| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.98M | 17.53M | 40.26M | 56.00K | 4.39M | |
| Receivables | | | 107.17M | 97.62M | 83.77M | 71.38M | 66.78M | |
| Other Current Assets | | | 16.66M | 14.79M | 14.78M | 16.47M | 16.75M | |
| Total Current Assets | | | 126.81M | 129.93M | 138.81M | 87.91M | 87.92M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.05B | 4.76B | 4.22B | 3.79B | 3.02B | |
| Investments And Advances | | | 9.72M | 10.78M | 8.28M | 9.75M | 7.32M | |
| Goodwill | | | 990.00K | 990.00K | 990.00K | 990.00K | 990.00K | |
| Intangibles | | | 152.93M | 149.25M | 121.46M | 113.17M | 93.48M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | 5.70M | |
| Total Non-Current Assets | | | 5.23B | 4.95B | 4.38B | 3.95B | 3.13B | |
| |
| TOTAL ASSETS | | | 5.35B | 5.08B | 4.52B | 4.04B | 3.22B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 75.00M | 145.00M | N/A | N/A | N/A | |
| Accrued Expenses | | | 134.36M | 61.53M | 39.64M | 38.47M | 35.97M | |
| Accounts Payable | | | N/A | 147.34M | N/A | N/A | N/A | |
| Other Current Liabilities | | | 181.85M | 170.97M | 165.44M | 141.47M | 122.22M | |
| Total Current Liabilities | | | 391.20M | 524.85M | 205.08M | 179.94M | 158.19M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.36B | 1.36B | 1.68B | 1.86B | 1.45B | |
| Other Non-Current Liabilities | | | 91.86M | 45.27M | 29.15M | 40.72M | 33.91M | |
| Total Non-Current Liabilities | | | 1.45B | 1.26B | 1.71B | 1.90B | 1.49B | |
| |
| TOTAL LIABILITIES | | | 1.85B | 1.79B | 1.91B | 2.08B | 1.65B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -443.75M | -403.17M | -366.47M | -334.90M | -318.06M | |
| Additional Paid In Capital | | | 3.94B | 3.67B | 2.95B | 2.25B | 1.89B | |
| Minority Interest | | | 332.00K | 365.00K | 307.00K | 441.00K | 1.39M | |
| Common Shares | | | 5.00K | 5.00K | 5.00K | 4.00K | 4.00K | |
| Other Shareholders' Equity | | | 8.75M | 21.95M | 24.89M | 36.37M | 1.30M | |
| Shares Outstanding | | | 53.35M | 51.83M | 47.70M | 43.58M | 41.27M | |
| Tangible Book Value per Share | | | 62.88 | 60.63 | 52.11 | 42.20 | 35.76 | |
| Total Shareholders' Equity | | | 3.51B | 3.29B | 2.61B | 1.95B | 1.57B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.35B | 5.08B | 4.52B | 4.04B | 3.22B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.39 | 0.41 | 0.64 | 0.95 | 0.92 | |
| Current Ratio | | | 0.32 | 0.25 | 0.68 | 0.49 | 0.56 | |
| Return On Assets (ROA) | | | 4.64% | 4.49% | 4.44% | 4.61% | 4.90% | |
| Return On Equity (ROE) | | | 7.08% | 6.92% | 7.69% | 9.53% | 10.04% | |
| Return On Invested Capital (ROIC) | | | 4.43% | 4.43% | 4.18% | 3.74% | 3.90% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.43% | 4.43% | 4.18% | 3.74% | 3.90% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.57% | 4.58% | 4.30% | 3.85% | 4.02% | |