| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 121.80M | 95.20M | |
| Cash Equivalents | | | 826.39M | N/A | 357.31M | 103.70M | 268.60M | |
| Marketable Securities | | | 3.71M | N/A | 639.66M | 0.00 | 223.90M | |
| Receivables | | | 33.12M | 6.35M | 2.09M | 0.00 | 26.90M | |
| Other Current Assets | | | 98.70M | 68.00M | 30.24M | 52.00M | 69.60M | |
| Total Current Assets | | | 961.92M | 470.00M | 1.03B | 277.50M | 684.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.59B | 1.57B | 672.00M | 274.30M | 276.20M | |
| Investments And Advances | | | 4.19B | 3.33B | 106.00M | 37.00M | 3.00M | |
| Goodwill | | | 82.78M | 83.00M | N/A | N/A | N/A | |
| Intangibles | | | 771.00K | 2.71M | N/A | 0.00 | 900.00K | |
| Other Non-Current Assets | | | 361.34M | 369.00M | 155.00M | 606.40M | 479.90M | |
| Total Non-Current Assets | | | 8.19B | 6.33B | 961.00M | 917.70M | 760.10M | |
| |
| TOTAL ASSETS | | | 9.15B | 6.80B | 1.99B | 1.20B | 1.44B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 350.17M | 170.00K | N/A | N/A | N/A | |
| Accrued Expenses | | | 75.65M | 67.00M | 22.00M | 23.60M | 3.50M | |
| Accounts Payable | | | 11.43M | 13.00M | 11.00M | 1.30M | 7.80M | |
| Other Current Liabilities | | | 22.12M | 16.00M | 0.00 | 1.20M | 0.00 | |
| Total Current Liabilities | | | 459.37M | 95.00M | 34.00M | 26.10M | 11.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.25B | 2.45B | 326.00M | 782.20M | 728.40M | |
| Deferred Taxes/Income | | | 215.76M | 89.00M | 15.00M | N/A | 22.60M | |
| Other Non-Current Liabilities | | | 51.86M | 31.00M | 350.00K | 1.00M | 0.00 | |
| Total Non-Current Liabilities | | | 3.54B | 2.58B | 341.00M | 783.20M | 750.90M | |
| |
| TOTAL LIABILITIES | | | 4.00B | 2.67B | 375.00M | 809.30M | 762.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 371.78M | -26.00M | -568.00M | -840.30M | -153.60M | |
| Additional Paid In Capital | | | 4.79B | 4.16B | 2.18B | 1.23B | 835.70M | |
| Minority Interest | | | 16.68M | 6.91M | N/A | N/A | N/A | |
| Common Shares | | | 37.00K | 30.00K | 20.00K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | -450.72K | |
| Shares Outstanding | | | 378.60M | 340.00M | 243.00M | 145.60M | 102.70M | |
| Tangible Book Value per Share | | | 13.40 | 11.89 | 6.65 | 2.65 | 6.63 | |
| Total Shareholders' Equity | | | 5.16B | 4.13B | 1.62B | 385.90M | 682.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.15B | 6.80B | 1.99B | 1.20B | 1.44B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.63 | 0.59 | 0.20 | 2.03 | 1.07 | |
| Current Ratio | | | 2.09 | 4.95 | 30.29 | 10.63 | 60.55 | |
| Return On Assets (ROA) | | | 10.12% | 7.96% | 13.01% | -57.45% | -2.57% | |
| Return On Equity (ROE) | | | 17.96% | 13.11% | 16.03% | -177.95% | -5.44% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |