ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 40.49M | 36.95M | 318.00M | 593.20M | 172.10M | |
Receivables | | | 1.28B | 1.30B | 943.11M | 781.70M | 377.20M | |
Inventories | | | 102.03M | 94.30M | 72.56M | 54.40M | 29.00M | |
Other Current Assets | | | 102.11M | 148.90M | 90.87M | 53.20M | 1.04B | |
Total Current Assets | | | 1.52B | 1.58B | 1.42B | 1.48B | 1.62B | |
|
Non-Current Assets | |
---|
PPE Net | | | 10.83B | 10.73B | 5.34B | 4.74B | 1.34B | |
Investments And Advances | | | 131.60M | 142.20M | 100.17M | 130.60M | N/A | |
Goodwill | | | 0.00 | 530.62M | N/A | N/A | N/A | |
Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Assets | | | 56.98M | 50.68M | 62.66M | 281.00M | 74.00M | |
Total Non-Current Assets | | | 11.02B | 11.45B | 5.50B | 5.15B | 1.41B | |
|
TOTAL ASSETS | | | 12.55B | 13.03B | 6.93B | 6.63B | 3.03B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 1.67M | 916.00K | 1.00M | 1.00M | |
Accrued Expenses | | | 808.59M | 774.62M | 508.80M | 375.60M | 160.70M | |
Accounts Payable | | | 74.04M | 68.75M | 34.45M | 29.10M | 2.10M | |
Other Current Liabilities | | | 694.00M | 838.94M | 621.29M | 955.70M | 1.06B | |
Total Current Liabilities | | | 1.58B | 1.68B | 1.17B | 1.36B | 1.23B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 918.90M | 846.21M | 397.78M | 395.00M | 392.70M | |
Deferred Taxes/Income | | | 1.55B | 1.50B | 95.32M | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 409.34M | 303.11M | 190.96M | 195.00M | 187.30M | |
Total Non-Current Liabilities | | | 2.87B | 2.65B | 684.07M | 590.00M | 768.70M | |
|
TOTAL LIABILITIES | | | 4.45B | 4.33B | 1.85B | 1.95B | 1.99B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.98B | 2.30B | 1.96B | 1.45B | 269.70M | |
Additional Paid In Capital | | | 7.33B | 7.34B | 3.61B | 3.49B | 863.00M | |
Minority Interest | | | N/A | N/A | N/A | 0.00 | 188.70M | |
Common Shares | | | 675.00K | 673.00K | 456.00K | 400.00K | 200.00K | |
Treasury Stock | | | -1.21B | -936.16M | -493.29M | -252.00M | -100.00M | |
Shares Outstanding | | | 57.65M | 60.07M | 41.25M | 41.50M | 19.30M | |
Tangible Book Value per Share | | | 140.44 | 136.03 | 123.07 | 112.77 | 53.52 | |
Total Shareholders' Equity | | | 8.10B | 8.70B | 5.08B | 4.68B | 1.03B | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.55B | 13.03B | 6.93B | 6.63B | 3.03B | |
|
Statistics | |
---|
Debt/Equity | | | 0.11 | 0.10 | 0.08 | 0.08 | 0.38 | |
Current Ratio | | | 0.97 | 0.94 | 1.22 | 1.09 | 1.32 | |
Return On Assets (ROA) | | | 2.11% | 6.49% | 14.73% | 27.99% | 10.56% | |
Return On Equity (ROE) | | | 3.28% | 9.71% | 20.10% | 39.66% | 30.94% | |
Return On Invested Capital (ROIC) | | | 7.07% | 7.29% | 16.92% | 22.88% | 24.87% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.09% | 7.31% | 17.90% | 25.78% | 27.49% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 7.09% | 7.67% | 17.90% | 25.78% | 27.49% | |