| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.05M | 132.82M | 2.97M | 0.00 | 128.60M | |
| Receivables | | | 596.28M | 542.27M | 506.74M | 459.80M | 342.20M | |
| Other Current Assets | | | 153.94M | 113.00M | 105.94M | 57.00M | 8.80M | |
| Total Current Assets | | | 753.27M | 788.09M | 615.65M | 516.70M | 479.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 8.98B | 8.15B | 6.12B | 5.44B | 4.56B | |
| Investments And Advances | | | 13.15M | 13.81M | 6.08M | 15.00M | 15.40M | |
| Goodwill | | | N/A | N/A | N/A | 0.00 | 76.60M | |
| Other Non-Current Assets | | | 109.86M | 213.70M | 65.78M | 50.30M | 28.50M | |
| Total Non-Current Assets | | | 9.10B | 8.37B | 6.19B | 5.50B | 4.68B | |
| |
| TOTAL ASSETS | | | 9.86B | 9.16B | 6.80B | 6.02B | 5.16B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.87M | 3.63M | 4.23M | 3.30M | 1.60M | |
| Accrued Expenses | | | 676.21M | 684.13M | 488.53M | 420.30M | 251.80M | |
| Accounts Payable | | | 87.41M | 56.32M | 125.01M | 104.30M | 87.30M | |
| Other Current Liabilities | | | 84.11M | 83.29M | 132.48M | 365.70M | 275.30M | |
| Total Current Liabilities | | | 851.60M | 827.36M | 750.26M | 893.70M | 616.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.38B | 3.05B | 1.70B | 1.25B | 1.03B | |
| Deferred Taxes/Income | | | 553.78M | 370.33M | 262.58M | 147.30M | 82.50M | |
| Other Non-Current Liabilities | | | 576.69M | 542.22M | 453.34M | 424.80M | 405.20M | |
| Total Non-Current Liabilities | | | 4.52B | 5.20B | 4.35B | 4.28B | 3.86B | |
| |
| TOTAL LIABILITIES | | | 5.37B | 6.03B | 5.10B | 5.17B | 4.48B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 55.77M | -64.75M | 95.45M | 62.00M | -19.40M | |
| Additional Paid In Capital | | | 4.50B | 3.23B | 1.63B | 804.60M | 720.00M | |
| Minority Interest | | | 10.95M | 1.24B | 1.93B | 2.45B | 2.34B | |
| Common Shares | | | 26.00K | 26.00K | 18.00K | 0.00 | 0.00 | |
| Treasury Stock | | | -66.26M | -32.43M | -17.14M | -18.40M | -18.40M | |
| Shares Outstanding | | | 254.62M | 253.02M | 179.66M | 166.90M | 169.50M | |
| Tangible Book Value per Share | | | 17.63 | 12.37 | 9.49 | 5.08 | 3.57 | |
| Total Shareholders' Equity | | | 4.49B | 3.13B | 1.70B | 848.10M | 682.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.86B | 9.16B | 6.80B | 6.02B | 5.16B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.75 | 0.98 | 1.00 | 1.48 | 1.52 | |
| Current Ratio | | | 0.88 | 0.95 | 0.82 | 0.58 | 0.78 | |
| Return On Assets (ROA) | | | 0.23% | -1.25% | 0.99% | 1.61% | -6.95% | |
| Return On Equity (ROE) | | | 0.51% | -3.66% | 3.97% | 11.40% | -52.55% | |
| Return On Invested Capital (ROIC) | | | 4.66% | 3.99% | 6.32% | 22.05% | 8.26% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.66% | 4.05% | 6.32% | 22.05% | 8.50% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.66% | 4.05% | 6.32% | 22.05% | 8.65% | |