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 |
$713.16B |
$680.99B |
$648.12B |
| Total Revenue |
$713.16B |
$680.99B |
$648.12B |
| Reconciled Cost Of Revenue |
$535.39B |
$511.75B |
$490.14B |
| Interest Expense |
$2.80B |
$2.73B |
$2.68B |
| Tax Provision |
$7.20B |
$6.15B |
$5.58B |
| Operating Expense |
$147.94B |
$139.88B |
$130.97B |
| Other Operating Expenses |
$147.94B |
$139.88B |
$130.97B |
| Selling General And Administration |
- |
$139.88B |
$130.97B |
| Cost Of Revenue |
$535.39B |
$511.75B |
$490.14B |
| Total Expenses |
$683.34B |
$651.64B |
$621.11B |
| Tax Effect Of Unusual Items |
$0.00 |
$0.00 |
$0.00 |
| Tax Rate For Calcs |
24.43% |
23.38% |
25.50% |
| Normalized EBITDA |
$46.47B |
$42.01B |
$36.38B |
| Total Unusual Items |
- |
- |
$0.00 |
| Total Unusual Items Excluding Goodwill |
- |
- |
$0.00 |
| Net Income From Continuing Operation Net Minority Interest |
$21.89B |
$19.44B |
$15.51B |
| Reconciled Depreciation |
$14.20B |
$12.97B |
$11.85B |
| EBITDA |
$46.47B |
$42.01B |
$36.38B |
| EBIT |
$32.27B |
$29.04B |
$24.53B |
| Net Interest Income |
$-2.43B |
$-2.25B |
$-2.14B |
| Interest Income |
$368.00M |
$483.00M |
$546.00M |
| Normalized Income |
$21.89B |
$19.44B |
$15.51B |
| Net Income From Continuing And Discontinued Operation |
$21.89B |
$19.44B |
$15.51B |
| Total Operating Income As Reported |
$29.82B |
$29.35B |
$27.01B |
| Diluted Average Shares |
8.02B |
8.08B |
8.11B |
| Basic Average Shares |
7.98B |
8.04B |
8.08B |
| Diluted EPS |
$2.73 |
$2.41 |
$1.91 |
| Basic EPS |
$2.74 |
$2.42 |
$1.92 |
| Diluted NI Availto Com Stockholders |
$21.89B |
$19.44B |
$15.51B |
| Minority Interests |
$-377.00M |
$-721.00M |
$-759.00M |
| Net Income Including Noncontrolling Interests |
$22.27B |
$20.16B |
$16.27B |
| Net Income Continuous Operations |
$22.27B |
$20.16B |
$16.27B |
| Pretax Income |
$29.47B |
$26.31B |
$21.85B |
| Other Income Expense |
$2.08B |
$-794.00M |
$-3.03B |
| Other Non Operating Income Expenses |
$2.08B |
$-794.00M |
$-3.03B |
| Special Income Charges |
- |
- |
$0.00 |
| Other Special Charges |
- |
- |
- |
| Net Non Operating Interest Income Expense |
$-2.43B |
$-2.25B |
$-2.14B |
| Interest Expense Non Operating |
$2.80B |
$2.73B |
$2.68B |
| Interest Income Non Operating |
$368.00M |
$483.00M |
$546.00M |
| Operating Income |
$29.82B |
$29.35B |
$27.01B |
| Gross Profit |
$177.77B |
$169.23B |
$157.98B |
| Net Income Common Stockholders |
$21.89B |
$19.44B |
$15.51B |
| Net Income |
$21.89B |
$19.44B |
$15.51B |
| Working Capital |
$-22.59B |
$-17.13B |
$-15.54B |
| Prepaid Assets |
- |
- |
- |
| Inventory |
$58.85B |
$56.44B |
$54.89B |
| Receivables |
$11.17B |
$9.97B |
$8.80B |
| Accounts Receivable |
$11.17B |
$9.97B |
$8.80B |
| Cash Cash Equivalents And Short Term Investments |
$10.73B |
$9.04B |
$9.87B |
| Cash And Cash Equivalents |
$10.73B |
$9.04B |
$9.87B |
| Current Assets |
$84.87B |
$79.46B |
$76.88B |
| Other Current Assets |
$4.12B |
$4.01B |
$3.32B |
| Tangible Book Value |
$70.88B |
$62.22B |
$55.75B |
| Net Tangible Assets |
$70.88B |
$62.22B |
$55.75B |
| Minority Interest |
$6.56B |
$6.68B |
$6.71B |
| Foreign Currency Translation Adjustments |
- |
$-12.66B |
$-10.41B |
| Other Non Current Assets |
$14.10B |
$12.87B |
$17.07B |
| Goodwill And Other Intangible Assets |
$28.73B |
$28.79B |
$28.11B |
| Goodwill |
$28.73B |
$28.79B |
$28.11B |
| Net PPE |
$156.96B |
$139.70B |
$130.34B |
| Accumulated Depreciation |
$-120.34B |
$-111.62B |
$-109.05B |
| Gross PPE |
$277.29B |
$251.33B |
$239.39B |
| Construction In Progress |
$18.73B |
$15.40B |
$13.39B |
| Other Properties |
$20.87B |
$19.71B |
$19.53B |
| Machinery Furniture Equipment |
$88.47B |
$78.90B |
$75.14B |
| Buildings And Improvements |
$128.47B |
$117.97B |
$111.77B |
| Land And Improvements |
$20.75B |
$19.34B |
$19.56B |
| Properties |
$0.00 |
$0.00 |
$0.00 |
| Total Non Current Assets |
$199.79B |
$181.37B |
$175.52B |
| Total Assets |
$284.67B |
$260.82B |
$252.40B |
| Current Deferred Liabilities |
$2.94B |
$2.75B |
$2.66B |
| Current Deferred Revenue |
$2.94B |
$2.75B |
$2.66B |
| Current Debt And Capital Lease Obligation |
$12.62B |
$7.96B |
$6.54B |
| Current Capital Lease Obligation |
$2.49B |
$2.30B |
$2.21B |
| Current Debt |
$10.14B |
$5.67B |
$4.33B |
| Other Current Borrowings |
$10.14B |
$5.67B |
$4.33B |
| Payables And Accrued Expenses |
$91.90B |
$85.86B |
$83.21B |
| Current Accrued Expenses |
$24.14B |
$23.09B |
$22.64B |
| Payables |
$67.77B |
$62.78B |
$60.58B |
| Total Tax Payable |
$4.71B |
$4.11B |
$3.77B |
| Income Tax Payable |
$596.00M |
$608.00M |
$307.00M |
| Accounts Payable |
$63.06B |
$58.67B |
$56.81B |
| Current Liabilities |
$107.47B |
$96.58B |
$92.42B |
| Other Current Liabilities |
- |
- |
- |
| Net Debt |
$34.03B |
$30.03B |
$30.59B |
| Total Debt |
$67.09B |
$60.11B |
$61.32B |
| Capital Lease Obligations |
$22.33B |
$21.05B |
$20.86B |
| Minimum Pension Liabilities |
- |
- |
$-18.00M |
| Other Non Current Liabilities |
$16.55B |
$14.40B |
$14.63B |
| Non Current Deferred Liabilities |
- |
- |
- |
| Non Current Deferred Taxes Liabilities |
- |
- |
- |
| Long Term Debt And Capital Lease Obligation |
$54.47B |
$52.15B |
$54.78B |
| Long Term Capital Lease Obligation |
$19.85B |
$18.75B |
$18.65B |
| Long Term Debt |
$34.62B |
$33.40B |
$36.13B |
| Total Non Current Liabilities Net Minority Interest |
$71.02B |
$66.55B |
$69.41B |
| Total Liabilities Net Minority Interest |
$178.49B |
$163.13B |
$161.83B |
| Retained Earnings |
$104.77B |
$98.31B |
$89.81B |
| Ordinary Shares Number |
7.97B |
8.02B |
8.05B |
| Share Issued |
$7.97B |
$8.02B |
$8.05B |
| Invested Capital |
$144.38B |
$130.08B |
$124.32B |
| Common Stock Equity |
$99.62B |
$91.01B |
$83.86B |
| Total Capitalization |
$134.24B |
$124.41B |
$119.99B |
| Gains Losses Not Affecting Retained Earnings |
$-12.77B |
$-13.61B |
$-11.30B |
| Other Equity Adjustments |
$-12.77B |
$-13.61B |
$-895.00M |
| Additional Paid In Capital |
$6.82B |
$5.50B |
$4.54B |
| Capital Stock |
$797.00M |
$802.00M |
$805.00M |
| Common Stock |
$797.00M |
$802.00M |
$805.00M |
| Stockholders Equity |
$99.62B |
$91.01B |
$83.86B |
| Free Cash Flow |
$14.92B |
$12.66B |
$15.12B |
| Interest Paid Supplemental Data |
$2.79B |
$2.74B |
$2.52B |
| Income Tax Paid Supplemental Data |
$5.36B |
$5.88B |
$5.88B |
| Other Cash Adjustment Outside Changein Cash |
- |
- |
$0.00 |
| Effect Of Exchange Rate Changes |
$123.00M |
$-641.00M |
$69.00M |
| Common Stock Payments |
$-8.09B |
$-4.49B |
$-2.78B |
| Long Term Debt Payments |
$-2.62B |
$-3.47B |
$-4.22B |
| Net Business Purchase And Sale |
$-53.00M |
$-1.90B |
$-9.00M |
| Net PPE Purchase And Sale |
$-26.54B |
$-23.35B |
$-20.36B |
| Change In Working Capital |
$752.00M |
$181.00M |
$1.94B |
| Change In Payables And Accrued Expense |
$3.33B |
$4.04B |
$723.00M |
| Change In Accrued Expense |
$1.61B |
$379.00M |
$-1.32B |
| Change In Payable |
$1.72B |
$3.66B |
$2.05B |
| Change In Account Payable |
$1.61B |
$3.23B |
$2.52B |
| Change In Tax Payable |
$113.00M |
$435.00M |
$-468.00M |
| Change In Income Tax Payable |
$113.00M |
$435.00M |
$-468.00M |
| Change In Inventory |
$-1.44B |
$-2.75B |
$2.02B |
| Change In Receivables |
$-1.14B |
$-1.11B |
$-797.00M |
| Other Non Cash Items |
$4.08B |
$2.89B |
$2.64B |
| Deferred Tax |
$2.28B |
$-635.00M |
$-175.00M |
| Deferred Income Tax |
$2.28B |
$-635.00M |
$-175.00M |
| Depreciation Amortization Depletion |
$14.20B |
$12.97B |
$11.85B |
| Depreciation And Amortization |
$14.20B |
$12.97B |
$11.85B |
| Operating Gains Losses |
$-2.02B |
$878.00M |
$3.19B |
| Pension And Employee Benefit Expense |
- |
- |
- |
| Net Income From Continuing Operations |
$22.27B |
$20.16B |
$16.27B |
| Operating Cash Flow |
$41.56B |
$36.44B |
$35.73B |
| Cash Flow From Continuing Operating Activities |
$41.56B |
$36.44B |
$35.73B |
| Repurchase Of Capital Stock |
$-8.09B |
$-4.49B |
$-2.78B |
| Capital Expenditure |
$-26.64B |
$-23.78B |
$-20.61B |
| Net Other Investing Changes |
$-688.00M |
$-212.00M |
$-922.00M |
| Net Investment Purchase And Sale |
$927.00M |
$4.08B |
$0.00 |
| Sale Of Investment |
$927.00M |
$4.08B |
$0.00 |
| Sale Of Business |
- |
- |
$135.00M |
| Purchase Of Business |
$-53.00M |
$-1.90B |
$-9.00M |
| Sale Of PPE |
$106.00M |
$432.00M |
$250.00M |
| Purchase Of PPE |
$-26.64B |
$-23.78B |
$-20.61B |
| Gain Loss On Investment Securities |
$-2.02B |
$878.00M |
$3.19B |
| Gain Loss On Sale Of PPE |
- |
- |
- |
| Gain Loss On Sale Of Business |
- |
- |
$0.00 |
| Investing Cash Flow |
$-26.35B |
$-21.38B |
$-21.29B |
| Cash Flow From Continuing Investing Activities |
$-26.35B |
$-21.38B |
$-21.29B |
| Repayment Of Debt |
$-2.62B |
$-3.47B |
$-4.22B |
| Issuance Of Debt |
$3.98B |
$0.00 |
$4.97B |
| Net Other Financing Charges |
$-2.84B |
$-2.38B |
$-5.76B |
| Cash Dividends Paid |
$-7.51B |
$-6.69B |
$-6.14B |
| Common Stock Dividend Paid |
$-7.51B |
$-6.69B |
$-6.14B |
| Net Common Stock Issuance |
$-8.09B |
$-4.49B |
$-2.78B |
| Net Issuance Payments Of Debt |
$4.88B |
$-1.26B |
$1.26B |
| Net Short Term Debt Issuance |
$3.52B |
$2.21B |
$512.00M |
| Net Long Term Debt Issuance |
$1.36B |
$-3.47B |
$750.00M |
| Long Term Debt Issuance |
$3.98B |
$0.00 |
$4.97B |
| Financing Cash Flow |
$-13.55B |
$-14.82B |
$-13.41B |
| Cash Flow From Continuing Financing Activities |
$-13.55B |
$-14.82B |
$-13.41B |
| Beginning Cash Position |
$9.54B |
$9.94B |
$8.84B |
| Changes In Cash |
$1.66B |
$242.00M |
$1.02B |
| End Cash Position |
$11.32B |
$9.54B |
$9.94B |