| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 96.32M | 48.37M | 12.17M | 20.20M | 26.21M | |
| Receivables | | | 30.72M | 27.70M | 23.33M | 23.53M | 23.26M | |
| Total Current Assets | | | 127.04M | 76.08M | 35.51M | 43.73M | 49.47M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 637.45M | 610.26M | 519.86M | 440.74M | 464.79M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 0.00 | |
| Goodwill | | | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | |
| Intangibles | | | 72.29M | 26.62M | 7.28M | 10.31M | 13.34M | |
| Other Non-Current Assets | | | 40.88M | 51.45M | 31.62M | 31.30M | 30.75M | |
| Total Non-Current Assets | | | 770.21M | 711.51M | 581.29M | 503.27M | 520.50M | |
| |
| TOTAL ASSETS | | | 897.25M | 787.59M | 616.79M | 547.00M | 569.96M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 1.03M | 1.20M | 1.54M | 1.83M | 2.06M | |
| Accounts Payable | | | 21.72M | 18.72M | 16.91M | 13.72M | 20.65M | |
| Total Current Liabilities | | | 22.75M | 19.92M | 18.45M | 15.56M | 22.72M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 788.99M | 670.53M | 536.49M | 455.42M | 501.80M | |
| Other Non-Current Liabilities | | | 18.90M | 13.56M | 14.59M | 10.89M | 10.40M | |
| Total Non-Current Liabilities | | | 859.01M | 749.50M | 590.84M | 523.66M | 544.98M | |
| |
| TOTAL LIABILITIES | | | 881.76M | 769.42M | 609.29M | 539.21M | 567.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.38M | 1.29M | 1.23M | 1.61M | 393.00K | |
| Additional Paid In Capital | | | 17.55M | 16.54M | 5.75M | 5.79M | 4.33M | |
| Minority Interest | | | 51.13M | 65.40M | 39.77M | 57.35M | 32.78M | |
| Common Shares | | | 1.00K | 1.00K | 700.00 | 600.00 | N/A | |
| Other Shareholders' Equity | | | -3.44M | 340.00K | 528.40K | 385.40K | -2.46M | |
| Shares Outstanding | | | 12.99M | 12.06M | 6.49M | 6.37M | 6.04M | |
| Tangible Book Value per Share | | | -4.47 | -0.81 | -0.17 | -0.60 | -2.05 | |
| Total Shareholders' Equity | | | 15.49M | 18.17M | 7.51M | 7.79M | 2.27M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 897.25M | 787.59M | 616.79M | 547.00M | 569.96M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 50.93 | 36.91 | 71.46 | 58.49 | 221.55 | |
| Current Ratio | | | 5.58 | 3.82 | 1.92 | 2.81 | 2.18 | |
| Return On Assets (ROA) | | | 0.66% | 0.52% | 0.40% | 0.34% | 0.07% | |
| Return On Equity (ROE) | | | 38.41% | 22.54% | 33.25% | 23.79% | 17.35% | |
| Return On Invested Capital (ROIC) | | | 6.55% | 6.31% | 6.59% | 7.42% | 5.31% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.36% | 6.73% | 6.72% | 7.72% | 5.57% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 8.13% | 7.01% | 6.82% | 7.90% | 5.74% | |