| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 740.51M | 617.63M | 520.00M | 270.00M | 227.00M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 214.25M | 146.04M | 95.00M | 84.00M | 69.00M | |
| Inventories | | | 783.90M | 506.82M | 283.00M | 261.00M | 79.00M | |
| Other Current Assets | | | 358.98M | 277.23M | 239.00M | 120.00M | 87.00M | |
| Total Current Assets | | | 2.10B | 1.55B | 1.14B | 734.00M | 461.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 11.16B | 9.61B | 8.35B | 4.58B | 3.88B | |
| Investments And Advances | | | 186.20M | 63.83M | 65.00M | N/A | N/A | |
| Goodwill | | | 4.28B | 4.28B | 4.28B | 95.00M | 88.00M | |
| Intangibles | | | 7.53M | 12.89M | 18.00M | 20.00M | 10.00M | |
| Other Non-Current Assets | | | 1.21B | 756.63M | 384.00M | 270.00M | 234.00M | |
| Total Non-Current Assets | | | 17.17B | 14.94B | 13.24B | 5.07B | 4.29B | |
| |
| TOTAL ASSETS | | | 19.27B | 16.48B | 14.38B | 5.81B | 4.75B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 169.25M | 201.09M | 206.00M | 45.00M | 45.00M | |
| Accrued Expenses | | | 406.47M | 364.14M | 326.00M | 148.00M | 99.00M | |
| Accounts Payable | | | 339.17M | 288.11M | 207.00M | 223.00M | 131.00M | |
| Other Current Liabilities | | | 240.56M | 158.79M | 162.00M | 113.00M | 98.00M | |
| Total Current Liabilities | | | 1.16B | 1.01B | 901.00M | 530.00M | 372.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.26B | 6.32B | 4.61B | 2.23B | 1.72B | |
| Deferred Taxes/Income | | | 133.05M | 101.75M | 82.00M | 66.00M | 94.00M | |
| Other Non-Current Liabilities | | | 1.54B | 1.47B | 1.50B | 1.34B | 1.15B | |
| Total Non-Current Liabilities | | | 11.41B | 9.22B | 7.40B | 4.31B | 3.43B | |
| |
| TOTAL LIABILITIES | | | 12.56B | 10.23B | 8.30B | 4.84B | 3.80B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 170.80M | -2.58M | 77.00M | 251.00M | 229.00M | |
| Additional Paid In Capital | | | 6.47B | 6.33B | 6.11B | 766.00M | 722.00M | |
| Minority Interest | | | 1.47B | 1.32B | 1.21B | 673.00M | 460.00M | |
| Common Shares | | | 21.00K | 21.00K | 0.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | 67.11M | -73.05M | -107.00M | -53.00M | -3.00M | |
| Shares Outstanding | | | 214.18M | 208.18M | 201.00M | 118.00M | 113.00M | |
| Tangible Book Value per Share | | | 11.30 | 9.42 | 8.86 | 7.20 | 7.53 | |
| Total Shareholders' Equity | | | 6.71B | 6.25B | 6.08B | 965.00M | 949.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.27B | 16.48B | 14.38B | 5.81B | 4.75B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.23 | 1.01 | 0.76 | 2.31 | 1.82 | |
| Current Ratio | | | 1.82 | 1.53 | 1.26 | 1.38 | 1.24 | |
| Return On Assets (ROA) | | | 0.90% | -0.48% | -1.21% | 0.45% | 0.56% | |
| Return On Equity (ROE) | | | 2.58% | -1.27% | -2.85% | 2.73% | 2.81% | |