| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 58.00M | 14.80M | 25.30M | 35.10M | 5.40M | |
| Receivables | | | 288.00M | 329.00M | 353.00M | 537.60M | 166.10M | |
| Inventories | | | 167.00M | 201.00M | 237.00M | 249.50M | 73.90M | |
| Other Current Assets | | | 28.00M | 29.00M | 23.00M | 43.20M | 6.20M | |
| Total Current Assets | | | 541.00M | 574.00M | 638.00M | 865.40M | 251.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.70B | 1.92B | 1.87B | 1.51B | 363.70M | |
| Investments And Advances | | | N/A | 7.50M | 29.00M | 58.60M | 4.20M | |
| Goodwill | | | 301.00M | 302.00M | 326.00M | 240.50M | N/A | |
| Intangibles | | | 121.00M | 149.00M | 174.00M | 203.10M | 27.80M | |
| Other Non-Current Assets | | | 49.00M | 36.00M | 38.00M | 56.70M | 17.10M | |
| Total Non-Current Assets | | | 2.20B | 2.41B | 2.43B | 2.07B | 412.90M | |
| |
| TOTAL ASSETS | | | 2.74B | 2.99B | 3.07B | 2.93B | 664.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 159.00M | 165.00M | 126.00M | 127.60M | 31.80M | |
| Accrued Expenses | | | 126.00M | 114.00M | 112.00M | 151.40M | 38.10M | |
| Accounts Payable | | | 277.00M | 324.00M | 319.00M | 339.40M | 121.10M | |
| Other Current Liabilities | | | 35.00M | 57.00M | 91.00M | 49.70M | 55.70M | |
| Total Current Liabilities | | | 596.00M | 660.00M | 649.00M | 668.10M | 246.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 912.00M | 944.00M | 942.00M | 797.80M | 269.80M | |
| Deferred Taxes/Income | | | 11.00M | 15.00M | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 203.00M | 229.00M | 151.00M | 117.00M | N/A | |
| Total Non-Current Liabilities | | | 1.22B | 1.26B | 1.15B | 3.45B | 270.80M | |
| |
| TOTAL LIABILITIES | | | 1.81B | 1.92B | 1.80B | 4.12B | 517.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -466.00M | -236.00M | -16.00M | -1.19B | 147.00M | |
| Additional Paid In Capital | | | 1.33B | 1.24B | 1.23B | 0.00 | N/A | |
| Minority Interest | | | 92.00M | 69.00M | 59.00M | 2.54B | 1.00M | |
| Common Shares | | | 69.20M | 65.00M | 60.20M | 1.50M | N/A | |
| Other Shareholders' Equity | | | 0.00 | 100.00K | 300.00K | 0.00 | 100.00K | |
| Shares Outstanding | | | 181.00M | 160.00M | 159.00M | 158.20M | 140.10M | |
| Tangible Book Value per Share | | | 2.43 | 3.47 | 4.47 | -10.29 | 0.85 | |
| Total Shareholders' Equity | | | 929.00M | 1.07B | 1.27B | -1.18B | 147.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.74B | 2.99B | 3.07B | 2.93B | 664.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.98 | 0.88 | 0.74 | -0.67 | 1.83 | |
| Current Ratio | | | 0.91 | 0.87 | 0.98 | 1.30 | 1.02 | |
| Return On Assets (ROA) | | | -12.18% | -7.36% | -3.52% | 3.12% | N/A | |
| Return On Equity (ROE) | | | -35.95% | -20.56% | -8.50% | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | 1.36% | 7.11% | 16.08% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 1.37% | 7.19% | 16.34% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 1.70% | 9.08% | 20.39% | N/A | |