| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 757.00M | 827.00M | 1.73B | 1.42B | 1.36B | |
| Marketable Securities | | | 45.00M | 187.00M | 820.00M | 1.31B | 644.00M | |
| Receivables | | | 897.00M | 923.00M | 684.00M | 658.00M | 674.00M | |
| Inventories | | | N/A | N/A | 13.00M | 18.00M | 19.00M | |
| Other Current Assets | | | 838.00M | 571.00M | 622.00M | 813.00M | 799.00M | |
| Total Current Assets | | | 2.54B | 2.51B | 3.87B | 4.22B | 3.49B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 705.00M | 686.00M | 459.00M | 314.00M | 286.00M | |
| Goodwill | | | 6.60B | 6.77B | 675.00M | 535.00M | 386.00M | |
| Intangibles | | | 5.05B | 5.53B | 1.02B | 612.00M | 453.00M | |
| Other Non-Current Assets | | | 319.00M | 376.00M | 519.00M | 346.00M | 330.00M | |
| Total Non-Current Assets | | | 12.67B | 13.35B | 2.67B | 1.81B | 1.46B | |
| |
| TOTAL ASSETS | | | 15.21B | 15.86B | 6.55B | 6.03B | 4.95B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 347.00M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 373.00M | 1.00B | N/A | N/A | N/A | |
| Accrued Expenses | | | 427.00M | 497.00M | 282.00M | 187.00M | 148.00M | |
| Accounts Payable | | | 132.00M | 140.00M | 126.00M | 71.00M | 66.00M | |
| Other Current Liabilities | | | 2.07B | 1.87B | 1.70B | 1.98B | 1.82B | |
| Total Current Liabilities | | | 3.00B | 3.85B | 2.10B | 2.23B | 2.04B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.71B | 1.73B | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 279.00M | 534.00M | N/A | 3.00M | 5.00M | |
| Other Non-Current Liabilities | | | 792.00M | 701.00M | 632.00M | 458.00M | 366.00M | |
| Total Non-Current Liabilities | | | 3.78B | 2.97B | 632.00M | 461.00M | 371.00M | |
| |
| TOTAL LIABILITIES | | | 6.78B | 6.82B | 2.74B | 2.70B | 2.41B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 415.00M | 1.16B | 2.29B | 1.87B | 1.28B | |
| Additional Paid In Capital | | | 9.18B | 9.01B | 2.60B | 2.29B | 2.13B | |
| Common Shares | | | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | |
| Treasury Stock | | | -1.02B | -1.02B | -1.02B | -821.00M | -821.00M | |
| Other Shareholders' Equity | | | -149.00M | -112.00M | -53.00M | -9.00M | -56.00M | |
| Shares Outstanding | | | 170.00M | 169.00M | 115.00M | 115.00M | 114.00M | |
| Tangible Book Value per Share | | | -18.92 | -19.22 | 18.37 | 19.00 | 14.91 | |
| Total Shareholders' Equity | | | 8.43B | 9.04B | 3.81B | 3.33B | 2.54B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.21B | 15.86B | 6.55B | 6.03B | 4.95B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.32 | 0.23 | N/A | N/A | N/A | |
| Current Ratio | | | 0.85 | 0.65 | 1.84 | 1.89 | 1.71 | |
| Return On Assets (ROA) | | | -9.95% | -7.09% | 6.39% | 9.77% | 8.17% | |
| Return On Equity (ROE) | | | -17.95% | -12.44% | 10.97% | 17.67% | 15.93% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 8.64% | 11.68% | 10.29% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 20.32% | 41.74% | 32.98% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 199.87% | N/A | 434.03% | |