| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 79.40M | N/A | 37.10M | 71.90M | 16.10M | |
| Cash Equivalents | | | 200.02M | 515.30M | 223.50M | 740.70M | 61.70M | |
| Receivables | | | 71.12M | 76.60M | 94.90M | 95.10M | 112.80M | |
| Other Current Assets | | | 499.16M | 959.20M | 1.42B | 219.20M | 402.50M | |
| Total Current Assets | | | 849.70M | 1.55B | 1.77B | 1.13B | 593.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 968.55M | 1.17B | 620.60M | 679.10M | 720.60M | |
| Goodwill | | | 0.00 | N/A | 61.60M | 61.60M | 62.00M | |
| Intangibles | | | 18.30M | 97.80M | 37.90M | 17.10M | 17.60M | |
| Other Non-Current Assets | | | 1.43B | 11.60M | 10.00M | 100.00K | 5.70M | |
| Total Non-Current Assets | | | 2.42B | 1.28B | 730.10M | 758.00M | 805.90M | |
| |
| TOTAL ASSETS | | | 3.27B | 2.83B | 2.50B | 1.88B | 1.40B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 5.23M | 1.80M | N/A | N/A | N/A | |
| Accrued Expenses | | | 238.69M | N/A | 130.70M | 68.40M | 50.00M | |
| Accounts Payable | | | 22.82M | N/A | 20.60M | 22.30M | 22.70M | |
| Other Current Liabilities | | | 751.79M | 490.90M | 655.10M | 459.40M | 224.70M | |
| Total Current Liabilities | | | 1.02B | 762.80M | 806.40M | 550.00M | 297.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 30.52M | 18.70M | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 4.74M | 4.60M | 4.70M | N/A | N/A | |
| Other Non-Current Liabilities | | | 132.00K | 3.20M | 2.60M | N/A | N/A | |
| Total Non-Current Liabilities | | | 51.61M | 37.30M | 44.70M | 13.20M | 0.00 | |
| |
| TOTAL LIABILITIES | | | 1.07B | 800.10M | 851.10M | 563.20M | 297.40M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.87B | 1.64B | 1.27B | 950.90M | 720.20M | |
| Additional Paid In Capital | | | 332.57M | 386.60M | 385.60M | 370.50M | 370.50M | |
| Minority Interest | | | 16.22M | 10.80M | 37.40M | 13.20M | N/A | |
| Common Shares | | | 268.00K | 300.00K | 300.00K | 300.00K | 300.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | 10.70M | |
| Shares Outstanding | | | 25.94M | 25.94M | 25.94M | 25.94M | 25.86M | |
| Tangible Book Value per Share | | | 5.29 | 4.69 | 3.76 | 3.01 | 2.49 | |
| Total Shareholders' Equity | | | 2.20B | 2.03B | 1.65B | 1.32B | 1.10B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.27B | 2.83B | 2.50B | 1.88B | 1.40B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.01 | 0.01 | N/A | N/A | N/A | |
| Current Ratio | | | 0.83 | 2.03 | 2.20 | 2.05 | 1.99 | |
| Return On Assets (ROA) | | | 7.19% | 13.10% | 11.72% | 12.25% | 11.99% | |
| Return On Equity (ROE) | | | 10.68% | 18.26% | 17.76% | 17.47% | 15.22% | |
| Return On Invested Capital (ROIC) | | | 21.49% | 17.87% | 18.61% | 16.60% | 11.54% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 23.59% | 23.80% | 21.43% | 37.29% | 12.22% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 23.80% | 25.40% | 22.98% | 42.99% | 13.24% | |