ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 5.82M | 6.40M | 10.91M | 27.80M | 43.30M | |
Receivables | | | 108.12M | 106.42M | 82.95M | 65.80M | 53.40M | |
Inventories | | | 3.47M | 0.00 | 3.64M | 0.00 | 5.70M | |
Total Current Assets | | | 117.41M | 112.81M | 97.50M | 93.60M | 102.40M | |
|
Non-Current Assets | |
---|
PPE Net | | | 8.00B | 7.47B | 6.80B | 5.80B | 4.43B | |
Intangibles | | | 923.09M | 864.94M | 854.09M | 799.40M | 672.00M | |
Other Non-Current Assets | | | 3.09M | 0.00 | 3.62M | 1.10M | 2.00M | |
Total Non-Current Assets | | | 8.97B | 8.37B | 7.68B | 6.62B | 5.12B | |
|
TOTAL ASSETS | | | 9.08B | 8.49B | 7.77B | 6.71B | 5.23B | |
|
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 | 6.04M | N/A | N/A | |
Accrued Expenses | | | 19.54M | 17.84M | 16.94M | 17.40M | 25.00M | |
Accounts Payable | | | 78.25M | 62.13M | 56.51M | 60.20M | 38.80M | |
Other Current Liabilities | | | 60.14M | 60.94M | 47.43M | 22.30M | 16.90M | |
Total Current Liabilities | | | 157.93M | 140.91M | 126.94M | 99.90M | 80.70M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.22B | 2.79B | 2.41B | 1.95B | 1.69B | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 49.67M | 46.25M | 36.83M | 36.70M | 33.10M | |
Total Non-Current Liabilities | | | 3.27B | 2.84B | 2.45B | 1.98B | 1.73B | |
|
TOTAL LIABILITIES | | | 3.43B | 2.98B | 2.58B | 2.08B | 1.81B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -545.37M | -470.62M | -346.47M | -228.10M | -147.40M | |
Additional Paid In Capital | | | 5.99B | 5.77B | 5.35B | 4.66B | 3.40B | |
Minority Interest | | | 364.00K | 615.00K | 942.00K | 1.40M | 1.60M | |
Common Shares | | | 175.01M | 175.01M | 175.01M | 175.00M | 175.00M | |
Other Shareholders' Equity | | | 31.89M | 40.08M | 16.55M | 23.60M | -5.50M | |
Shares Outstanding | | | 110.67M | 107.25M | 100.52M | 90.20M | 71.30M | |
Tangible Book Value per Share | | | 41.17 | 41.68 | 41.49 | 40.52 | 36.05 | |
Total Shareholders' Equity | | | 5.65B | 5.51B | 5.20B | 4.63B | 3.42B | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.08B | 8.49B | 7.77B | 6.71B | 5.23B | |
|
Statistics | |
---|
Debt/Equity | | | 0.57 | 0.51 | 0.46 | 0.42 | 0.50 | |
Current Ratio | | | 0.74 | 0.80 | 0.77 | 0.94 | 1.27 | |
Return On Assets (ROA) | | | 1.96% | 2.14% | 2.09% | 2.15% | 2.29% | |
Return On Equity (ROE) | | | 3.15% | 3.29% | 3.12% | 3.12% | 3.51% | |
Return On Invested Capital (ROIC) | | | 2.80% | 2.82% | 2.68% | 2.55% | 2.72% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.80% | 2.82% | 2.69% | 2.56% | 2.74% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.12% | 3.15% | 3.02% | 2.92% | 3.16% | |