| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 384.83M | 559.76M | 132.00M | 747.30M | 1.52B | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 195.53M | 239.11M | 139.00M | 124.00M | 223.60M | |
| Inventories | | | 12.63M | 12.58M | N/A | N/A | N/A | |
| Other Current Assets | | | 73.39M | 66.83M | 352.90M | 347.40M | 132.10M | |
| Total Current Assets | | | 666.38M | 865.70M | 623.90M | 1.22B | 1.87B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.86B | 3.26B | 3.39B | 2.22B | 2.44B | |
| Investments And Advances | | | 40.37M | 30.73M | 394.50M | 40.30M | 49.20M | |
| Goodwill | | | 344.77M | 470.15M | 456.80M | 456.80M | 502.20M | |
| Intangibles | | | 23.47M | 31.94M | 17.90M | 21.00M | 262.10M | |
| Other Non-Current Assets | | | 200.36M | 123.58M | 87.80M | 1.56B | 166.70M | |
| Total Non-Current Assets | | | 3.47B | 3.92B | 4.35B | 4.30B | 3.42B | |
| |
| TOTAL ASSETS | | | 4.14B | 4.79B | 4.97B | 5.52B | 5.29B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 88.79M | 849.44M | 82.50M | 66.00M | 54.00M | |
| Accrued Expenses | | | 282.29M | 135.18M | 85.70M | 52.80M | 376.00M | |
| Accounts Payable | | | 30.79M | 300.46M | 440.20M | 230.30M | 26.60M | |
| Other Current Liabilities | | | 295.36M | 88.60M | 83.80M | 612.00M | 273.20M | |
| Total Current Liabilities | | | 697.23M | 1.37B | 692.10M | 961.10M | 729.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 786.07M | 522.74M | 1.12B | 929.50M | 1.65B | |
| Deferred Taxes/Income | | | 215.13M | 225.17M | 379.60M | 144.40M | 200.30M | |
| Other Non-Current Liabilities | | | 285.05M | 250.76M | 199.10M | 1.33B | 390.80M | |
| Total Non-Current Liabilities | | | 1.29B | 998.66M | 1.70B | 2.60B | 2.39B | |
| |
| TOTAL LIABILITIES | | | 1.98B | 2.37B | 2.39B | 3.56B | 3.12B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -251.18M | 11.39M | 212.00M | -290.70M | -96.30M | |
| Additional Paid In Capital | | | 2.46B | 2.41B | 2.38B | 2.30B | 2.29B | |
| Minority Interest | | | N/A | N/A | 0.00 | 196.40M | 149.70M | |
| Common Shares | | | 364.00K | 354.00K | 300.00K | 300.00K | 300.00K | |
| Treasury Stock | | | -50.04M | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -280.00K | -6.57M | -4.90M | -48.40M | -30.30M | |
| Shares Outstanding | | | 35.30M | 35.36M | 34.70M | 34.20M | 34.00M | |
| Tangible Book Value per Share | | | 50.62 | 54.11 | 60.78 | 43.43 | 41.30 | |
| Total Shareholders' Equity | | | 2.16B | 2.42B | 2.58B | 1.96B | 2.17B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.14B | 4.79B | 4.97B | 5.52B | 5.29B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.36 | 0.22 | 0.43 | 0.47 | 0.76 | |
| Current Ratio | | | 0.96 | 0.63 | 0.90 | 1.27 | 2.57 | |
| Return On Assets (ROA) | | | -3.80% | -4.19% | 10.11% | -3.58% | -2.97% | |
| Return On Equity (ROE) | | | -7.30% | -8.31% | 19.46% | -10.07% | -7.24% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 1.26% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 1.88% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 2.52% | |