ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.68B | N/A | 2.03B | 1.93B | 1.31B | |
Cash Equivalents | | | 9.97B | 10.63B | 9.22B | 6.70B | 100.00K | |
Marketable Securities | | | N/A | N/A | 7.20B | 4.77B | 3.42B | |
Receivables | | | 904.00M | 782.00M | 665.00M | 648.00M | 506.30M | |
Inventories | | | 2.80B | 2.41B | 1.78B | 1.45B | 1.29B | |
Other Current Assets | | | 133.00M | 187.00M | 159.00M | 52.00M | 121.30M | |
Total Current Assets | | | 15.48B | 14.01B | 11.83B | 8.85B | 6.65B | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.77B | 4.06B | 3.59B | 3.40B | 3.09B | |
Investments And Advances | | | 1.29B | 1.35B | 1.17B | 677.00M | 489.80M | |
Goodwill | | | 228.00M | 72.00M | 0.00 | 42.00M | 42.40M | |
Intangibles | | | 237.00M | 225.00M | 213.00M | 258.00M | 221.30M | |
Other Non-Current Assets | | | 930.00M | 631.00M | 554.00M | 546.00M | 475.30M | |
Total Non-Current Assets | | | 7.61B | 6.44B | 5.63B | 5.00B | 4.40B | |
|
TOTAL ASSETS | | | 23.08B | 20.45B | 17.46B | 13.85B | 11.05B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | N/A | 2.00M | 1.00M | 16.40M | |
Current Portion Of LT Debt. | | | 332.00M | 290.00M | 268.00M | 248.00M | 203.70M | |
Accounts Payable | | | 683.00M | 880.00M | 659.00M | 450.00M | 372.60M | |
Other Current Liabilities | | | 2.61B | 2.01B | 2.08B | 1.88B | 1.25B | |
Total Current Liabilities | | | 3.63B | 3.18B | 3.00B | 2.58B | 1.84B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.84B | 1.77B | 1.66B | 1.55B | 1.47B | |
Deferred Taxes/Income | | | 5.00M | 2.00M | 20.00M | 15.00M | 21.90M | |
Other Non-Current Liabilities | | | 274.00M | 289.00M | 314.00M | 292.00M | 333.10M | |
Total Non-Current Liabilities | | | 2.13B | 2.06B | 2.01B | 1.87B | 1.83B | |
|
TOTAL LIABILITIES | | | 5.76B | 5.25B | 5.02B | 4.45B | 3.67B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 17.16B | 15.05B | 12.25B | 9.71B | 7.73B | |
Additional Paid In Capital | | | 50.00M | 50.00M | 50.00M | 50.00M | 49.60M | |
Minority Interest | | | 7.00M | 2.00M | 16.00M | 12.00M | 10.90M | |
Common Shares | | | 54.00M | 54.00M | 54.00M | 54.00M | 53.80M | |
Treasury Stock | | | -670.00M | -698.00M | -674.00M | -551.00M | -463.70M | |
Other Shareholders' Equity | | | 180.00M | 740.00M | 243.00M | -53.00M | -92.00M | |
Shares Outstanding | | | 104.77M | 104.54M | 105.46M | 104.64M | 104.60M | |
Tangible Book Value per Share | | | 160.95 | 142.57 | 115.95 | 86.96 | 68.03 | |
Total Shareholders' Equity | | | 17.33B | 15.20B | 12.44B | 9.40B | 7.38B | |
|
TOTAL LIABILITIES AND EQUITY | | | 23.08B | 20.45B | 17.46B | 13.85B | 11.05B | |
|
Statistics | |
---|
Debt/Equity | | | 0.11 | 0.12 | 0.13 | 0.17 | 0.20 | |
Current Ratio | | | 4.26 | 4.40 | 3.94 | 3.43 | 3.62 | |
Return On Assets (ROA) | | | 19.94% | 21.08% | 19.29% | 17.66% | 12.54% | |
Return On Equity (ROE) | | | 26.57% | 28.36% | 27.06% | 26.01% | 18.77% | |
Return On Invested Capital (ROIC) | | | 22.99% | 23.49% | 23.93% | 22.89% | 15.83% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 47.14% | 61.07% | N/A | N/A | 25.15% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 49.57% | 63.93% | N/A | N/A | 26.35% | |