| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 343.70M | 223.40M | 439.29M | 192.68M | 124.06M | |
| Cash Equivalents | | | 511.70M | 467.20M | 221.30M | 700.13M | 295.08M | |
| Receivables | | | 285.00M | 285.40M | 245.50M | 158.91M | 83.56M | |
| Other Current Assets | | | 11.30M | 38.10M | 41.90M | 46.00K | 0.00 | |
| Total Current Assets | | | 1.15B | 1.01B | 948.00M | 1.05B | 502.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 248.40M | 233.80M | 168.90M | 110.97M | 98.88M | |
| Investments And Advances | | | 15.73B | 13.40B | 11.32B | 8.35B | 5.77B | |
| Intangibles | | | 179.60M | 176.50M | 174.60M | 2.11M | 2.42M | |
| Other Non-Current Assets | | | 69.00M | 49.00M | 45.10M | 124.92M | 14.42M | |
| Total Non-Current Assets | | | 16.23B | 13.86B | 11.75B | 8.63B | 5.94B | |
| |
| TOTAL ASSETS | | | 17.38B | 14.87B | 12.70B | 9.69B | 6.45B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 613.60M | 66.50M | 444.20M | 35.14M | 160.60M | |
| Accrued Expenses | | | 3.80M | 4.80M | 600.00K | N/A | N/A | |
| Accounts Payable | | | 291.90M | 344.90M | 308.20M | 236.33M | 168.69M | |
| Other Current Liabilities | | | 101.50M | 65.10M | 39.40M | 18.29M | 28.96M | |
| Total Current Liabilities | | | 1.01B | 481.30M | 792.40M | 289.76M | 358.25M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.53B | 6.95B | 5.48B | 4.49B | 3.24B | |
| Deferred Taxes/Income | | | 1.35B | 1.17B | 948.50M | 746.77M | 504.78M | |
| Other Non-Current Liabilities | | | 138.10M | 111.00M | 60.00M | 51.54M | 79.92M | |
| Total Non-Current Liabilities | | | 9.02B | 8.22B | 6.49B | 5.29B | 3.82B | |
| |
| TOTAL LIABILITIES | | | 10.03B | 8.71B | 7.28B | 5.58B | 4.18B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 4.11B | 3.03B | 2.10B | 1.35B | 324.86M | |
| Additional Paid In Capital | | | 3.18B | 3.04B | 3.20B | 2.66B | 1.86B | |
| Minority Interest | | | N/A | N/A | 0.00 | 0.00 | 1.03M | |
| Common Shares | | | 75.70M | 71.70M | 71.10M | 64.06M | 53.76M | |
| Other Shareholders' Equity | | | -34.70M | 2.20M | 28.20M | 10.72M | 14.46M | |
| Shares Outstanding | | | 473.28M | 448.15M | 444.07M | 400.39M | 336.00M | |
| Tangible Book Value per Share | | | 15.15 | 13.37 | 11.81 | 10.25 | 6.73 | |
| Total Shareholders' Equity | | | 7.35B | 6.17B | 5.42B | 4.11B | 2.26B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.38B | 14.87B | 12.70B | 9.69B | 6.45B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.02 | 1.13 | 1.01 | 1.09 | 1.43 | |
| Current Ratio | | | 1.14 | 2.11 | 1.20 | 3.63 | 1.40 | |
| Return On Assets (ROA) | | | 6.22% | 6.20% | 6.04% | 10.59% | 3.91% | |
| Return On Equity (ROE) | | | 14.71% | 14.96% | 14.14% | 24.98% | 11.14% | |
| Return On Invested Capital (ROIC) | | | 2.83% | 2.47% | 2.37% | 2.36% | 3.26% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.92% | 2.55% | 2.41% | 2.55% | 3.43% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.95% | 2.59% | 2.45% | 2.55% | 3.43% | |