| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 166.97M | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 147.73M | 243.91M | 191.46M | 244.38M | 315.01M | |
| Marketable Securities | | | 4.96M | 10.33M | 7.83M | N/A | 3.80M | |
| Receivables | | | 380.33M | 270.43M | 187.34M | 90.41M | 46.10M | |
| Inventories | | | 12.77M | 6.47M | 7.55M | 12.90M | 13.96M | |
| Other Current Assets | | | 34.48M | 742.00K | 9.94M | N/A | N/A | |
| Total Current Assets | | | 747.24M | 1.05B | 425.90M | 347.69M | 375.07M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.50B | 2.92B | 1.99B | 1.63B | 1.25B | |
| Investments And Advances | | | 50.67M | 13.56M | 11.90M | 6.44M | 2.98M | |
| Goodwill | | | 22.58M | 22.58M | 22.58M | 28.29M | 28.42M | |
| Intangibles | | | 12.81M | 15.44M | 10.03M | 6.79M | 3.88M | |
| Other Non-Current Assets | | | 361.15M | 149.82M | 67.82M | 335.00K | 2.77M | |
| Total Non-Current Assets | | | 5.99B | 3.18B | 2.17B | 1.69B | 1.31B | |
| |
| TOTAL ASSETS | | | 6.74B | 4.23B | 2.60B | 2.04B | 1.68B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 576.34M | 104.25M | 96.09M | 80.28M | 170.89M | |
| Accrued Expenses | | | 25.25M | 80.52M | 54.30M | 45.43M | 28.86M | |
| Accounts Payable | | | 433.89M | 993.26M | 427.31M | 221.01M | 138.48M | |
| Other Current Liabilities | | | 176.01M | 399.57M | 4.30M | 61.62M | 47.51M | |
| Total Current Liabilities | | | 1.21B | 1.06B | 359.39M | 408.34M | 385.74M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.41B | 1.44B | 590.43M | 498.25M | 467.16M | |
| Deferred Taxes/Income | | | 338.97M | 64.40M | 383.13M | 243.41M | 175.42M | |
| Other Non-Current Liabilities | | | 366.74M | 49.03M | 18.04M | 43.92M | 90.18M | |
| Total Non-Current Liabilities | | | 3.12B | 1.55B | 991.60M | 785.58M | 732.76M | |
| |
| TOTAL LIABILITIES | | | 4.33B | 2.61B | 1.35B | 1.19B | 1.12B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.74B | 1.20B | 701.42M | 302.74M | -15.47M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | 31.60M | |
| Common Shares | | | 647.75M | 398.06M | 517.87M | 517.87M | 586.71M | |
| Other Shareholders' Equity | | | 19.85M | 21.09M | 27.72M | 23.45M | -5.98M | |
| Shares Outstanding | | | 100.27M | 91.64M | 85.02M | 85.02M | 85.24M | |
| Tangible Book Value per Share | | | 22.75 | 16.62 | 13.74 | 9.15 | 6.01 | |
| Total Shareholders' Equity | | | 2.41B | 1.62B | 1.25B | 844.06M | 565.26M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.74B | 4.23B | 2.60B | 2.04B | 1.68B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.00 | 0.89 | 0.47 | 0.59 | 0.83 | |
| Current Ratio | | | 0.62 | 0.99 | 1.19 | 0.85 | 0.97 | |
| Return On Assets (ROA) | | | 10.85% | 11.28% | 15.28% | 13.23% | 3.01% | |
| Return On Equity (ROE) | | | 30.36% | 29.45% | 31.83% | 31.93% | 8.96% | |
| Return On Invested Capital (ROIC) | | | 13.74% | 15.03% | 22.51% | 24.94% | 11.63% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 14.13% | 16.34% | 24.71% | 29.34% | 15.41% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 14.22% | 16.55% | 25.11% | 30.10% | 15.94% | |