| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 500.90M | 210.30M | 309.70M | 419.55M | |
| Cash Equivalents | | | 961.80M | 423.40M | 284.30M | 61.30M | 233.53M | |
| Marketable Securities | | | 63.10M | 56.40M | 34.20M | 33.20M | 30.05M | |
| Receivables | | | 340.90M | 291.50M | 231.40M | 214.30M | 126.20M | |
| Inventories | | | 380.60M | 419.20M | 356.50M | 395.60M | 134.18M | |
| Other Current Assets | | | 165.30M | 68.30M | 34.60M | 37.40M | 21.09M | |
| Total Current Assets | | | 1.91B | 1.76B | 1.15B | 1.05B | 964.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 615.10M | 450.80M | 307.60M | 228.80M | 212.29M | |
| Goodwill | | | N/A | 1.80M | 1.80M | 1.80M | 1.79M | |
| Intangibles | | | 54.60M | 56.50M | 62.80M | 68.50M | 55.67M | |
| Other Non-Current Assets | | | 170.20M | 107.90M | 69.50M | 31.80M | 2.17M | |
| Total Non-Current Assets | | | 839.90M | 617.00M | 441.70M | 330.90M | 271.92M | |
| |
| TOTAL ASSETS | | | 2.75B | 2.38B | 1.59B | 1.38B | 1.24B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 131.60M | 59.10M | 38.70M | 21.60M | 13.63M | |
| Accrued Expenses | | | N/A | 201.50M | 101.20M | 35.80M | 54.92M | |
| Accounts Payable | | | 155.60M | 166.50M | 65.10M | 111.00M | 45.94M | |
| Other Current Liabilities | | | 461.40M | 233.30M | 100.60M | 74.30M | 90.52M | |
| Total Current Liabilities | | | 748.60M | 660.40M | 305.60M | 242.70M | 205.01M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 428.50M | 290.20M | 190.30M | 138.80M | 167.23M | |
| Deferred Taxes/Income | | | 6.50M | 10.80M | 10.50M | 17.90M | 5.61M | |
| Other Non-Current Liabilities | | | 26.70M | 23.50M | 12.10M | 13.50M | 10.29M | |
| Total Non-Current Liabilities | | | 461.70M | 324.50M | 212.90M | 170.20M | 183.13M | |
| |
| TOTAL LIABILITIES | | | 1.21B | 984.90M | 518.50M | 412.90M | 388.14M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.53B | 639.20M | 328.00M | 212.60M | 93.96M | |
| Additional Paid In Capital | | | N/A | 756.90M | 756.90M | 756.90M | 756.88M | |
| Common Shares | | | 34.00M | 33.70M | 33.50M | 33.50M | 33.45M | |
| Treasury Stock | | | -26.70M | -26.80M | -26.70M | -26.10M | -25.04M | |
| Other Shareholders' Equity | | | 100.00K | -11.20M | -17.20M | -7.40M | -10.88M | |
| Shares Outstanding | | | 330.17M | 323.84M | 318.76M | 316.52M | 311.41M | |
| Tangible Book Value per Share | | | 4.50 | 4.12 | 3.17 | 2.84 | 2.54 | |
| Total Shareholders' Equity | | | 1.54B | 1.39B | 1.07B | 969.50M | 848.38M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.75B | 2.38B | 1.59B | 1.38B | 1.24B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.28 | 0.21 | 0.18 | 0.14 | 0.20 | |
| Current Ratio | | | 2.55 | 2.66 | 3.77 | 4.33 | 4.71 | |
| Return On Assets (ROA) | | | 8.15% | 10.19% | 5.00% | 4.17% | -13.77% | |
| Return On Equity (ROE) | | | 14.55% | 17.41% | 7.41% | 5.95% | -20.07% | |
| Return On Invested Capital (ROIC) | | | 15.03% | 10.68% | 12.12% | 6.47% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 30.78% | 14.82% | 16.11% | 7.05% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 32.60% | 15.56% | 17.26% | 7.56% | N/A | |