NYSE:M - New York Stock Exchange, Inc. - US55616P1049 - Common Stock - Currency: USD
2025 (2025-2-1) | 2024 (2024-2-3) | 2023 (2023-1-28) | 2022 (2022-1-29) | 2021 (2021-1-30) | ||||
---|---|---|---|---|---|---|---|---|
ASSETS | ||||||||
Current Assets | ||||||||
Cash Equivalents | 1.31B | 1.03B | 862.00M | 1.71B | 1.68B | |||
Receivables | 320.00M | 293.00M | 300.00M | 297.00M | 276.00M | |||
Inventories | 4.47B | 4.36B | 4.27B | 4.38B | 3.77B | |||
Other Current Assets | 385.00M | 401.00M | 424.00M | 366.00M | 455.00M | |||
Total Current Assets | 6.48B | 6.09B | 5.85B | 6.76B | 6.18B | |||
Non-Current Assets | ||||||||
PPE Net | 7.31B | 7.61B | 8.60B | 8.47B | 8.82B | |||
Goodwill | 828.00M | 828.00M | 828.00M | 828.00M | 828.00M | |||
Intangibles | 1.23B | 1.19B | 1.10B | 946.00M | 928.00M | |||
Other Non-Current Assets | 555.00M | 529.00M | 491.00M | 585.00M | 948.00M | |||
Total Non-Current Assets | 9.92B | 10.16B | 11.01B | 10.83B | 11.52B | |||
TOTAL ASSETS | 16.40B | 16.25B | 16.87B | 17.59B | 17.71B | |||
LIABILITIES | ||||||||
Current Liabilities | ||||||||
Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
Current Portion Of LT Debt. | 8.00M | 2.00M | 2.00M | 2.00M | 454.00M | |||
Accrued Expenses | 1.58B | 1.60B | 2.02B | 2.16B | 2.04B | |||
Accounts Payable | 5.37B | 5.09B | 2.87B | 3.28B | 2.86B | |||
Other Current Liabilities | 192.00M | 265.00M | -37.00M | -26.00M | 3.00M | |||
Total Current Liabilities | 4.52B | 4.53B | 4.86B | 5.42B | 5.36B | |||
Non-Current Liabilities | ||||||||
Long Term Debt | 2.79B | 3.01B | 3.01B | 3.31B | 4.43B | |||
Deferred Taxes/Income | 724.00M | 745.00M | 947.00M | 983.00M | 908.00M | |||
Other Non-Current Liabilities | 3.82B | 3.92B | 3.96B | 4.26B | 4.46B | |||
Total Non-Current Liabilities | 7.33B | 7.68B | 7.92B | 8.55B | 9.80B | |||
TOTAL LIABILITIES | 11.85B | 12.21B | 12.78B | 13.97B | 15.15B | |||
SHAREHOLDERS' EQUITY | ||||||||
Retained Earnings | 6.50B | 6.09B | 6.27B | 5.27B | 3.93B | |||
Additional Paid In Capital | 300.00M | 352.00M | 467.00M | 517.00M | 571.00M | |||
Minority Interest | N/A | N/A | N/A | N/A | N/A | |||
Common Shares | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | |||
Treasury Stock | -1.80B | -1.91B | -2.04B | -1.54B | -1.16B | |||
Other Shareholders' Equity | -449.00M | -496.00M | -618.00M | -622.00M | -788.00M | |||
Shares Outstanding | 277.69M | 274.23M | 271.00M | 292.00M | 311.00M | |||
Tangible Book Value per Share | 8.99 | 7.37 | 7.96 | 6.33 | 2.56 | |||
Total Shareholders' Equity | 4.55B | 4.04B | 4.08B | 3.62B | 2.55B | |||
TOTAL LIABILITIES AND EQUITY | 16.40B | 16.25B | 16.87B | 17.59B | 17.71B | |||
Statistics | ||||||||
Debt/Equity | 0.61 | 0.75 | 0.74 | 0.91 | 1.73 | |||
Current Ratio | 1.43 | 1.34 | 1.20 | 1.25 | 1.15 | |||
Return On Assets (ROA) | 3.55% | 0.28% | 6.98% | 8.13% | -22.27% | |||
Return On Equity (ROE) | 12.79% | 1.12% | 28.83% | 39.49% | -154.48% | |||
Return On Invested Capital (ROIC) | 6.01% | 8.25% | 10.69% | 14.34% | N/A | |||
Return On Invested Capital Ex Cash (ROICexc) | 6.75% | 9.05% | 11.51% | 16.69% | N/A | |||
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | 8.38% | 11.15% | 13.92% | 20.10% | N/A |
All data in USD , ROIC based on taxRate of 0.24