| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 158.00M | 155.59M | 62.26M | 43.80M | 58.90M | |
| Receivables | | | 345.30M | 51.42M | 46.36M | 42.60M | 38.50M | |
| Other Current Assets | | | 370.90M | 28.25M | N/A | N/A | N/A | |
| Total Current Assets | | | 874.20M | 235.26M | 108.62M | 86.40M | 97.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 8.60B | 4.34B | 4.11B | 3.84B | 3.59B | |
| Investments And Advances | | | N/A | N/A | 0.00 | 38.70M | 64.20M | |
| Goodwill | | | 1.16B | 157.38M | 157.38M | 361.40M | 601.90M | |
| Intangibles | | | 1.35B | 275.41M | 305.12M | 334.80M | 364.60M | |
| Other Non-Current Assets | | | 87.50M | 168.68M | 255.85M | 118.20M | 50.60M | |
| Total Non-Current Assets | | | 11.21B | 5.05B | 4.92B | 4.76B | 4.71B | |
| |
| TOTAL ASSETS | | | 12.08B | 5.28B | 5.03B | 4.85B | 4.81B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 352.10M | 143.90M | 133.68M | 121.30M | 109.80M | |
| Accounts Payable | | | 161.90M | 89.69M | 119.34M | 122.20M | 86.90M | |
| Other Current Liabilities | | | 556.30M | 1.40B | 1.31B | 1.19B | 1.15B | |
| Total Current Liabilities | | | 1.07B | 1.64B | 1.56B | 1.43B | 1.34B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 9.29B | 5.80B | 5.54B | 5.20B | 5.11B | |
| Deferred Taxes/Income | | | 13.70M | N/A | N/A | N/A | 0.00 | |
| Other Non-Current Liabilities | | | 1.03B | 297.99M | 404.71M | 484.50M | 474.50M | |
| Total Non-Current Liabilities | | | 10.33B | 6.10B | 5.95B | 5.69B | 5.59B | |
| |
| TOTAL LIABILITIES | | | 11.40B | 7.73B | 7.51B | 7.12B | 6.94B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -2.09B | -3.69B | -3.71B | -3.48B | -3.33B | |
| Additional Paid In Capital | | | 2.77B | 1.24B | 1.22B | 1.21B | 1.21B | |
| Minority Interest | | | 100.00K | 283.00K | 2.02M | 2.10M | 13.90M | |
| Common Shares | | | 23.40K | 274.00K | 274.00K | 300.00K | 100.00K | |
| Other Shareholders' Equity | | | -1.32M | -634.00K | N/A | 0.00 | -9.20M | |
| Shares Outstanding | | | 234.00M | 143.20M | 142.62M | 142.18M | 141.55M | |
| Tangible Book Value per Share | | | -7.85 | -20.15 | -20.68 | -20.89 | -21.86 | |
| Total Shareholders' Equity | | | 680.70M | -2.45B | -2.49B | -2.27B | -2.13B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.08B | 5.28B | 5.03B | 4.85B | 4.81B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 13.64 | -2.37 | -2.23 | -2.29 | -2.40 | |
| Current Ratio | | | 0.82 | 0.14 | 0.07 | 0.06 | 0.07 | |
| Return On Assets (ROA) | | | 13.13% | 1.73% | -1.65% | -0.19% | 2.55% | |
| Return On Equity (ROE) | | | 232.95% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 4.17% | 13.15% | 13.10% | 13.85% | 12.37% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.23% | 13.74% | 13.33% | 14.03% | 12.59% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 5.51% | 15.68% | 15.43% | 17.68% | 17.57% | |