ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 3.60B | 2.88B | 1.40B | 1.68B | 1.32B | |
Marketable Securities | | | 1.18B | 1.19B | 1.04B | 528.10M | 1.23B | |
Receivables | | | 1.17B | 1.46B | 1.40B | 1.26B | 807.70M | |
Inventories | | | 362.70M | 315.50M | 484.80M | 264.60M | 175.80M | |
Other Current Assets | | | 125.40M | 126.10M | 101.10M | 73.10M | 65.40M | |
Total Current Assets | | | 6.44B | 5.97B | 4.43B | 3.81B | 3.60B | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.40B | 1.42B | 1.04B | 994.80M | 752.70M | |
Investments And Advances | | | 35.20M | N/A | 0.00 | 45.50M | 440.80M | |
Goodwill | | | 236.20M | 235.40M | N/A | 128.00M | 125.10M | |
Intangibles | | | 121.20M | 115.00M | 161.80M | 56.00M | 63.60M | |
Other Non-Current Assets | | | 2.17B | 2.02B | 1.62B | 1.19B | 936.30M | |
Total Non-Current Assets | | | 3.96B | 3.79B | 2.83B | 2.42B | 2.32B | |
|
TOTAL ASSETS | | | 10.41B | 9.76B | 7.26B | 6.23B | 5.92B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | N/A | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 498.70M | N/A | N/A | N/A | N/A | |
Accrued Expenses | | | 665.20M | 593.60M | 602.40M | 485.70M | 392.30M | |
Accounts Payable | | | 224.50M | 190.90M | 204.30M | 243.40M | 148.40M | |
Other Current Liabilities | | | 3.34B | 3.28B | 2.91B | 2.35B | 1.78B | |
Total Current Liabilities | | | 4.73B | 4.06B | 3.72B | 3.08B | 2.32B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 496.20M | 994.30M | 992.30M | 990.40M | 988.40M | |
Other Non-Current Liabilities | | | 3.22B | 3.21B | 3.01B | 2.44B | 1.81B | |
Total Non-Current Liabilities | | | 3.72B | 4.21B | 4.00B | 3.43B | 2.82B | |
|
TOTAL LIABILITIES | | | 8.44B | 8.27B | 7.72B | 6.51B | 5.14B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 316.30M | -117.10M | -1.86B | -1.55B | -467.90M | |
Additional Paid In Capital | | | 1.67B | 1.64B | 1.42B | 1.28B | 1.25B | |
Minority Interest | | | N/A | N/A | N/A | 0.00 | 16.70M | |
Common Shares | | | 800.00K | 800.00K | 800.00K | 800.00K | 200.00K | |
Other Shareholders' Equity | | | -22.90M | -26.10M | -18.90M | -20.20M | -4.80M | |
Shares Outstanding | | | 769.20M | 767.00M | 767.91M | 781.50M | 810.00M | |
Tangible Book Value per Share | | | 2.09 | 1.49 | -0.81 | -0.60 | 0.73 | |
Total Shareholders' Equity | | | 1.96B | 1.49B | -463.40M | -281.60M | 781.70M | |
|
TOTAL LIABILITIES AND EQUITY | | | 10.41B | 9.76B | 7.26B | 6.23B | 5.92B | |
|
Statistics | |
---|
Debt/Equity | | | 0.25 | 0.67 | -2.14 | -3.52 | 1.26 | |
Current Ratio | | | 1.36 | 1.47 | 1.19 | 1.24 | 1.55 | |
Return On Assets (ROA) | | | 18.06% | 17.88% | 15.81% | 13.77% | 10.25% | |
Return On Equity (ROE) | | | 95.74% | 116.83% | N/A | N/A | 77.63% | |
Return On Invested Capital (ROIC) | | | 30.04% | 28.24% | 30.64% | 26.87% | 15.73% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 189.85% | 98.44% | 98.64% | 90.18% | 53.98% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 315.20% | 125.27% | 115.66% | 112.17% | 65.82% | |