| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 44.40M | 23.39M | |
| Cash Equivalents | | | 45.40M | 59.42M | 48.42M | N/A | N/A | |
| Receivables | | | 114.70M | 114.17M | 121.53M | 62.26M | 53.33M | |
| Other Current Assets | | | 16.42M | 18.36M | 15.22M | 4.43M | 5.00M | |
| Total Current Assets | | | 176.52M | 191.94M | 185.16M | 111.09M | 81.72M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 366.22M | 388.04M | 453.69M | 190.78M | 190.85M | |
| Goodwill | | | 769.11M | 769.11M | 840.35M | 351.61M | 355.67M | |
| Intangibles | | | 387.35M | 392.10M | 414.15M | 6.75M | 9.43M | |
| Other Non-Current Assets | | | 23.47M | 23.93M | 25.48M | 4.83M | 1.75M | |
| Total Non-Current Assets | | | 1.55B | 1.57B | 1.73B | 553.97M | 557.70M | |
| |
| TOTAL ASSETS | | | 1.72B | 1.77B | 1.92B | 665.05M | 639.42M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 28.18M | 27.76M | 21.25M | 3.67M | 5.50M | |
| Accrued Expenses | | | 108.72M | 104.14M | 108.61M | 9.35M | 9.28M | |
| Accounts Payable | | | 25.46M | 36.62M | 34.33M | 34.30M | 26.33M | |
| Other Current Liabilities | | | N/A | N/A | 0.00 | 4.69M | 7.53M | |
| Total Current Liabilities | | | 162.36M | 168.52M | 164.18M | 52.00M | 48.63M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.28B | 1.27B | 1.21B | 401.89M | 343.09M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 1.69M | 993.18K | |
| Other Non-Current Liabilities | | | 176.14M | 181.15M | 219.95M | 124.30M | 127.72M | |
| Total Non-Current Liabilities | | | 1.64B | 1.64B | 1.65B | 532.22M | 475.30M | |
| |
| TOTAL LIABILITIES | | | 1.81B | 1.81B | 1.81B | 584.22M | 523.93M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -315.33M | -280.19M | -123.42M | -80.13M | -42.66M | |
| Additional Paid In Capital | | | 231.41M | 231.01M | N/A | 7.66M | 6.15M | |
| Minority Interest | | | 186.84M | 189.49M | 215.96M | 4.34M | 3.50M | |
| Common Shares | | | 905.00K | 898.00K | 228.59M | 153.31M | 152.00M | |
| Other Shareholders' Equity | | | 45.00K | 73.00K | 18.00K | N/A | N/A | |
| Shares Outstanding | | | 90.50M | 89.81M | 89.03M | 70.18M | 69.84M | |
| Tangible Book Value per Share | | | -13.70 | -13.47 | -12.91 | -3.95 | -3.57 | |
| Total Shareholders' Equity | | | -82.98M | -48.20M | 105.19M | 80.83M | 115.49M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.72B | 1.77B | 1.92B | 665.05M | 639.42M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -15.43 | -26.43 | 11.54 | 4.97 | 2.97 | |
| Current Ratio | | | 1.09 | 1.14 | 1.13 | 2.14 | 1.68 | |
| Return On Assets (ROA) | | | -9.35% | -8.88% | -2.26% | -5.52% | -2.02% | |
| Return On Equity (ROE) | | | N/A | N/A | -41.16% | -45.45% | -11.20% | |
| Return On Invested Capital (ROIC) | | | 2.58% | 2.35% | 0.62% | 2.69% | 1.43% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.65% | 2.44% | 0.64% | 2.69% | 1.43% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 11.22% | 9.98% | 2.42% | 6.47% | 3.73% | |