| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 385.91M | 448.50M | 338.52M | 246.38M | 498.62M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 121.00M | 108.00M | 88.00M | 75.97M | 55.17M | |
| Inventories | | | 1.48M | 4.23M | 17.00M | 20.69M | 9.52M | |
| Other Current Assets | | | 3.15M | 12.65M | 14.61M | 24.26M | 5.80M | |
| Total Current Assets | | | 512.00M | 573.00M | 459.00M | 367.30M | 569.12M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 63.00M | 42.00M | 4.75M | 3.78M | 3.60M | |
| Investments And Advances | | | 8.07B | 7.93B | 6.83B | 6.60B | 5.87B | |
| Goodwill | | | 77.00M | 77.00M | 77.00M | 76.80M | 76.80M | |
| Intangibles | | | N/A | 5.82M | 5.61M | 3.06M | 1.35M | |
| Other Non-Current Assets | | | 19.00M | 5.39M | 12.00M | 98.95M | 54.96M | |
| Total Non-Current Assets | | | 8.32B | 8.17B | 7.15B | 6.78B | 6.03B | |
| |
| TOTAL ASSETS | | | 8.83B | 8.74B | 7.61B | 7.15B | 6.60B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 49.00M | 37.00M | 548.00M | 43.03M | 23.70M | |
| Accrued Expenses | | | N/A | 10.00M | 14.00M | 5.25M | 3.78M | |
| Accounts Payable | | | 165.74M | 134.00M | 115.00M | 123.88M | 81.17M | |
| Other Current Liabilities | | | 18.00M | 63.00M | 45.00M | 25.88M | 52.93M | |
| Total Current Liabilities | | | 233.00M | 245.00M | 722.00M | 198.03M | 161.58M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.01B | 3.01B | 2.08B | 2.60B | 2.31B | |
| Deferred Taxes/Income | | | 576.00M | 545.00M | 472.00M | 419.55M | 371.37M | |
| Other Non-Current Liabilities | | | 34.00M | 31.00M | 40.00M | 38.78M | 33.47M | |
| Total Non-Current Liabilities | | | 3.62B | 3.59B | 2.59B | 3.05B | 2.72B | |
| |
| TOTAL LIABILITIES | | | 3.85B | 3.83B | 3.31B | 3.25B | 2.88B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.88B | 1.65B | 1.16B | 701.92M | 158.77M | |
| Additional Paid In Capital | | | 3.10B | 3.25B | 3.14B | 3.19B | 3.55B | |
| Minority Interest | | | N/A | N/A | N/A | 0.00 | 5.32M | |
| Common Shares | | | 7.12M | 7.12M | 6.61M | 6.07M | 6.09M | |
| Treasury Stock | | | -10.00M | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 711.00M | 712.00M | 661.00M | 607.00M | 608.99M | |
| Tangible Book Value per Share | | | 6.90 | 6.78 | 6.39 | 6.29 | 5.97 | |
| Total Shareholders' Equity | | | 4.98B | 4.91B | 4.30B | 3.90B | 3.71B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.83B | 8.74B | 7.61B | 7.15B | 6.60B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.60 | 0.61 | 0.48 | 0.67 | 0.62 | |
| Current Ratio | | | 2.20 | 2.34 | 0.64 | 1.85 | 3.52 | |
| Return On Assets (ROA) | | | 6.40% | 6.73% | 6.27% | 6.09% | 3.56% | |
| Return On Equity (ROE) | | | 11.34% | 11.98% | 11.08% | 11.16% | 6.33% | |
| Return On Invested Capital (ROIC) | | | 7.72% | 7.81% | 8.11% | 5.03% | 4.18% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.72% | 7.81% | 8.11% | 5.03% | 4.18% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.78% | 7.89% | 8.21% | 5.09% | 4.23% | |