ASSETS | |
---|
Current Assets | |
---|
Cash | | | 665.30M | 670.30M | N/A | 7.72B | 681.30M | |
Cash Equivalents | | | 4.82B | 5.14B | 15.24B | 7.72B | 681.00M | |
Marketable Securities | | | 2.03B | 1.84B | 3.07B | N/A | N/A | |
Receivables | | | 2.74B | 1.99B | 3.00B | 3.29B | 1.63B | |
Inventories | | | 630.60M | 454.30M | 440.00M | 337.00M | 172.00M | |
Other Current Assets | | | 142.60M | 137.60M | 47.00M | 85.00M | 69.00M | |
Total Current Assets | | | 11.03B | 10.23B | 21.79B | 11.43B | 2.55B | |
|
Non-Current Assets | |
---|
PPE Net | | | 17.18B | 13.58B | 13.14B | 11.77B | 9.30B | |
Investments And Advances | | | 1.48B | 1.30B | 418.00M | 340.00M | 337.00M | |
Goodwill | | | 2.06B | 1.91B | 1.71B | 1.60B | 1.47B | |
Intangibles | | | 1.73B | 1.72B | 1.54B | 1.51B | 1.46B | |
Other Non-Current Assets | | | 89.90M | 212.00M | 78.00M | 58.00M | 58.00M | |
Total Non-Current Assets | | | 22.59B | 18.76B | 16.89B | 15.28B | 12.63B | |
|
TOTAL ASSETS | | | 33.62B | 28.99B | 38.69B | 26.71B | 15.18B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.52B | 1.26B | 1.39B | 1.36B | 966.00M | |
Accrued Expenses | | | 46.40M | 34.70M | 36.00M | 28.00M | 24.00M | |
Accounts Payable | | | 2.77B | 2.49B | 2.62B | 2.32B | 1.75B | |
Other Current Liabilities | | | 2.83B | 2.12B | 2.35B | 2.25B | 1.05B | |
Total Current Liabilities | | | 7.16B | 5.90B | 6.40B | 5.96B | 3.79B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.09B | 3.81B | 4.04B | 4.14B | 4.17B | |
Deferred Taxes/Income | | | 255.10M | 153.70M | 41.00M | 14.00M | 10.00M | |
Other Non-Current Liabilities | | | 390.10M | 369.10M | 294.00M | 442.00M | 488.00M | |
Total Non-Current Liabilities | | | 5.80B | 4.40B | 4.40B | 4.61B | 4.68B | |
|
TOTAL LIABILITIES | | | 12.96B | 10.30B | 10.79B | 10.56B | 8.48B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 16.06B | 15.30B | 23.45B | 12.61B | 4.16B | |
Additional Paid In Capital | | | 2.64B | 2.64B | 2.64B | 2.64B | 2.64B | |
Minority Interest | | | 69.40M | 73.20M | 18.00M | 13.00M | 16.00M | |
Common Shares | | | 175.80M | 175.80M | 176.00M | 176.00M | 176.00M | |
Other Shareholders' Equity | | | 1.77B | 566.50M | 1.63B | 727.00M | -266.00M | |
Shares Outstanding | | | 175.76M | 175.76M | 176.00M | 176.00M | 176.00M | |
Tangible Book Value per Share | | | 95.99 | 85.68 | 140.01 | 74.10 | 21.48 | |
Total Shareholders' Equity | | | 20.65B | 18.69B | 27.89B | 16.15B | 6.71B | |
|
TOTAL LIABILITIES AND EQUITY | | | 33.62B | 28.99B | 38.69B | 26.71B | 15.18B | |
|
Statistics | |
---|
Debt/Equity | | | 0.25 | 0.20 | 0.15 | 0.26 | 0.62 | |
Current Ratio | | | 1.54 | 1.73 | 3.41 | 1.92 | 0.67 | |
Return On Assets (ROA) | | | 7.10% | 10.12% | 44.02% | 33.97% | 6.11% | |
Return On Equity (ROE) | | | 11.55% | 15.70% | 61.05% | 56.20% | 13.82% | |
Return On Invested Capital (ROIC) | | | 6.74% | 7.68% | 37.94% | 31.73% | 8.56% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.10% | 11.01% | 87.60% | 50.52% | 9.10% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.27% | 14.21% | 114.14% | 66.34% | 12.53% | |