ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.21B | 4.02B | 2.54B | 2.74B | 2.94B | |
Marketable Securities | | | 0.00 | 89.48M | 0.00 | 182.31M | 258.34M | |
Receivables | | | 353.43M | 162.69M | 67.78M | 27.24M | 34.39M | |
Inventories | | | 23.35B | 16.85B | 10.52B | 5.13B | 4.12B | |
Other Current Assets | | | 1.68B | 1.46B | 1.17B | 858.52M | 857.19M | |
Total Current Assets | | | 27.59B | 22.58B | 14.30B | 8.94B | 8.21B | |
|
Non-Current Assets | |
---|
PPE Net | | | 15.26B | 14.79B | 13.20B | 10.94B | 9.71B | |
Investments And Advances | | | 3.31B | 490.44M | 413.81M | 123.82M | 83.49M | |
Goodwill | | | 730.78M | 730.78M | 727.70M | 425.94M | 0.00 | |
Intangibles | | | 210.56M | 133.23M | 194.36M | 235.61M | 0.00 | |
Other Non-Current Assets | | | 1.06B | 1.36B | 955.76M | 791.12M | 685.16M | |
Total Non-Current Assets | | | 20.56B | 17.50B | 15.49B | 12.52B | 10.48B | |
|
TOTAL ASSETS | | | 48.15B | 40.08B | 29.79B | 21.46B | 18.69B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 3.87B | 1.69B | 697.18M | 1.45B | 780.38M | |
Current Portion Of LT Debt. | | | 4.77B | 7.35B | 1.16B | 834.18M | 1.69B | |
Accrued Expenses | | | 940.63M | 811.43M | 654.41M | 523.47M | 543.41M | |
Accounts Payable | | | 747.39M | 559.42M | 419.06M | 134.82M | 54.91M | |
Other Current Liabilities | | | 1.25B | 1.58B | 2.20B | 1.21B | 1.27B | |
Total Current Liabilities | | | 11.58B | 12.00B | 5.13B | 4.15B | 4.34B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 21.28B | 14.41B | 15.47B | 9.14B | 7.54B | |
Deferred Taxes/Income | | | 80.38M | 85.07M | 117.18M | 81.01M | 0.00 | |
Other Non-Current Liabilities | | | 2.41B | 2.41B | 2.51B | 2.52B | 2.35B | |
Total Non-Current Liabilities | | | 26.94B | 19.60B | 18.74B | 12.07B | 9.89B | |
|
TOTAL LIABILITIES | | | 38.52B | 31.60B | 23.88B | 16.22B | 14.23B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.53B | 3.41B | 2.77B | 2.38B | 2.11B | |
Additional Paid In Capital | | | 5.06B | 4.99B | 2.99B | 2.71B | 1.89B | |
Minority Interest | | | 3.18B | 2.69B | 650.31M | 333.59M | 0.00 | |
Common Shares | | | 65.61M | 100.00M | 161.58M | 155.00M | 457.64M | |
Treasury Stock | | | -22.64M | -13.63M | N/A | N/A | N/A | |
Other Shareholders' Equity | | | N/A | N/A | N/A | 0.00 | -396.00K | |
Shares Outstanding | | | 23.24M | 22.77M | 22.54M | 22.54M | 22.54M | |
Tangible Book Value per Share | | | 32.65K | 29.24K | 19.34K | 17.76K | 17.26K | |
Total Shareholders' Equity | | | 9.63B | 8.49B | 5.92B | 5.25B | 4.46B | |
|
TOTAL LIABILITIES AND EQUITY | | | 48.15B | 40.08B | 29.79B | 21.46B | 18.69B | |
|
Statistics | |
---|
Debt/Equity | | | 2.61 | 1.90 | 2.73 | 2.02 | 1.87 | |
Current Ratio | | | 2.38 | 1.88 | 2.79 | 2.16 | 1.89 | |
Return On Assets (ROA) | | | 2.32% | 1.70% | 1.33% | 1.29% | 2.33% | |
Return On Equity (ROE) | | | 11.57% | 8.03% | 6.68% | 5.29% | 9.77% | |
Return On Invested Capital (ROIC) | | | 4.04% | 3.43% | 2.18% | 2.58% | 4.16% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.28% | 3.98% | 2.42% | 3.05% | 5.28% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 4.39% | 4.12% | 2.52% | 3.19% | 5.28% | |