| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 20.15M | 23.03M | 52.66M | 505.20M | 48.10M | |
| Receivables | | | 639.86M | 654.73M | 472.95M | 453.80M | 241.40M | |
| Inventories | | | 43.55M | 38.47M | 41.81M | 15.20M | 12.20M | |
| Other Current Assets | | | 213.29M | 211.11M | 148.45M | 97.70M | 69.60M | |
| Total Current Assets | | | 916.84M | 927.35M | 715.87M | 1.07B | 371.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.56B | 9.76B | 6.96B | 4.42B | 3.86B | |
| Other Non-Current Assets | | | 169.96M | 158.67M | 54.68M | 64.50M | 34.20M | |
| Total Non-Current Assets | | | 10.73B | 9.92B | 7.01B | 4.48B | 3.89B | |
| |
| TOTAL ASSETS | | | 11.65B | 10.85B | 7.73B | 5.55B | 4.26B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 1.31M | 1.25M | 700.00K | 400.00K | |
| Accrued Expenses | | | 548.36M | 499.41M | 402.79M | 305.20M | 272.90M | |
| Accounts Payable | | | 245.10M | 230.48M | 88.14M | 111.20M | 44.30M | |
| Other Current Liabilities | | | 463.72M | 264.16M | 193.09M | 158.80M | 147.20M | |
| Total Current Liabilities | | | 1.26B | 995.36M | 685.27M | 575.90M | 464.80M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.22B | 3.33B | 2.21B | 1.16B | 1.53B | |
| Deferred Taxes/Income | | | 1.04B | 847.67M | 581.44M | 428.40M | 77.90M | |
| Other Non-Current Liabilities | | | 272.94M | 223.22M | 125.10M | 72.30M | 64.40M | |
| Total Non-Current Liabilities | | | 4.88B | 4.77B | 3.13B | 1.87B | 1.89B | |
| |
| TOTAL LIABILITIES | | | 6.14B | 5.76B | 3.82B | 2.44B | 2.35B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 3.01B | 2.56B | 1.78B | 1.01B | -171.30M | |
| Additional Paid In Capital | | | 2.56B | 2.53B | 2.13B | 2.10B | 2.08B | |
| Minority Interest | | | 349.82M | 368.28M | 216.83M | 206.30M | 220.20M | |
| Common Shares | | | 1.26M | 1.25M | 1.19M | 1.20M | 1.20M | |
| Treasury Stock | | | -57.38M | -2.34M | -45.00K | 0.00 | -200.00K | |
| Shares Outstanding | | | 124.38M | 125.05M | 119.46M | 118.90M | 117.90M | |
| Tangible Book Value per Share | | | 44.27 | 40.70 | 32.74 | 26.16 | 16.18 | |
| Total Shareholders' Equity | | | 5.51B | 5.09B | 3.91B | 3.11B | 1.91B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.65B | 10.85B | 7.73B | 5.55B | 4.26B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.58 | 0.65 | 0.56 | 0.37 | 0.80 | |
| Current Ratio | | | 0.73 | 0.93 | 1.04 | 1.86 | 0.80 | |
| Return On Assets (ROA) | | | 6.71% | 8.16% | 10.95% | 21.86% | 13.73% | |
| Return On Equity (ROE) | | | 14.19% | 17.40% | 21.63% | 39.03% | 30.67% | |
| Return On Invested Capital (ROIC) | | | 10.34% | 11.64% | 13.73% | 28.25% | 16.70% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 10.34% | 11.64% | 13.73% | 28.25% | 16.70% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 10.34% | 11.64% | 13.73% | 28.25% | 16.70% | |