| ASSETS |  | 
|---|
| Current Assets |  | 
|---|
| Cash Equivalents |  |  | 41.25M | 48.33M | 90.70M | 24.70M | 81.60M |  | 
| Receivables |  |  | 30.73M | 18.37M | 21.70M | 23.40M | 17.70M |  | 
| Other Current Assets |  |  | 24.95M | 16.78M | 10.40M | 10.90M | 9.10M |  | 
| Total Current Assets |  |  | 96.93M | 83.47M | 122.80M | 59.00M | 108.30M |  | 
|  | 
| Non-Current Assets |  | 
|---|
| PPE Net |  |  | 2.50B | 2.27B | 1.77B | 1.58B | 1.30B |  | 
| Investments And Advances |  |  | N/A | N/A | N/A | N/A | N/A |  | 
| Goodwill |  |  | 106.35M | 106.35M | N/A | N/A | N/A |  | 
| Intangibles |  |  | 121.95M | 125.76M | 1.00M | 0.00 | 100.00K |  | 
| Other Non-Current Assets |  |  | 471.47M | 329.42M | 218.60M | 133.00M | 48.80M |  | 
| Total Non-Current Assets |  |  | 3.20B | 2.84B | 1.99B | 1.71B | 1.35B |  | 
|  | 
| TOTAL ASSETS |  |  | 3.30B | 2.92B | 2.11B | 1.77B | 1.46B |  | 
|  | 
| LIABILITIES |  | 
|---|
| Current Liabilities |  | 
|---|
| Short Term Debt |  |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  | 
| Current Portion Of LT Debt. |  |  | 4.00M | 4.00M | 0.00 | 6.00M | 6.00M |  | 
| Accrued Expenses |  |  | 97.49M | 68.02M | 52.40M | 62.60M | 27.80M |  | 
| Accounts Payable |  |  | 41.22M | 55.26M | 14.60M | 19.50M | 20.50M |  | 
| Other Current Liabilities |  |  | 118.92M | 41.30M | 36.60M | 25.80M | 20.80M |  | 
| Total Current Liabilities |  |  | 261.64M | 168.59M | 103.60M | 113.90M | 75.00M |  | 
|  | 
| Non-Current Liabilities |  | 
|---|
| Long Term Debt |  |  | 1.95B | 1.67B | 1.05B | 803.00M | 600.00M |  | 
| Deferred Taxes/Income |  |  | 0.00 | 395.62M | 278.90M | 162.10M | 52.50M |  | 
| Other Non-Current Liabilities |  |  | 58.99M | 66.44M | 72.30M | 67.10M | 24.10M |  | 
| Total Non-Current Liabilities |  |  | 2.27B | 2.42B | 1.74B | 1.45B | 1.24B |  | 
|  | 
| TOTAL LIABILITIES |  |  | 2.53B | 2.59B | 1.85B | 1.57B | 1.32B |  | 
|  | 
| SHAREHOLDERS' EQUITY |  | 
|---|
| Retained Earnings |  |  | 341.90M | -23.02M | 0.00 | 2.40M | 2.70M |  | 
| Additional Paid In Capital |  |  | 428.48M | 352.98M | 266.10M | 204.70M | 140.20M |  | 
| Minority Interest |  |  | 263.11M | 289.00M | 344.50M | 420.20M | 565.10M |  | 
| Common Shares |  |  | 245.00K | 243.00K | 200.00K | 200.00K | 200.00K |  | 
| Other Shareholders' Equity |  |  | -568.00K | -568.00K | 100.00K | 100.00K | 100.00K |  | 
| Shares Outstanding |  |  | 245.06M | 243.52M | 240.60M | 240.80M | 246.60M |  | 
| Tangible Book Value per Share |  |  | 2.21 | 0.40 | 1.10 | 0.86 | 0.58 |  | 
| Total Shareholders' Equity |  |  | 770.06M | 329.64M | 266.50M | 207.50M | 143.20M |  | 
|  | 
| TOTAL LIABILITIES AND EQUITY |  |  | 3.30B | 2.92B | 2.11B | 1.77B | 1.46B |  | 
|  | 
| Statistics |  | 
|---|
| Debt/Equity |  |  | 2.53 | 5.06 | 3.94 | 3.87 | 4.19 |  | 
| Current Ratio |  |  | 0.37 | 0.50 | 1.19 | 0.52 | 1.44 |  | 
| Return On Assets (ROA) |  |  | 11.48% | 0.19% | 0.73% | 0.50% | 0.28% |  | 
| Return On Equity (ROE) |  |  | 49.24% | 1.64% | 5.82% | 4.29% | 2.86% |  | 
| Return On Invested Capital (ROIC) |  |  | 2.45% | 3.00% | 3.75% | 3.66% | 3.12% |  | 
| Return On Invested Capital Ex Cash (ROICexc) |  |  | 2.48% | 3.06% | 3.92% | 3.72% | 3.32% |  | 
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) |  |  | 2.68% | 3.34% | 3.93% | 3.72% | 3.32% |  |