ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 8.85M | 3.61M | 4.51M | 6.40M | 132.00M | |
Receivables | | | 271.33M | 252.14M | 215.72M | 204.00M | 25.80M | |
Inventories | | | N/A | 3.60M | 3.10M | 4.80M | 3.00M | |
Other Current Assets | | | 34.83M | 35.41M | 33.97M | 26.70M | 5.90M | |
Total Current Assets | | | 315.00M | 294.76M | 257.30M | 241.90M | 166.60M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.68B | 3.46B | 2.78B | 2.56B | 187.00M | |
Investments And Advances | | | 2.11B | 2.12B | 2.54B | 2.38B | 1.36B | |
Goodwill | | | 5.08M | 5.08M | 5.08M | 5.10M | N/A | |
Intangibles | | | 633.77M | 652.49M | 591.67M | 695.40M | N/A | |
Other Non-Current Assets | | | 288.56M | 281.06M | 320.88M | 32.30M | 6.20M | |
Total Non-Current Assets | | | 6.72B | 6.52B | 6.24B | 5.68B | 1.56B | |
|
TOTAL ASSETS | | | 7.03B | 6.81B | 6.50B | 5.92B | 1.72B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 148.80M | 140.20M | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | N/A | N/A | 0.00 | N/A | |
Accrued Expenses | | | 239.33M | 189.88M | 205.99M | 177.20M | 14.50M | |
Accounts Payable | | | 38.67M | 27.24M | 34.00M | 17.90M | 0.00 | |
Other Current Liabilities | | | 48.51M | 61.24M | 10.15M | 32.70M | 12.80M | |
Total Current Liabilities | | | 475.32M | 418.55M | 250.14M | 227.80M | 27.20M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.57B | 3.36B | 3.56B | 3.37B | 657.00M | |
Deferred Taxes/Income | | | 17.85M | 16.76M | 13.24M | 11.00M | N/A | |
Other Non-Current Liabilities | | | 68.16M | 36.56M | 43.69M | 39.70M | 135.30M | |
Total Non-Current Liabilities | | | 9.11B | 9.37B | 6.78B | 6.53B | 2.27B | |
|
TOTAL LIABILITIES | | | 9.58B | 9.79B | 7.03B | 6.76B | 2.30B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -2.62B | -2.98B | -723.52M | -958.60M | -577.30M | |
Additional Paid In Capital | | | 66.97M | 0.00 | 192.68M | 118.80M | 0.00 | |
Minority Interest | | | 5.45B | 5.96B | 3.16B | 3.11B | 1.48B | |
Common Shares | | | 15.00K | 15.00K | 15.00K | 0.00 | 0.00 | |
Other Shareholders' Equity | | | 1.00K | 1.00K | N/A | N/A | 0.00 | |
Shares Outstanding | | | 157.96M | 157.71M | 151.19M | 139.90M | 20.00M | |
Tangible Book Value per Share | | | -20.19 | -23.04 | -7.46 | -11.01 | -28.86 | |
Total Shareholders' Equity | | | -2.55B | -2.98B | -530.82M | -839.80M | -577.20M | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.03B | 6.81B | 6.50B | 5.92B | 1.72B | |
|
Statistics | |
---|
Debt/Equity | | | -1.46 | -1.18 | -6.71 | -4.01 | -1.14 | |
Current Ratio | | | 0.66 | 0.70 | 1.03 | 1.06 | 6.13 | |
Return On Assets (ROA) | | | 0.91% | 0.90% | 4.19% | 1.03% | -0.81% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 2.76% | 2.56% | 2.61% | 2.62% | 3.56% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.76% | 2.56% | 2.62% | 2.62% | 3.86% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.06% | 2.85% | 2.89% | 2.99% | 3.86% | |