| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 513.00M | 643.00M | 985.00M | 1.42B | 539.00M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | N/A | N/A | N/A | N/A | 113.00M | |
| Inventories | | | 5.33B | 5.45B | 4.37B | 3.43B | 3.52B | |
| Other Current Assets | | | 315.00M | 275.00M | 257.00M | 207.00M | 95.00M | |
| Total Current Assets | | | 6.16B | 6.37B | 5.61B | 5.05B | 4.27B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 12.03B | 11.43B | 10.90B | 10.44B | 10.11B | |
| Goodwill | | | 1.98B | 1.98B | 1.98B | 1.98B | 1.98B | |
| Intangibles | | | 3.10B | 3.10B | 3.10B | 3.10B | 3.10B | |
| Other Non-Current Assets | | | 157.00M | 142.00M | 126.00M | 120.00M | 115.00M | |
| Total Non-Current Assets | | | 17.27B | 16.66B | 16.11B | 15.64B | 15.31B | |
| |
| TOTAL ASSETS | | | 23.43B | 23.02B | 21.72B | 20.70B | 19.57B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 0.00 | 250.00M | |
| Accrued Expenses | | | 1.48B | 1.98B | 2.04B | 1.98B | 1.73B | |
| Accounts Payable | | | 1.78B | 1.90B | 1.88B | 1.48B | 1.34B | |
| Other Current Liabilities | | | 895.00M | 347.00M | 258.00M | 274.00M | 232.00M | |
| Total Current Liabilities | | | 4.15B | 4.22B | 4.18B | 3.73B | 3.55B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.42B | 3.42B | 3.42B | 3.23B | 3.52B | |
| Deferred Taxes/Income | | | 1.11B | 1.11B | 987.00M | 1.01B | 985.00M | |
| Other Non-Current Liabilities | | | 5.71B | 5.52B | 5.42B | 5.44B | 5.27B | |
| Total Non-Current Liabilities | | | 10.25B | 10.05B | 9.83B | 9.68B | 9.77B | |
| |
| TOTAL LIABILITIES | | | 14.40B | 14.27B | 14.00B | 13.41B | 13.32B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 8.62B | 8.12B | 6.51B | 5.18B | 3.84B | |
| Additional Paid In Capital | | | 447.00M | 668.00M | 1.24B | 2.14B | 2.45B | |
| Common Shares | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | |
| Other Shareholders' Equity | | | -40.00M | -41.00M | -35.00M | -35.00M | -40.00M | |
| Shares Outstanding | | | 220.00M | 221.00M | 225.00M | 233.00M | 237.00M | |
| Tangible Book Value per Share | | | 17.95 | 16.60 | 11.71 | 9.45 | 4.95 | |
| Total Shareholders' Equity | | | 9.03B | 8.75B | 7.72B | 7.29B | 6.25B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 23.43B | 23.02B | 21.72B | 20.70B | 19.57B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.38 | 0.39 | 0.44 | 0.44 | 0.56 | |
| Current Ratio | | | 1.48 | 1.51 | 1.34 | 1.35 | 1.20 | |
| Return On Assets (ROA) | | | 5.20% | 7.02% | 6.11% | 6.48% | 4.22% | |
| Return On Equity (ROE) | | | 13.49% | 18.45% | 17.20% | 18.42% | 13.22% | |
| Return On Invested Capital (ROIC) | | | 6.99% | 9.39% | 8.19% | 8.82% | 7.85% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.18% | 9.73% | 8.67% | 9.63% | 8.12% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 9.85% | 13.51% | 12.52% | 14.31% | 12.09% | |