ASSETS | |
---|
Current Assets | |
---|
Cash | | | 104.90M | 160.82M | 193.00M | 326.00M | 33.80M | |
Receivables | | | 21.81M | 17.10M | 13.40M | 9.20M | 5.80M | |
Other Current Assets | | | 16.85M | 50.88M | 8.60M | 9.20M | 5.20M | |
Total Current Assets | | | 143.56M | 228.80M | 215.10M | 344.40M | 44.80M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.13B | 1.79B | 1.10B | 745.70M | 519.40M | |
Goodwill | | | N/A | N/A | N/A | 600.00K | N/A | |
Intangibles | | | 51.24M | 47.59M | 47.60M | 16.70M | 11.80M | |
Other Non-Current Assets | | | 21.77M | 21.11M | 14.60M | 5.80M | 5.60M | |
Total Non-Current Assets | | | 2.21B | 1.86B | 1.16B | 768.80M | 536.80M | |
|
TOTAL ASSETS | | | 2.35B | 2.09B | 1.38B | 1.11B | 581.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 179.38M | 39.61M | 30.00M | 21.10M | 35.20M | |
Accrued Expenses | | | 80.80M | 15.55M | 7.80M | 4.50M | 2.70M | |
Accounts Payable | | | 10.81M | 7.34M | 2.70M | 3.60M | 1.60M | |
Other Current Liabilities | | | 58.54M | 44.02M | 27.80M | 3.70M | 4.00M | |
Total Current Liabilities | | | 329.52M | 106.51M | 68.20M | 32.90M | 43.50M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.19B | 1.16B | 634.60M | 524.80M | 353.90M | |
Deferred Taxes/Income | | | 22.86M | 9.83M | 11.00M | 9.60M | 11.00M | |
Other Non-Current Liabilities | | | 260.77M | 285.69M | 200.00M | 204.40M | 15.90M | |
Total Non-Current Liabilities | | | 1.56B | 1.54B | 884.60M | 775.40M | 413.10M | |
|
TOTAL LIABILITIES | | | 1.89B | 1.64B | 952.80M | 808.30M | 456.60M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -54.42M | -55.27M | -45.90M | -101.40M | -80.80M | |
Additional Paid In Capital | | | 493.98M | 485.06M | 470.00M | 406.30M | 2.00M | |
Minority Interest | | | 88.26M | 77.93M | 39.00M | 36.60M | 32.30M | |
Common Shares | | | 16.00K | 16.00K | 0.00 | 0.00 | 203.70M | |
Other Shareholders' Equity | | | 15.58M | 17.27M | N/A | N/A | N/A | |
Shares Outstanding | | | 160.00M | 159.00M | 158.90M | 153.60M | 153.60M | |
Tangible Book Value per Share | | | 2.52 | 2.51 | 2.37 | 1.87 | -0.59 | |
Total Shareholders' Equity | | | 455.16M | 447.08M | 424.10M | 304.90M | 125.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.35B | 2.09B | 1.38B | 1.11B | 581.60M | |
|
Statistics | |
---|
Debt/Equity | | | 2.62 | 2.60 | 1.50 | 1.72 | 2.83 | |
Current Ratio | | | 0.44 | 2.15 | 3.15 | 10.47 | 1.03 | |
Return On Assets (ROA) | | | 0.06% | -0.45% | 3.99% | 0.52% | -1.89% | |
Return On Equity (ROE) | | | 0.29% | -2.09% | 12.97% | 1.90% | -8.80% | |
Return On Invested Capital (ROIC) | | | 1.40% | 0.89% | 1.18% | 1.66% | 1.98% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.40% | 0.89% | 1.18% | 1.66% | 1.98% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 1.44% | 0.91% | 1.22% | 1.69% | 2.03% | |