| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 673.76M | 618.29M | 100.68M | 149.09M | 490.14M | |
| Receivables | | | 218.00M | 203.00M | 58.00M | 20.57M | 27.01M | |
| Other Current Assets | | | N/A | N/A | N/A | 5.17M | 1.46M | |
| Total Current Assets | | | 892.00M | 822.00M | 159.00M | 174.84M | 518.62M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 198.00M | 179.00M | 17.00M | 21.06M | 6.44M | |
| Investments And Advances | | | 1.47B | 1.89B | 936.00M | 1.74B | 1.58B | |
| Goodwill | | | N/A | 834.00M | 321.00M | 332.29M | N/A | |
| Intangibles | | | 1.73B | 1.03B | 209.00M | 239.21M | 0.00 | |
| Other Non-Current Assets | | | 62.28M | 84.74M | 8.37M | 12.98M | 5.28M | |
| Total Non-Current Assets | | | 4.02B | 4.45B | 1.79B | 2.94B | 1.94B | |
| |
| TOTAL ASSETS | | | 4.91B | 5.27B | 1.95B | 3.12B | 2.46B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 148.00M | 98.00M | 9.19M | 38.00M | 128.28M | |
| Accrued Expenses | | | N/A | 275.00M | N/A | 27.54M | 23.74M | |
| Other Current Liabilities | | | 201.00M | 71.00M | 93.00M | 18.69M | 12.77M | |
| Total Current Liabilities | | | 349.00M | 444.00M | 102.00M | 84.23M | 164.79M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.67B | 1.72B | 1.44B | 1.34B | 1.24B | |
| Deferred Taxes/Income | | | 233.00M | 248.00M | 22.00M | 25.12M | 0.00 | |
| Other Non-Current Liabilities | | | 810.00M | 1.05B | 774.00M | 1.40B | 942.59M | |
| Total Non-Current Liabilities | | | 3.31B | 3.84B | 2.46B | 3.16B | 2.43B | |
| |
| TOTAL LIABILITIES | | | 3.66B | 4.28B | 2.56B | 3.24B | 2.59B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 253.00M | -97.00M | -630.00M | -631.49M | -311.48M | |
| Minority Interest | | | 600.00M | 818.00M | 218.00M | 396.75M | 244.14M | |
| Common Shares | | | 1.02B | 1.02B | 2.50M | 459.42M | 175.01M | |
| Other Shareholders' Equity | | | -24.00M | 60.00M | 16.00M | 45.63M | 2.25M | |
| Shares Outstanding | | | 1.10B | 1.06B | 1.00B | 1.00B | 1.00B | |
| Tangible Book Value per Share | | | -0.44 | -0.83 | -1.14 | -0.70 | -0.13 | |
| Total Shareholders' Equity | | | 1.25B | 986.00M | -611.00M | -126.44M | -134.22M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.91B | 5.27B | 1.95B | 3.12B | 2.46B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.34 | 1.74 | -2.36 | -10.59 | -9.23 | |
| Current Ratio | | | 2.56 | 1.85 | 1.56 | 2.08 | 3.15 | |
| Return On Assets (ROA) | | | 15.36% | 4.27% | 14.37% | 14.00% | 49.67% | |
| Return On Equity (ROE) | | | 60.35% | 22.82% | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 17.17% | 15.08% | 18.98% | 17.35% | 43.72% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 20.14% | 17.29% | 20.07% | 18.24% | 55.62% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 36.32% | 31.12% | 28.83% | 22.75% | 55.62% | |