| MRQ (2025-10-3) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash Equivalents | 2.47B | 2.69B | 2.48B | 2.92B | 1.35B | |||
| Marketable Securities | 400.00M | 300.00M | N/A | N/A | N/A | |||
| Receivables | 943.40M | 1.16B | 935.40M | 842.30M | 809.40M | |||
| Inventories | 2.05B | 2.24B | 2.11B | 1.62B | 1.38B | |||
| Other Current Assets | 467.20M | 358.60M | 382.10M | 351.30M | 240.10M | |||
| Total Current Assets | 6.33B | 6.75B | 5.91B | 5.73B | 3.78B | |||
| Non-Current Assets | ||||||||
| PPE Net | 3.81B | 4.65B | 4.69B | 3.76B | 2.72B | |||
| Goodwill | 1.64B | 1.59B | 1.58B | 1.58B | 1.94B | |||
| Intangibles | 289.50M | 257.90M | 299.30M | 359.70M | 495.70M | |||
| Other Non-Current Assets | 941.10M | 840.40M | 734.80M | 553.20M | 694.50M | |||
| Total Non-Current Assets | 6.68B | 7.34B | 7.30B | 6.25B | 5.84B | |||
| TOTAL ASSETS | 13.01B | 14.09B | 13.22B | 11.98B | 9.63B | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 500.00K | 300.00K | 794.80M | 162.00M | 173.40M | |||
| Accrued Expenses | 730.80M | 636.70M | 625.80M | 1.01B | 711.30M | |||
| Accounts Payable | 479.10M | 574.50M | 725.60M | 852.10M | 635.10M | |||
| Other Current Liabilities | N/A | 123.30M | 37.40M | 34.80M | 23.60M | |||
| Total Current Liabilities | 1.21B | 1.33B | 2.18B | 2.06B | 1.54B | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 3.38B | 3.37B | 2.56B | 3.07B | 2.92B | |||
| Deferred Taxes/Income | 41.10M | 37.60M | 38.70M | 34.10M | 43.20M | |||
| Other Non-Current Liabilities | 455.70M | 536.30M | 627.30M | 607.30M | 510.90M | |||
| Total Non-Current Liabilities | 3.89B | 3.96B | 3.25B | 3.73B | 3.50B | |||
| TOTAL LIABILITIES | 5.10B | 5.29B | 5.43B | 5.79B | 5.04B | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | 8.06B | 8.12B | 6.55B | 4.36B | 2.44B | |||
| Additional Paid In Capital | 5.50B | 5.37B | 5.21B | 4.67B | 4.63B | |||
| Minority Interest | 20.70M | 18.10M | 18.00M | 18.50M | 19.00M | |||
| Common Shares | 6.20M | 6.20M | 6.20M | 6.10M | 6.00M | |||
| Treasury Stock | -5.60B | -4.64B | -3.94B | -2.83B | -2.45B | |||
| Other Shareholders' Equity | -54.40M | -62.40M | -45.20M | -23.20M | -40.60M | |||
| Shares Outstanding | 405.32M | 422.95M | 426.39M | 431.94M | 432.47M | |||
| Tangible Book Value per Share | 14.74 | 16.43 | 13.85 | 9.84 | 4.98 | |||
| Total Shareholders' Equity | 7.91B | 8.80B | 7.78B | 6.19B | 4.59B | |||
| TOTAL LIABILITIES AND EQUITY | 13.01B | 14.09B | 13.22B | 11.98B | 9.63B | |||
| Statistics | ||||||||
| Debt/Equity | 0.43 | 0.38 | 0.33 | 0.50 | 0.64 | |||
| Current Ratio | 5.23 | 5.06 | 2.71 | 2.78 | 2.45 | |||
| Return On Assets (ROA) | 2.45% | 11.16% | 16.52% | 15.88% | 10.49% | |||
| Return On Equity (ROE) | 4.04% | 17.88% | 28.06% | 30.74% | 22.02% | |||
| Return On Invested Capital (ROIC) | 6.79% | 12.81% | 20.36% | 23.96% | 14.48% | |||
| Return On Invested Capital Ex Cash (ROICexc) | 8.97% | 16.74% | 26.28% | 33.95% | 17.39% | |||
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | 11.45% | 20.64% | 33.67% | 46.95% | 27.24% | |||
All data in USD , ROIC based on taxRate of 0.14