| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 133.24M | 76.31M | 100.07M | 97.60M | 133.80M | |
| Receivables | | | 513.62M | 421.98M | 429.53M | 353.70M | 304.40M | |
| Inventories | | | 5.69M | 5.65M | 5.30M | 5.10M | 4.80M | |
| Other Current Assets | | | 161.59M | 73.56M | 61.10M | 49.70M | 52.00M | |
| Total Current Assets | | | 814.14M | 577.49M | 596.00M | 506.10M | 495.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.25B | 2.97B | 2.38B | 2.09B | 1.90B | |
| Goodwill | | | 1.30B | 2.26B | 2.23B | 2.22B | 2.20B | |
| Intangibles | | | 96.67M | 70.00M | 73.28M | 76.00M | 70.10M | |
| Other Non-Current Assets | | | 75.08M | 73.01M | 79.21M | 95.60M | 98.00M | |
| Total Non-Current Assets | | | 4.71B | 5.38B | 4.76B | 4.48B | 4.27B | |
| |
| TOTAL ASSETS | | | 5.53B | 5.96B | 5.36B | 4.99B | 4.77B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 29.53M | 77.91M | 30.21M | 22.20M | 19.60M | |
| Accrued Expenses | | | 311.06M | 252.33M | 675.52M | 218.50M | 219.70M | |
| Accounts Payable | | | 150.40M | 232.70M | 156.13M | 104.70M | 98.60M | |
| Other Current Liabilities | | | 34.20M | 14.98M | 23.92M | 42.80M | 67.00M | |
| Total Current Liabilities | | | 525.19M | 577.92M | 885.78M | 388.30M | 404.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.48B | 1.89B | 1.35B | 1.38B | 1.49B | |
| Deferred Taxes/Income | | | 66.61M | 83.95M | 1.93M | 92.60M | 74.40M | |
| Other Non-Current Liabilities | | | 312.85M | 213.32M | 230.03M | 230.60M | 216.50M | |
| Total Non-Current Liabilities | | | 3.05B | 2.31B | 1.69B | 1.79B | 1.85B | |
| |
| TOTAL LIABILITIES | | | 3.58B | 2.88B | 2.58B | 2.18B | 2.25B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -765.84M | 387.33M | 131.72M | 153.40M | -119.80M | |
| Additional Paid In Capital | | | 2.71B | 2.69B | 2.65B | 2.66B | 2.64B | |
| Minority Interest | | | 191.59M | 117.12M | 105.69M | 88.30M | 65.40M | |
| Common Shares | | | 905.00K | 918.00K | 913.00K | 900.00K | 900.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 90.45M | 91.78M | 91.26M | 89.90M | 89.00M | |
| Tangible Book Value per Share | | | 6.15 | 8.05 | 5.29 | 5.72 | 2.78 | |
| Total Shareholders' Equity | | | 1.95B | 3.07B | 2.78B | 2.81B | 2.52B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.53B | 5.96B | 5.36B | 4.99B | 4.77B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.27 | 0.62 | 0.49 | 0.49 | 0.59 | |
| Current Ratio | | | 1.55 | 1.00 | 0.67 | 1.30 | 1.22 | |
| Return On Assets (ROA) | | | -19.95% | 4.29% | -0.40% | 5.48% | 4.00% | |
| Return On Equity (ROE) | | | -56.58% | 8.32% | -0.78% | 9.71% | 7.57% | |
| Return On Invested Capital (ROIC) | | | 6.00% | 7.51% | 8.76% | 7.50% | 7.03% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.16% | 7.62% | 8.96% | 7.67% | 7.25% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 8.63% | 13.61% | 18.90% | 15.67% | 15.66% | |