| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 664.55M | 79.28M | N/A | N/A | N/A | |
| Cash Equivalents | | | 36.50M | 22.80M | 35.33M | 597.45M | 608.18M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Receivables | | | 89.19M | 76.56M | 23.03M | 35.73M | 72.62M | |
| Inventories | | | 83.08M | 85.74M | 1.52M | 1.01M | 995.00K | |
| Other Current Assets | | | 40.15M | 34.26M | 64.01M | 28.47M | 4.95M | |
| Total Current Assets | | | 913.47M | 298.64M | 648.83M | 662.66M | 686.74M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.05B | 1.97B | 1.42B | 902.83M | 742.30M | |
| Investments And Advances | | | 3.26B | 3.12B | 2.60B | 2.06B | 1.64B | |
| Intangibles | | | N/A | N/A | 0.00 | N/A | N/A | |
| Other Non-Current Assets | | | 283.19M | 261.64M | 227.87M | 212.73M | 77.09M | |
| Total Non-Current Assets | | | 5.69B | 5.44B | 4.35B | 3.31B | 2.53B | |
| |
| TOTAL ASSETS | | | 6.60B | 5.74B | 5.00B | 3.97B | 3.22B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 123.32M | 98.20M | 580.32M | 3.58M | 3.76M | |
| Accrued Expenses | | | 55.11M | 71.66M | 55.20M | 22.58M | 14.83M | |
| Accounts Payable | | | 45.72M | 55.51M | 47.59M | 38.42M | 11.94M | |
| Other Current Liabilities | | | 12.52M | 13.18M | 314.17M | 2.65M | 1.43M | |
| Total Current Liabilities | | | 236.66M | 238.56M | 997.28M | 67.24M | 31.96M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 987.28M | 270.99M | 67.11M | 517.00M | 486.87M | |
| Deferred Taxes/Income | | | N/A | 0.00 | 2.49M | 1.77M | 0.00 | |
| Other Non-Current Liabilities | | | 408.10M | 392.37M | 352.44M | 542.14M | 322.38M | |
| Total Non-Current Liabilities | | | 1.23B | 509.80M | 304.50M | 967.43M | 692.43M | |
| |
| TOTAL LIABILITIES | | | 1.47B | 748.36M | 1.30B | 1.03B | 724.38M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.32B | 1.20B | 967.11M | 651.34M | 240.04M | |
| Minority Interest | | | -160.72M | -153.56M | -117.53M | -93.49M | -116.82M | |
| Common Shares | | | 3.87B | 3.86B | 2.79B | 2.35B | 2.32B | |
| Other Shareholders' Equity | | | -64.57M | -69.84M | -58.77M | -63.83M | -62.51M | |
| Shares Outstanding | | | 1.35B | 1.35B | 1.27B | 1.22B | 1.21B | |
| Tangible Book Value per Share | | | 3.79 | 3.69 | 2.92 | 2.41 | 2.06 | |
| Total Shareholders' Equity | | | 5.13B | 4.99B | 3.70B | 2.93B | 2.49B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.60B | 5.74B | 5.00B | 3.97B | 3.22B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.19 | 0.05 | 0.02 | 0.18 | 0.20 | |
| Current Ratio | | | 3.86 | 1.25 | 0.65 | 9.86 | 21.49 | |
| Return On Assets (ROA) | | | 6.42% | 3.98% | 6.38% | 10.35% | 1.72% | |
| Return On Equity (ROE) | | | 8.26% | 4.57% | 8.62% | 14.00% | 2.22% | |
| Return On Invested Capital (ROIC) | | | 2.51% | 2.08% | 3.28% | 3.01% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.52% | 2.09% | 3.30% | 3.56% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 2.52% | 2.09% | 3.30% | 3.56% | N/A | |
