| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 53.00M | 26.85M | 25.87M | 18.20M | 39.40M | |
| Receivables | | | 386.00M | 182.44M | 112.82M | 87.90M | 70.70M | |
| Other Current Assets | | | 448.00M | 28.75M | 4.83M | 12.50M | 1.00M | |
| Total Current Assets | | | 887.00M | 238.04M | 143.52M | 118.60M | 111.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 12.78B | 4.64B | 3.77B | 2.75B | 2.92B | |
| Other Non-Current Assets | | | 18.00M | 193.40M | 62.26M | 51.50M | 2.80M | |
| Total Non-Current Assets | | | 12.80B | 4.83B | 3.83B | 2.80B | 2.92B | |
| |
| TOTAL ASSETS | | | 13.69B | 5.07B | 3.97B | 2.92B | 3.03B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 380.00M | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 90.00M | 41.09M | 25.74M | 17.90M | 12.10M | |
| Accounts Payable | | | 0.00 | 2.06M | 1.35M | 1.40M | 100.00K | |
| Other Current Liabilities | | | 2.00M | 5.53M | 6.17M | 2.60M | 12.30M | |
| Total Current Liabilities | | | 472.00M | 48.69M | 33.26M | 21.90M | 24.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.24B | 1.08B | 1.08B | 576.90M | 776.70M | |
| Deferred Taxes/Income | | | 18.00M | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 16.00M | 30.15M | 201.00K | 0.00 | N/A | |
| Total Non-Current Liabilities | | | 8.60B | 3.33B | 2.93B | 2.21B | 2.19B | |
| |
| TOTAL LIABILITIES | | | 9.07B | 3.38B | 2.96B | 2.23B | 2.22B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -76.00M | 118.44M | -16.79M | N/A | N/A | |
| Additional Paid In Capital | | | 4.70B | 1.57B | 1.03B | N/A | N/A | |
| Minority Interest | | | 6.32B | 2.22B | 1.84B | 1.63B | 1.42B | |
| Common Shares | | | 400.00 | 200.00 | 200.00 | 690.60M | 814.80M | |
| Other Shareholders' Equity | | | -400.00 | -200.00 | -200.00 | N/A | N/A | |
| Shares Outstanding | | | 360.34M | 188.41M | 176.85M | 163.90M | 169.30M | |
| Tangible Book Value per Share | | | 12.82 | 8.95 | 5.74 | 4.21 | 4.81 | |
| Total Shareholders' Equity | | | 4.62B | 1.69B | 1.01B | 690.70M | 814.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.69B | 5.07B | 3.97B | 2.92B | 3.03B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.49 | 0.64 | 1.07 | 0.84 | 0.95 | |
| Current Ratio | | | 1.88 | 4.89 | 4.32 | 5.42 | 4.53 | |
| Return On Assets (ROA) | | | 1.79% | 7.08% | 5.03% | 5.19% | 1.91% | |
| Return On Equity (ROE) | | | 5.30% | 21.26% | 19.70% | 21.96% | 7.11% | |
| Return On Invested Capital (ROIC) | | | 3.84% | 8.91% | 12.43% | 18.55% | 9.49% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.86% | 8.96% | 12.52% | 18.66% | 9.62% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.86% | 8.96% | 12.52% | 18.66% | 9.62% | |