| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 270.40M | 236.73M | 280.23M | 229.65M | |
| Cash Equivalents | | | N/A | 89.79M | 81.82M | 103.33M | 61.75M | |
| Marketable Securities | | | N/A | 30.87M | 76.03M | 65.11M | 10.79M | |
| Receivables | | | 258.00M | 226.05M | 236.66M | 152.58M | 94.95M | |
| Inventories | | | 22.00M | 31.15M | 65.30M | 187.34M | 63.04M | |
| Other Current Assets | | | 161.00M | 174.21M | 181.23M | 73.07M | 44.18M | |
| Total Current Assets | | | 697.00M | 822.47M | 877.78M | 861.66M | 504.37M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.54B | 2.45B | 2.34B | 1.77B | 1.30B | |
| Investments And Advances | | | 53.00M | 47.87M | 44.36M | 10.81M | 19.41M | |
| Goodwill | | | 79.00M | 79.49M | 79.49M | 86.92M | 77.77M | |
| Intangibles | | | 580.00M | 528.41M | 434.73M | 307.53M | 210.69M | |
| Other Non-Current Assets | | | 22.00M | 28.03M | 45.65M | 2.09M | 1.52M | |
| Total Non-Current Assets | | | 3.27B | 3.14B | 2.94B | 2.17B | 1.61B | |
| |
| TOTAL ASSETS | | | 3.97B | 3.96B | 3.82B | 3.04B | 2.11B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 55.00M | 48.00M | 5.00M | 0.00 | |
| Current Portion Of LT Debt. | | | 597.00M | 407.72M | 231.65M | 249.88M | 152.33M | |
| Accrued Expenses | | | N/A | 47.60M | 50.05M | 38.73M | 20.86M | |
| Accounts Payable | | | 217.00M | 225.53M | 285.14M | 241.75M | 231.73M | |
| Other Current Liabilities | | | 145.00M | 113.67M | 112.48M | 74.09M | 49.74M | |
| Total Current Liabilities | | | 959.00M | 849.52M | 727.31M | 609.46M | 454.66M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.76B | 1.79B | 1.58B | 1.03B | 882.63M | |
| Deferred Taxes/Income | | | 19.00M | 20.40M | 28.42M | 25.90M | 16.65M | |
| Other Non-Current Liabilities | | | 122.00M | 129.61M | 99.73M | 35.29M | 24.82M | |
| Total Non-Current Liabilities | | | 2.00B | 2.05B | 1.83B | 1.19B | 986.50M | |
| |
| TOTAL LIABILITIES | | | 2.96B | 2.90B | 2.55B | 1.80B | 1.44B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | 2.60M | 79.09M | 87.00M | 41.72M | |
| Additional Paid In Capital | | | N/A | 515.11M | 515.11M | 516.12M | 235.12M | |
| Minority Interest | | | 101.00M | 105.92M | 118.48M | 106.78M | 62.40M | |
| Common Shares | | | N/A | 748.52M | 748.52M | 747.50M | 543.64M | |
| Other Shareholders' Equity | | | 1.01B | -203.07M | -77.88M | -118.21M | -148.68M | |
| Shares Outstanding | | | 131.00M | 131.18M | 131.18M | 131.00M | 101.65M | |
| Tangible Book Value per Share | | | 2.69 | 3.47 | 5.72 | 6.40 | 3.77 | |
| Total Shareholders' Equity | | | 1.01B | 1.06B | 1.26B | 1.23B | 671.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.97B | 3.96B | 3.82B | 3.04B | 2.11B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.74 | 1.74 | 1.29 | 0.84 | 1.31 | |
| Current Ratio | | | 0.73 | 0.97 | 1.21 | 1.41 | 1.11 | |
| Return On Assets (ROA) | | | -1.13% | -0.53% | 0.78% | -0.24% | -0.06% | |
| Return On Equity (ROE) | | | -4.44% | -1.97% | 2.34% | -0.58% | -0.20% | |
| Return On Invested Capital (ROIC) | | | 1.37% | 1.59% | 2.77% | 1.94% | 3.07% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.37% | 1.65% | 2.92% | 2.09% | 3.21% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 1.75% | 2.06% | 3.53% | 2.53% | 3.92% | |