ASSETS | |
---|
Current Assets | |
---|
Cash | | | 14.79B | 13.54B | 12.20B | 9.60B | 12.10B | |
Marketable Securities | | | 10.65B | 15.84B | 10.92B | 6.76B | N/A | |
Receivables | | | 87.41B | 75.26B | 57.51B | 46.80B | 32.18B | |
Inventories | | | 40.85B | 31.81B | 24.39B | 19.62B | 18.54B | |
Other Current Assets | | | 7.19B | 3.20B | 3.19B | 2.81B | 2.98B | |
Total Current Assets | | | 160.90B | 139.65B | 108.19B | 85.59B | 65.81B | |
|
Non-Current Assets | |
---|
PPE Net | | | 162.49B | 90.96B | 66.67B | 55.36B | 50.27B | |
Investments And Advances | | | 1.93B | 981.00M | 886.00M | 1.08B | 1.35B | |
Goodwill | | | 20.06B | 4.46B | 5.09B | 4.35B | N/A | |
Intangibles | | | 91.03B | 55.94B | 46.32B | 38.83B | 20.66B | |
Other Non-Current Assets | | | 24.63B | 20.38B | 13.43B | 8.67B | 5.87B | |
Total Non-Current Assets | | | 304.90B | 174.84B | 133.06B | 108.91B | 79.11B | |
|
TOTAL ASSETS | | | 465.80B | 314.49B | 241.26B | 194.51B | 144.92B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 5.79B | 456.00M | 480.00M | 12.86B | 6.68B | |
Current Portion Of LT Debt. | | | 7.32B | 6.02B | 986.00M | 822.00M | 775.00M | |
Accrued Expenses | | | 960.00M | 600.00M | 875.00M | 590.00M | 598.00M | |
Accounts Payable | | | 28.85B | 25.61B | 15.59B | 8.87B | 5.72B | |
Other Current Liabilities | | | 174.61B | 136.97B | 103.01B | 76.37B | 56.50B | |
Total Current Liabilities | | | 217.53B | 169.66B | 120.94B | 99.52B | 70.27B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 89.67B | 20.53B | 24.32B | 12.96B | 2.90B | |
Deferred Taxes/Income | | | 1.27B | 6.38B | 4.68B | 5.27B | 2.50B | |
Other Non-Current Liabilities | | | 13.84B | 11.37B | 7.83B | 6.01B | 5.92B | |
Total Non-Current Liabilities | | | 104.78B | 38.27B | 36.83B | 24.25B | 11.32B | |
|
TOTAL LIABILITIES | | | 322.31B | 207.93B | 157.77B | 123.76B | 81.60B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 145.73B | 104.52B | 80.63B | 72.93B | 63.59B | |
Common Shares | | | 446.00M | 451.00M | 456.00M | 462.00M | 470.00M | |
Treasury Stock | | | -2.00M | -5.00M | -6.00M | -6.00M | -8.00M | |
Other Shareholders' Equity | | | -2.69B | 1.59B | 2.41B | -2.64B | -726.00M | |
Shares Outstanding | | | 4.44B | 4.46B | 3.96B | 4.02B | 4.09B | |
Tangible Book Value per Share | | | 7.29 | 10.35 | 8.09 | 6.87 | 10.44 | |
Total Shareholders' Equity | | | 143.49B | 106.56B | 83.49B | 70.75B | 63.33B | |
|
TOTAL LIABILITIES AND EQUITY | | | 465.80B | 314.49B | 241.26B | 194.51B | 144.92B | |
|
Statistics | |
---|
Debt/Equity | | | 0.67 | 0.20 | 0.30 | 0.37 | 0.15 | |
Current Ratio | | | 0.74 | 0.82 | 0.89 | 0.86 | 0.94 | |
Return On Assets (ROA) | | | 21.68% | 26.61% | 23.01% | 24.55% | 29.08% | |
Return On Equity (ROE) | | | 70.38% | 78.53% | 66.51% | 67.50% | 66.54% | |
Return On Invested Capital (ROIC) | | | 43.56% | 57.41% | 49.91% | 43.85% | 53.49% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 45.47% | 64.44% | 54.87% | 46.78% | 53.49% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 83.64% | 120.82% | 103.13% | 81.65% | 71.70% | |