ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 3.37B | 2.09B | 2.86B | 1.42B | |
Cash Equivalents | | | 5.61B | N/A | N/A | N/A | N/A | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 212.06M | 77.00M | 58.00M | 41.00M | 34.00M | |
Other Current Assets | | | 453.27M | 365.00M | 119.00M | 64.00M | 81.00M | |
Total Current Assets | | | 6.27B | 3.81B | 2.27B | 2.97B | 1.53B | |
|
Non-Current Assets | |
---|
PPE Net | | | 599.98M | 682.00M | 709.00M | 134.00M | 77.00M | |
Investments And Advances | | | 57.81M | 155.00M | 204.00M | N/A | N/A | |
Intangibles | | | 3.50B | 3.44B | 2.73B | 3.15B | 3.54B | |
Other Non-Current Assets | | | 327.83M | 199.00M | 172.00M | 95.00M | 56.00M | |
Total Non-Current Assets | | | 15.19B | 14.36B | 10.77B | 10.37B | 10.64B | |
|
TOTAL ASSETS | | | 21.46B | 18.17B | 13.04B | 13.34B | 12.17B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 1.00M | 0.00 | 272.00M | 23.00M | |
Current Portion Of LT Debt. | | | 566.54M | 561.00M | 1.12B | 962.00M | 652.00M | |
Accrued Expenses | | | N/A | 265.00M | 217.00M | 203.00M | 257.00M | |
Accounts Payable | | | 1.85B | 243.00M | 109.00M | 83.00M | 61.00M | |
Other Current Liabilities | | | 5.09B | 4.57B | 3.24B | 2.53B | 1.80B | |
Total Current Liabilities | | | 7.51B | 5.64B | 4.69B | 4.05B | 2.79B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.56B | 7.96B | 4.29B | 5.20B | 6.16B | |
Deferred Taxes/Income | | | 539.63M | 659.00M | 513.00M | 1.07B | 1.26B | |
Other Non-Current Liabilities | | | 434.43M | 409.00M | 151.00M | 14.00M | 0.00 | |
Total Non-Current Liabilities | | | 8.67B | 9.09B | 4.99B | 6.32B | 7.45B | |
|
TOTAL LIABILITIES | | | 16.18B | 14.73B | 9.68B | 10.37B | 10.24B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.24B | 1.54B | 1.59B | 1.30B | -3.07B | |
Additional Paid In Capital | | | 2.13B | 1.99B | 1.86B | 1.73B | 5.08B | |
Minority Interest | | | 132.00M | 69.00M | 33.00M | 29.00M | 22.00M | |
Common Shares | | | 8.65M | 9.00M | 9.00M | 9.00M | 9.00M | |
Other Shareholders' Equity | | | -92.41M | -92.00M | -105.00M | -67.00M | -92.00M | |
Shares Outstanding | | | 50.63M | 50.00M | 50.00M | 50.00M | 50.00M | |
Tangible Book Value per Share | | | -174.60 | -197.52 | -126.66 | -143.40 | -171.48 | |
Total Shareholders' Equity | | | 5.29B | 3.44B | 3.35B | 2.97B | 1.93B | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.46B | 18.17B | 13.04B | 13.34B | 12.17B | |
|
Statistics | |
---|
Debt/Equity | | | 1.43 | 2.31 | 1.28 | 1.84 | 3.20 | |
Current Ratio | | | 0.84 | 0.68 | 0.48 | 0.73 | 0.55 | |
Return On Assets (ROA) | | | 20.93% | 9.62% | 11.11% | 7.12% | 3.29% | |
Return On Equity (ROE) | | | 84.96% | 50.84% | 43.16% | 31.92% | 20.70% | |
Return On Invested Capital (ROIC) | | | 34.43% | 17.90% | 26.55% | 17.34% | 11.62% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 57.56% | 17.90% | 26.55% | 17.34% | 11.62% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 99.04% | 24.67% | 39.47% | 25.87% | 18.64% | |