ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.75B | 3.88B | 3.60B | 2.67B | 2.65B | |
Marketable Securities | | | 0.00 | 237.80M | 1.06B | 934.10M | 465.50M | |
Receivables | | | 56.60M | 83.10M | 70.00M | 43.50M | 18.60M | |
Inventories | | | 4.80M | 6.20M | 6.00M | 4.30M | 3.60M | |
Other Current Assets | | | 2.05B | 1.62B | 1.18B | 1.82B | 319.90M | |
Total Current Assets | | | 4.86B | 5.83B | 5.91B | 5.48B | 3.46B | |
|
Non-Current Assets | |
---|
PPE Net | | | 11.04B | 11.01B | 10.12B | 9.23B | 8.55B | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | 146.40M | 146.40M | 146.40M | 146.40M | 146.40M | |
Other Non-Current Assets | | | 323.30M | 188.60M | 230.10M | 299.50M | 174.00M | |
Total Non-Current Assets | | | 11.51B | 11.35B | 10.49B | 9.67B | 8.87B | |
|
TOTAL ASSETS | | | 16.37B | 17.18B | 16.41B | 15.15B | 12.33B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 887.40M | 89.40M | 1.10B | 1.28B | 1.78B | |
Accrued Expenses | | | 3.71B | 1.60B | 1.28B | 953.00M | 887.30M | |
Accounts Payable | | | 636.10M | 792.20M | 1.07B | 1.03B | 336.00M | |
Other Current Liabilities | | | 418.40M | 3.92B | 3.98B | 2.14B | 525.20M | |
Total Current Liabilities | | | 5.65B | 6.40B | 7.42B | 5.40B | 3.53B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.81B | 2.66B | 3.02B | 3.80B | 3.65B | |
Deferred Taxes/Income | | | 543.50M | 362.00M | 159.30M | 266.50M | 272.40M | |
Other Non-Current Liabilities | | | 193.00M | 141.40M | 165.70M | 143.30M | 233.70M | |
Total Non-Current Liabilities | | | 2.55B | 3.16B | 3.34B | 4.21B | 4.15B | |
|
TOTAL LIABILITIES | | | 8.20B | 9.56B | 10.76B | 9.60B | 7.68B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 6.74B | 5.94B | 4.23B | 2.91B | 3.27B | |
Additional Paid In Capital | | | 1.42B | 1.40B | 1.38B | 1.33B | 1.16B | |
Common Shares | | | 6.50M | 6.90M | 6.90M | 6.80M | 6.70M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | N/A | 266.00M | 31.00M | 1.30B | 211.30M | |
Shares Outstanding | | | 531.42M | 560.46M | 559.79M | 557.75M | 554.57M | |
Tangible Book Value per Share | | | 7.42 | 6.55 | 4.83 | 4.76 | 3.99 | |
Total Shareholders' Equity | | | 8.17B | 7.61B | 5.64B | 5.55B | 4.65B | |
|
TOTAL LIABILITIES AND EQUITY | | | 16.37B | 17.18B | 16.41B | 15.15B | 12.33B | |
|
Statistics | |
---|
Debt/Equity | | | 0.22 | 0.35 | 0.53 | 0.68 | 0.79 | |
Current Ratio | | | 0.86 | 0.91 | 0.80 | 1.01 | 0.98 | |
Return On Assets (ROA) | | | 10.16% | 11.16% | 8.01% | -1.59% | -8.23% | |
Return On Equity (ROE) | | | 20.37% | 25.18% | 23.28% | -4.34% | -21.85% | |
Return On Invested Capital (ROIC) | | | 14.46% | 17.32% | 14.54% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 19.45% | 28.02% | 30.19% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 19.81% | 28.65% | 31.24% | N/A | N/A | |