| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.54B | 2.73B | 2.08B | |
| Marketable Securities | | | 4.93M | 5.02M | 4.85M | |
| Receivables | | | 518.40M | 456.30M | 283.96M | |
| Inventories | | | 24.47M | 20.73M | 27.52M | |
| Other Current Assets | | | 216.66M | 141.82M | 122.03M | |
| Total Current Assets | | | 3.30B | 3.35B | 2.52B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 599.75M | 625.16M | 594.30M | |
| Goodwill | | | 28.00M | 28.00M | 28.00M | |
| Intangibles | | | 39.25M | 52.38M | 92.98M | |
| Other Non-Current Assets | | | 525.65M | 324.47M | 290.94M | |
| Total Non-Current Assets | | | 1.19B | 1.03B | 1.01B | |
| |
| TOTAL ASSETS | | | 4.50B | 4.38B | 3.52B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 700.00M | 625.00M | 600.00M | |
| Current Portion Of LT Debt. | | | 342.47M | 353.67M | 338.73M | |
| Accrued Expenses | | | 1.22B | 1.34B | 1.01B | |
| Accounts Payable | | | 168.28M | 171.50M | 131.25M | |
| Other Current Liabilities | | | 419.96M | 485.19M | 283.09M | |
| Total Current Liabilities | | | 2.85B | 2.98B | 2.36B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 372.59M | 486.78M | 468.98M | |
| Other Non-Current Liabilities | | | 230.88M | 296.61M | 272.83M | |
| Total Non-Current Liabilities | | | 603.48M | 783.39M | 741.80M | |
| |
| TOTAL LIABILITIES | | | 3.45B | 3.76B | 3.10B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 311.53M | -107.11M | 196.73M | |
| Additional Paid In Capital | | | 748.84M | 748.84M | 143.05M | |
| Common Shares | | | 80.50M | 80.50M | 80.50M | |
| Treasury Stock | | | -100.01M | -100.00M | 0.00 | |
| Shares Outstanding | | | 26.16M | 26.16M | 26.16M | |
| Tangible Book Value per Share | | | 37.22 | 20.71 | 11.44 | |
| Total Shareholders' Equity | | | 1.04B | 622.23M | 420.28M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.50B | 4.38B | 3.52B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.03 | 1.79 | 2.54 | |
| Current Ratio | | | 1.16 | 1.13 | 1.07 | |
| Return On Assets (ROA) | | | 9.31% | 5.60% | 5.06% | |
| Return On Equity (ROE) | | | 40.22% | 39.43% | 42.36% | |
| Return On Invested Capital (ROIC) | | | 15.26% | 13.41% | 5.71% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 15.29% | 13.44% | 5.72% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 15.74% | 14.00% | 6.15% | |