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 |
$331.84B |
$281.72B |
$245.12B |
| Total Revenue |
$331.84B |
$281.72B |
$245.12B |
| Reconciled Cost Of Revenue |
$106.37B |
$87.83B |
$74.11B |
| Interest Expense |
$3.05B |
$2.38B |
$2.94B |
| Tax Provision |
$32.19B |
$21.80B |
$19.65B |
| Operating Expense |
$70.23B |
$65.36B |
$61.58B |
| Research And Development |
$35.56B |
$32.49B |
$29.51B |
| Selling General And Administration |
$34.67B |
$32.88B |
$32.06B |
| Cost Of Revenue |
$106.37B |
$87.83B |
$74.11B |
| Total Expenses |
$176.60B |
$153.20B |
$135.69B |
| Tax Effect Of Unusual Items |
$1.11B |
$-77.22M |
$-100.09M |
| Tax Rate For Calcs |
19.40% |
17.63% |
18.23% |
| Normalized EBITDA |
$201.79B |
$155.88B |
$132.23B |
| Total Unusual Items |
$5.72B |
$-438.00M |
$-549.00M |
| Total Unusual Items Excluding Goodwill |
$5.72B |
$-438.00M |
$-549.00M |
| Net Income From Continuing Operation Net Minority Interest |
$133.75B |
$101.83B |
$88.14B |
| Reconciled Depreciation |
$38.53B |
$29.43B |
$20.96B |
| EBITDA |
$207.52B |
$155.44B |
$131.68B |
| EBIT |
$168.99B |
$126.01B |
$110.72B |
| Net Interest Income |
$250.00M |
$262.00M |
$222.00M |
| Interest Income |
$3.30B |
$2.65B |
$3.16B |
| Normalized Income |
$129.13B |
$102.19B |
$88.58B |
| Net Income From Continuing And Discontinued Operation |
$133.75B |
$101.83B |
$88.14B |
| Total Operating Income As Reported |
$155.24B |
$128.53B |
$109.43B |
| Diluted Average Shares |
7.45B |
7.46B |
7.47B |
| Basic Average Shares |
7.43B |
7.43B |
7.43B |
| Diluted EPS |
$17.95 |
$13.64 |
$11.80 |
| Basic EPS |
$18.00 |
$13.70 |
$11.86 |
| Diluted NI Availto Com Stockholders |
$133.75B |
$101.83B |
$88.14B |
| Net Income Including Noncontrolling Interests |
$133.75B |
$101.83B |
$88.14B |
| Net Income Continuous Operations |
$133.75B |
$101.83B |
$88.14B |
| Pretax Income |
$165.93B |
$123.63B |
$107.79B |
| Other Income Expense |
$10.45B |
$-5.16B |
$-1.87B |
| Other Non Operating Income Expenses |
$4.72B |
$-4.72B |
$-1.32B |
| Special Income Charges |
$-178.00M |
$-943.00M |
$-206.00M |
| Write Off |
$178.00M |
$943.00M |
$206.00M |
| Gain On Sale Of Security |
$5.90B |
$505.00M |
$-343.00M |
| Net Non Operating Interest Income Expense |
$250.00M |
$262.00M |
$222.00M |
| Interest Expense Non Operating |
$3.05B |
$2.38B |
$2.94B |
| Interest Income Non Operating |
$3.30B |
$2.65B |
$3.16B |
| Operating Income |
$155.24B |
$128.53B |
$109.43B |
| Selling And Marketing Expense |
$26.71B |
$25.65B |
$24.46B |
| General And Administrative Expense |
$7.96B |
$7.22B |
$7.61B |
| Other Gand A |
$7.96B |
$7.22B |
$7.61B |
| Gross Profit |
$225.47B |
$193.89B |
$171.01B |
| Net Income Common Stockholders |
$133.75B |
$101.83B |
$88.14B |
| Net Income |
$133.75B |
$101.83B |
$88.14B |
| Working Capital |
$38.88B |
$49.91B |
$34.45B |
| Pensionand Other Post Retirement Benefit Plans Current |
$14.95B |
$13.71B |
$12.56B |
| Hedging Assets Current |
$192.00M |
$10.00M |
$12.00M |
| Inventory |
$1.40B |
$938.00M |
$1.25B |
| Receivables |
$80.88B |
$69.91B |
$56.92B |
| Accounts Receivable |
$80.88B |
$69.91B |
$56.92B |
| Allowance For Doubtful Accounts Receivable |
$-1.04B |
$-944.00M |
$-830.00M |
| Gross Accounts Receivable |
$81.92B |
$70.85B |
$57.75B |
| Cash Cash Equivalents And Short Term Investments |
$76.65B |
$94.56B |
$75.53B |
| Other Short Term Investments |
$55.72B |
$64.31B |
$57.22B |
| Cash And Cash Equivalents |
$20.93B |
$30.24B |
$18.32B |
| Cash Equivalents |
$7.88B |
$18.53B |
$6.74B |
| Cash Financial |
$13.06B |
$11.71B |
$11.57B |
| Current Assets |
$207.71B |
$191.13B |
$159.73B |
| Other Current Assets |
$48.59B |
$25.72B |
$26.02B |
| Tangible Book Value |
$304.13B |
$201.37B |
$121.66B |
| Net Tangible Assets |
$304.13B |
$201.37B |
$121.66B |
| Other Non Current Assets |
$38.80B |
$40.56B |
$36.46B |
| Financial Assets |
$0.00 |
$272.00M |
$0.00 |
| Investments And Advances |
$36.35B |
$15.13B |
$14.60B |
| Investmentin Financial Assets |
$36.35B |
$2.46B |
$1.50B |
| Available For Sale Securities |
$9.11B |
$2.46B |
$1.50B |
| Financial Assets Designatedas Fair Value Through Profitor Loss Total |
$27.24B |
- |
- |
| Goodwill And Other Intangible Assets |
$138.26B |
$142.11B |
$146.82B |
| Other Intangible Assets |
$18.61B |
$22.60B |
$27.60B |
| Goodwill |
$119.65B |
$119.51B |
$119.22B |
| Net PPE |
$337.25B |
$229.79B |
$154.55B |
| Accumulated Depreciation |
$-118.69B |
$-93.65B |
$-76.42B |
| Gross PPE |
$455.94B |
$323.44B |
$230.97B |
| Leases |
$16.35B |
$12.12B |
$9.59B |
| Other Properties |
$24.18B |
$24.82B |
$18.96B |
| Machinery Furniture Equipment |
$222.12B |
$139.24B |
$100.31B |
| Buildings And Improvements |
$182.75B |
$137.92B |
$93.94B |
| Land And Improvements |
$10.55B |
$9.34B |
$8.16B |
| Properties |
$0.00 |
$0.00 |
$0.00 |
| Finished Goods |
- |
- |
$845.00M |
| Work In Process |
- |
- |
$7.00M |
| Raw Materials |
- |
- |
$394.00M |
| Total Non Current Assets |
$550.67B |
$427.87B |
$352.43B |
| Total Assets |
$758.38B |
$619.00B |
$512.16B |
| Current Deferred Liabilities |
$72.97B |
$64.56B |
$57.58B |
| Current Deferred Revenue |
$72.97B |
$64.56B |
$57.58B |
| Current Debt And Capital Lease Obligation |
$9.23B |
$3.00B |
$8.94B |
| Current Debt |
$9.23B |
$3.00B |
$8.94B |
| Other Current Borrowings |
- |
$3.00B |
$2.25B |
| Commercial Paper |
- |
$0.00 |
$6.69B |
| Payables And Accrued Expenses |
$44.95B |
$34.94B |
$27.01B |
| Payables |
$44.95B |
$34.94B |
$27.01B |
| Total Tax Payable |
$2.53B |
$7.21B |
$5.02B |
| Income Tax Payable |
$2.53B |
$7.21B |
$5.02B |
| Accounts Payable |
$42.42B |
$27.72B |
$22.00B |
| Current Liabilities |
$168.82B |
$141.22B |
$125.29B |
| Other Current Liabilities |
$26.74B |
$25.02B |
$19.18B |
| Net Debt |
$19.36B |
$12.91B |
$33.31B |
| Total Debt |
$56.83B |
$60.59B |
$67.13B |
| Capital Lease Obligations |
$16.53B |
$17.44B |
$15.50B |
| Other Non Current Liabilities |
$65.12B |
$45.19B |
$27.06B |
| Tradeand Other Payables Non Current |
$28.65B |
$25.99B |
$27.93B |
| Non Current Deferred Liabilities |
$5.80B |
$5.54B |
$5.22B |
| Non Current Deferred Revenue |
$2.75B |
$2.71B |
$2.60B |
| Non Current Deferred Taxes Liabilities |
$3.05B |
$2.83B |
$2.62B |
| Long Term Debt And Capital Lease Obligation |
$47.60B |
$57.59B |
$58.19B |
| Long Term Capital Lease Obligation |
$16.53B |
$17.44B |
$15.50B |
| Long Term Debt |
$31.07B |
$40.15B |
$42.69B |
| Total Non Current Liabilities Net Minority Interest |
$147.16B |
$134.31B |
$118.40B |
| Total Liabilities Net Minority Interest |
$315.99B |
$275.52B |
$243.69B |
| Retained Earnings |
$328.26B |
$237.73B |
$173.14B |
| Ordinary Shares Number |
7.43B |
7.43B |
7.43B |
| Share Issued |
$7.43B |
$7.43B |
$7.43B |
| Invested Capital |
$482.68B |
$386.63B |
$320.11B |
| Common Stock Equity |
$442.39B |
$343.48B |
$268.48B |
| Total Capitalization |
$473.45B |
$383.63B |
$311.17B |
| Gains Losses Not Affecting Retained Earnings |
$-3.28B |
$-3.35B |
$-5.59B |
| Other Equity Adjustments |
$-3.28B |
$-3.35B |
$-5.59B |
| Capital Stock |
$117.41B |
$109.09B |
$100.92B |
| Common Stock |
$117.41B |
$109.09B |
$100.92B |
| Long Term Equity Investment |
- |
$12.67B |
$13.10B |
| Stockholders Equity |
$442.39B |
$343.48B |
$268.48B |
| Free Cash Flow |
$66.99B |
$71.61B |
$74.07B |
| Effect Of Exchange Rate Changes |
$-196.00M |
$63.00M |
$-210.00M |
| Common Stock Payments |
$-22.27B |
$-18.42B |
$-17.25B |
| Long Term Debt Payments |
$-3.00B |
$-3.22B |
$-29.07B |
| Net Business Purchase And Sale |
$-1.74B |
$-5.98B |
$-69.13B |
| Net PPE Purchase And Sale |
$-115.95B |
$-64.55B |
$-44.48B |
| Change In Working Capital |
$-4.89B |
$-5.35B |
$1.82B |
| Change In Other Working Capital |
$7.49B |
$5.40B |
$7.04B |
| Change In Other Current Liabilities |
$2.14B |
$4.95B |
$5.62B |
| Change In Other Current Assets |
$-6.59B |
$-5.99B |
$-8.46B |
| Change In Payables And Accrued Expense |
$5.27B |
$569.00M |
$3.54B |
| Change In Payable |
$5.27B |
$569.00M |
$3.54B |
| Change In Account Payable |
$5.27B |
$569.00M |
$3.54B |
| Change In Tax Payable |
- |
- |
$1.69B |
| Change In Income Tax Payable |
- |
- |
$1.69B |
| Change In Inventory |
$-461.00M |
$309.00M |
$1.28B |
| Change In Receivables |
$-12.74B |
$-10.58B |
$-7.19B |
| Changes In Account Receivables |
$-12.74B |
$-10.58B |
$-7.19B |
| Stock Based Compensation |
$12.40B |
$11.97B |
$10.73B |
| Asset Impairment Charge |
- |
$943.00M |
$206.00M |
| Deferred Tax |
$14.19B |
$-7.06B |
$-4.74B |
| Deferred Income Tax |
$14.19B |
$-7.06B |
$-4.74B |
| Depreciation Amortization Depletion |
$38.53B |
$29.43B |
$20.96B |
| Depreciation And Amortization |
$38.53B |
$29.43B |
$20.96B |
| Depreciation |
$38.53B |
$29.43B |
$20.96B |
| Operating Gains Losses |
$-11.05B |
$5.33B |
$1.63B |
| Net Income From Continuing Operations |
$133.75B |
$101.83B |
$88.14B |
| Operating Cash Flow |
$182.94B |
$136.16B |
$118.55B |
| Cash Flow From Continuing Operating Activities |
$182.94B |
$136.16B |
$118.55B |
| Repurchase Of Capital Stock |
$-22.27B |
$-18.42B |
$-17.25B |
| Capital Expenditure |
$-115.95B |
$-64.55B |
$-44.48B |
| Net Other Investing Changes |
$-19.86B |
$2.32B |
$-1.30B |
| Net Investment Purchase And Sale |
$-1.95B |
$-4.39B |
$17.94B |
| Sale Of Investment |
$56.40B |
$25.39B |
$35.67B |
| Purchase Of Investment |
$-58.35B |
$-29.77B |
$-17.73B |
| Purchase Of Business |
$-1.74B |
$-5.98B |
$-69.13B |
| Purchase Of PPE |
$-115.95B |
$-64.55B |
$-44.48B |
| Unrealized Gain Loss On Investment Securities |
- |
$-536.00M |
$-146.00M |
| Gain Loss On Investment Securities |
- |
$202.00M |
$245.00M |
| Investing Cash Flow |
$-139.50B |
$-72.60B |
$-96.97B |
| Cash Flow From Continuing Investing Activities |
$-139.50B |
$-72.60B |
$-96.97B |
| Repayment Of Debt |
$-3.00B |
$-3.22B |
$-29.07B |
| Issuance Of Debt |
$0.00 |
$0.00 |
$24.39B |
| Issuance Of Capital Stock |
$2.01B |
$2.06B |
$2.00B |
| Net Other Financing Charges |
$-2.84B |
$-2.29B |
$-1.31B |
| Cash Dividends Paid |
$-26.45B |
$-24.08B |
$-21.77B |
| Common Stock Dividend Paid |
$-26.45B |
$-24.08B |
$-21.77B |
| Net Common Stock Issuance |
$-20.26B |
$-16.36B |
$-15.25B |
| Common Stock Issuance |
$2.01B |
$2.06B |
$2.00B |
| Net Issuance Payments Of Debt |
$-3.00B |
$-8.96B |
$575.00M |
| Net Short Term Debt Issuance |
$0.00 |
$-5.75B |
$5.25B |
| Short Term Debt Issuance |
- |
- |
$5.25B |
| Net Long Term Debt Issuance |
$-3.00B |
$-3.22B |
$-4.67B |
| Long Term Debt Issuance |
$0.00 |
$0.00 |
$24.39B |
| Financing Cash Flow |
$-52.55B |
$-51.70B |
$-37.76B |
| Cash Flow From Continuing Financing Activities |
$-52.55B |
$-51.70B |
$-37.76B |
| Beginning Cash Position |
$30.24B |
$18.32B |
$34.70B |
| Changes In Cash |
$-9.11B |
$11.86B |
$-16.18B |
| End Cash Position |
$20.93B |
$30.24B |
$18.32B |