| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | 381.40K | |
| Cash Equivalents | | | 218.31M | 187.92M | 186.48M | 309.79M | 190.78M | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 5.02M | |
| Receivables | | | N/A | 135.20M | 89.91M | 79.01M | 38.84M | |
| Other Current Assets | | | N/A | 28.36M | 27.01M | 31.01M | 11.90M | |
| Total Current Assets | | | 218.31M | 351.48M | 303.40M | 419.82M | 246.53M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 64.57M | 74.85M | 97.29M | 92.74M | 7.65M | |
| Investments And Advances | | | 14.85M | 21.93M | 26.38M | 25.89M | 14.84M | |
| Goodwill | | | 22.90M | 23.06M | 10.95M | N/A | N/A | |
| Intangibles | | | 9.09M | 12.82M | 2.55M | N/A | N/A | |
| Other Non-Current Assets | | | 82.94M | 21.42M | 19.33M | 4.89M | 24.44M | |
| Total Non-Current Assets | | | 1.24B | 939.59M | 904.97M | 625.26M | 343.72M | |
| |
| TOTAL ASSETS | | | 1.46B | 1.29B | 1.21B | 1.05B | 590.26M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 126.83M | 37.69M | 61.83M | N/A | |
| Accrued Expenses | | | 48.60M | 22.78M | 17.28M | 23.01M | 15.19M | |
| Accounts Payable | | | 5.06M | 6.99M | 1.29M | 1.74M | 11.58M | |
| Other Current Liabilities | | | N/A | 38.89M | 18.67M | 41.44M | 1.90M | |
| Total Current Liabilities | | | 53.66M | 195.49M | 74.92M | 128.02M | 28.67M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 767.46M | 516.92M | 324.03M | 92.80M | 37.91M | |
| Deferred Taxes/Income | | | N/A | N/A | 107.00K | 568.00K | N/A | |
| Other Non-Current Liabilities | | | 68.31M | 62.86M | 69.32M | 58.27M | 39.28M | |
| Total Non-Current Liabilities | | | 933.32M | 694.84M | 499.48M | 363.54M | 253.25M | |
| |
| TOTAL LIABILITIES | | | 986.98M | 890.33M | 574.40M | 491.56M | 281.92M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -896.95M | -944.04M | -542.64M | -414.20M | -111.88M | |
| Additional Paid In Capital | | | 1.38B | 1.28B | 1.10B | 968.43M | 113.17M | |
| Minority Interest | | | 97.54M | 115.06M | 106.03M | 211.90M | 176.06M | |
| Common Shares | | | 30.10M | 74.25M | 74.25M | 0.00 | 307.05M | |
| Other Shareholders' Equity | | | -45.29M | -11.49M | 444.00K | -713.00K | N/A | |
| Shares Outstanding | | | 80.13M | 73.88M | 62.04M | 217.30M | 217.11M | |
| Tangible Book Value per Share | | | 5.07 | 3.93 | 8.80 | 2.55 | 0.01 | |
| Total Shareholders' Equity | | | 468.40M | 400.74M | 633.97M | 553.52M | 308.34M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.46B | 1.29B | 1.21B | 1.05B | 590.26M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.64 | 1.29 | 0.51 | 0.17 | 0.12 | |
| Current Ratio | | | 4.07 | 1.80 | 4.05 | 3.28 | 8.60 | |
| Return On Assets (ROA) | | | -13.30% | -31.09% | -10.63% | -30.10% | -22.76% | |
| Return On Equity (ROE) | | | -41.33% | -100.17% | -20.26% | -56.82% | -43.56% | |
| Return On Invested Capital (ROIC) | | | 12.17% | 4.82% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 14.41% | 5.82% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 14.81% | 6.06% | N/A | N/A | N/A | |