
$11.43B |
| Construction In Progress |
- |
- |
$35.23B |
| Other Properties |
$311.95B |
$218.61B |
$175.46B |
| Machinery Furniture Equipment |
- |
- |
$472.00M |
| Buildings And Improvements |
$48.35B |
$45.40B |
$40.44B |
| Land And Improvements |
- |
- |
$74.08B |
| Properties |
$0.00 |
$0.00 |
$0.00 |
| Total Non Current Assets |
$389.24B |
$286.55B |
$230.86B |
| Total Assets |
$595.28B |
$450.26B |
$402.39B |
| Current Deferred Liabilities |
$6.58B |
$5.04B |
$4.14B |
| Current Deferred Revenue |
$6.58B |
$5.04B |
$4.14B |
| Current Debt And Capital Lease Obligation |
- |
$2.89B |
$2.79B |
| Current Capital Lease Obligation |
- |
$2.89B |
$2.79B |
| Payables And Accrued Expenses |
$78.62B |
$69.02B |
$50.22B |
| Current Accrued Expenses |
$64.95B |
$54.26B |
$39.98B |
| Payables |
$13.67B |
$14.76B |
$10.24B |
| Other Payable |
$950.00M |
$3.87B |
- |
| Total Tax Payable |
$523.00M |
$2.90B |
$2.75B |
| Income Tax Payable |
$523.00M |
$2.90B |
$2.75B |
| Accounts Payable |
$12.20B |
$7.99B |
$7.49B |
| Current Liabilities |
$102.75B |
$89.12B |
$81.81B |
| Other Current Liabilities |
- |
$6.32B |
$9.53B |
| Net Debt |
$15.84B |
- |
- |
| Total Debt |
$59.29B |
$22.57B |
$27.12B |
| Capital Lease Obligations |
$12.74B |
$11.69B |
$15.25B |
| Other Non Current Liabilities |
$8.45B |
$4.69B |
$4.39B |
| Tradeand Other Payables Non Current |
$9.53B |
$8.78B |
$8.47B |
| Non Current Deferred Liabilities |
- |
- |
$1.40B |
| Non Current Deferred Revenue |
- |
- |
$911.00M |
| Non Current Deferred Taxes Liabilities |
- |
- |
$485.00M |
| Long Term Debt And Capital Lease Obligation |
$59.29B |
$22.57B |
$24.33B |
| Long Term Capital Lease Obligation |
$12.74B |
$11.69B |
$12.46B |
| Long Term Debt |
$46.55B |
$10.88B |
$11.87B |
| Total Non Current Liabilities Net Minority Interest |
$77.27B |
$36.05B |
$37.20B |
| Retained Earnings |
$324.06B |
$245.08B |
$211.25B |
| Treasury Shares Number |
- |
- |
0 |
| Ordinary Shares Number |
12.09B |
12.21B |
12.46B |
| Share Issued |
$12.09B |
$12.21B |
$12.46B |
| Invested Capital |
$461.81B |
$335.97B |
$295.25B |
| Common Stock Equity |
$415.26B |
$325.08B |
$283.38B |
| Total Capitalization |
$461.81B |
$335.97B |
$295.25B |
| Gains Losses Not Affecting Retained Earnings |
$-1.92B |
$-4.80B |
$-4.40B |
| Other Equity Adjustments |
$-1.92B |
$-4.80B |
$-4.40B |
| Capital Stock |
$93.13B |
$84.80B |
$76.53B |
| Common Stock |
$93.13B |
$84.80B |
$76.53B |
| Preferred Stock |
$0.00 |
$0.00 |
$0.00 |
| Stockholders Equity |
$415.26B |
$325.08B |
$283.38B |
| Free Cash Flow |
$73.27B |
$72.76B |
$69.50B |
| Income Tax Paid Supplemental Data |
- |
- |
$19.16B |
| Effect Of Exchange Rate Changes |
$208.00M |
$-612.00M |
$-421.00M |
| Common Stock Payments |
$-45.71B |
$-62.22B |
$-61.50B |
| Long Term Debt Payments |
$-32.43B |
$-12.70B |
$-11.55B |
| Net Business Purchase And Sale |
$-1.59B |
$-2.93B |
$-495.00M |
| Net PPE Purchase And Sale |
$-91.45B |
$-52.53B |
$-32.25B |
| Change In Working Capital |
$618.00M |
$-8.41B |
$-3.85B |
| Change In Other Working Capital |
$-806.00M |
$-1.38B |
$1.05B |
| Change In Other Current Assets |
$-4.54B |
$-1.40B |
$-2.14B |
| Change In Payables And Accrued Expense |
$14.74B |
$257.00M |
$5.08B |
| Change In Accrued Expense |
$13.84B |
$-102.00M |
$4.42B |
| Change In Payable |
$907.00M |
$359.00M |
$664.00M |
| Change In Account Payable |
$907.00M |
$359.00M |
$664.00M |
| Change In Receivables |
$-8.78B |
$-5.89B |
$-7.83B |
| Changes In Account Receivables |
$-8.78B |
$-5.89B |
$-7.83B |
| Other Non Cash Items |
$2.11B |
$3.42B |
$4.33B |
| Stock Based Compensation |
$24.95B |
$22.79B |
$22.46B |
| Deferred Tax |
$8.35B |
$-5.26B |
$-7.76B |
| Deferred Income Tax |
$8.35B |
$-5.26B |
$-7.76B |
| Depreciation Amortization Depletion |
$21.14B |
$15.31B |
$11.95B |
| Depreciation And Amortization |
- |
- |
- |
| Amortization Cash Flow |
- |
- |
- |
| Amortization Of Intangibles |
- |
- |
- |
| Depreciation |
$21.14B |
$15.31B |
$11.95B |
| Operating Gains Losses |
$-24.62B |
$-2.67B |
$823.00M |
| Net Income From Continuing Operations |
$132.17B |
$100.12B |
$73.80B |
| Operating Cash Flow |
$164.71B |
$125.30B |
$101.75B |
| Cash Flow From Continuing Operating Activities |
$164.71B |
$125.30B |
$101.75B |
| Repurchase Of Capital Stock |
$-45.71B |
$-62.22B |
$-61.50B |
| Capital Expenditure |
$-91.45B |
$-52.53B |
$-32.25B |
| Net Other Investing Changes |
$-2.37B |
$-2.67B |
$-1.05B |
| Net Investment Purchase And Sale |
$-24.88B |
$12.60B |
$6.73B |
| Sale Of Investment |
$84.61B |
$104.31B |
$87.62B |
| Purchase Of Investment |
$-109.49B |
$-91.71B |
$-80.89B |
| Purchase Of Business |
$-1.59B |
$-2.93B |
$-495.00M |
| Purchase Of PPE |
$-91.45B |
$-52.53B |
$-32.25B |
| Gain Loss On Investment Securities |
$-24.62B |
$-2.67B |
$823.00M |
| Investing Cash Flow |
$-120.29B |
$-45.54B |
$-27.06B |
| Cash Flow From Continuing Investing Activities |
$-120.29B |
$-45.54B |
$-27.06B |
| Repayment Of Debt |
$-32.43B |
$-12.70B |
$-11.55B |
| Issuance Of Debt |
$64.56B |
$13.59B |
$10.79B |
| Net Other Financing Charges |
$400.00M |
$1.15B |
$8.00M |
| Proceeds From Stock Option Exercised |
$-14.17B |
$-12.19B |
$-9.84B |
| Cash Dividends Paid |
$-10.05B |
$-7.36B |
$0.00 |
| Common Stock Dividend Paid |
$-10.05B |
$-7.36B |
$0.00 |
| Net Common Stock Issuance |
$-45.71B |
$-62.22B |
$-61.50B |
| Net Issuance Payments Of Debt |
$32.14B |
$888.00M |
$-760.00M |
| Net Long Term Debt Issuance |
$32.14B |
$888.00M |
$-760.00M |
| Long Term Debt Issuance |
$64.56B |
$13.59B |
$10.79B |
| Financing Cash Flow |
$-37.39B |
$-79.73B |
$-72.09B |
| Cash Flow From Continuing Financing Activities |
$-37.39B |
$-79.73B |
$-72.09B |
| Beginning Cash Position |
$23.47B |
$24.05B |
$21.88B |
| Changes In Cash |
$7.03B |
$30.00M |
$2.59B |
| End Cash Position |
$30.71B |
$23.47B |
$24.05B |