| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 671.00M | 671.00M | 730.00M | 1.46B | 4.04B | |
| Cash Equivalents | | | 1.40B | 2.07B | 1.17B | 853.00M | 71.00M | |
| Marketable Securities | | | 942.00M | 1.10B | 1.35B | 754.00M | 22.00M | |
| Receivables | | | 988.00M | 1.25B | 1.01B | 987.00M | 1.23B | |
| Inventories | | | 127.00M | 186.00M | 186.00M | 167.00M | 204.00M | |
| Other Current Assets | | | 525.00M | 573.00M | 452.00M | 456.00M | 377.00M | |
| Total Current Assets | | | 4.65B | 5.85B | 4.90B | 4.68B | 5.95B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 804.00M | 804.00M | 851.00M | 931.00M | 896.00M | |
| Investments And Advances | | | 94.00M | 92.00M | 85.00M | 80.00M | 73.00M | |
| Goodwill | | | 2.73B | 2.72B | 2.76B | 2.76B | 2.35B | |
| Intangibles | | | 31.00M | 43.00M | 124.00M | 181.00M | 142.00M | |
| Other Non-Current Assets | | | 1.32B | 1.31B | 1.17B | 1.19B | 624.00M | |
| Total Non-Current Assets | | | 4.98B | 4.97B | 4.99B | 5.14B | 4.08B | |
| |
| TOTAL ASSETS | | | 9.63B | 10.82B | 9.89B | 9.82B | 10.03B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 750.00M | 400.00M | 0.00 | 250.00M | |
| Accrued Expenses | | | 484.00M | 571.00M | 596.00M | 427.00M | 526.00M | |
| Accounts Payable | | | 436.00M | 511.00M | 517.00M | 392.00M | 607.00M | |
| Other Current Liabilities | | | 2.55B | 2.83B | 2.59B | 2.65B | 2.57B | |
| Total Current Liabilities | | | 3.47B | 4.66B | 4.11B | 3.47B | 3.95B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.49B | 2.48B | 1.99B | 2.39B | 2.39B | |
| Other Non-Current Liabilities | | | 2.69B | 2.64B | 2.64B | 2.80B | 2.85B | |
| Total Non-Current Liabilities | | | 5.17B | 5.12B | 4.63B | 5.19B | 5.24B | |
| |
| TOTAL LIABILITIES | | | 8.64B | 9.78B | 8.74B | 8.66B | 9.19B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 0.00 | 0.00 | 208.00M | 265.00M | 122.00M | |
| Additional Paid In Capital | | | 1.04B | 1.11B | 996.79M | N/A | N/A | |
| Common Shares | | | 198.00K | 201.00K | 206.00K | 945.00M | 760.00M | |
| Other Shareholders' Equity | | | -50.00M | -67.00M | -60.00M | -51.00M | -44.00M | |
| Shares Outstanding | | | 198.00M | 201.00M | 206.00M | 212.00M | 220.00M | |
| Tangible Book Value per Share | | | -8.97 | -8.59 | -8.43 | -8.40 | -7.50 | |
| Total Shareholders' Equity | | | 986.00M | 1.04B | 1.15B | 1.16B | 838.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.63B | 10.82B | 9.89B | 9.82B | 10.03B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.52 | 2.39 | 1.74 | 2.06 | 2.85 | |
| Current Ratio | | | 1.34 | 1.26 | 1.19 | 1.35 | 1.50 | |
| Return On Assets (ROA) | | | 12.22% | 10.96% | 9.97% | 12.98% | 9.35% | |
| Return On Equity (ROE) | | | 119.37% | 114.04% | 86.04% | 109.92% | 111.81% | |
| Return On Invested Capital (ROIC) | | | 19.95% | 18.95% | 17.97% | 14.99% | 16.23% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 32.19% | 39.09% | 31.87% | 20.06% | 16.48% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 116.46% | 530.57% | 276.23% | 52.76% | 28.22% | |