ASSETS | |
---|
Current Assets | |
---|
Cash | | | 218.20M | 226.79M | 173.48M | 73.89M | |
Cash Equivalents | | | 17.55M | 14.35M | 35.21M | 64.88M | |
Marketable Securities | | | 100.23M | 93.13M | 0.00 | 0.00 | |
Receivables | | | 961.89M | 860.92M | 574.17M | 352.66M | |
Inventories | | | 143.76M | 130.52M | 87.58M | 61.15M | |
Other Current Assets | | | 262.25M | 223.45M | 324.66M | 118.68M | |
Total Current Assets | | | 1.70B | 1.55B | 1.20B | 671.27M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.42B | 2.72B | 2.47B | 1.35B | |
Investments And Advances | | | 25.69M | 20.87M | 13.10M | 14.29M | |
Goodwill | | | 1.75B | 2.07B | 1.81B | 184.96M | |
Intangibles | | | 902.60M | 1.06B | 953.03M | 325.03M | |
Other Non-Current Assets | | | 276.46M | 270.44M | 155.56M | 275.07M | |
Total Non-Current Assets | | | 5.38B | 6.14B | 5.40B | 2.15B | |
|
TOTAL ASSETS | | | 7.08B | 7.69B | 6.59B | 2.82B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 686.69M | 417.17M | 2.07B | 46.61M | |
Accrued Expenses | | | 112.03M | 123.58M | 65.96M | 62.24M | |
Accounts Payable | | | 928.58M | 818.41M | 500.31M | 446.12M | |
Other Current Liabilities | | | 217.98M | 330.16M | 209.79M | 143.51M | |
Total Current Liabilities | | | 1.95B | 1.69B | 2.85B | 698.49M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.08B | 3.50B | 1.44B | 1.45B | |
Deferred Taxes/Income | | | 328.37M | 495.83M | 470.16M | 53.57M | |
Other Non-Current Liabilities | | | 103.17M | 225.39M | 277.82M | 79.27M | |
Total Non-Current Liabilities | | | 3.66B | 4.53B | 2.68B | 1.63B | |
|
TOTAL LIABILITIES | | | 5.60B | 6.22B | 5.53B | 2.33B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 505.12M | 1.34B | 664.66M | -74.01M | |
Additional Paid In Capital | | | 1.21B | 0.00 | 386.05M | 386.05M | |
Minority Interest | | | 145.72M | 311.28M | 493.08M | 50.09M | |
Common Shares | | | 17.39M | 8.82M | 236.55M | 236.55M | |
Other Shareholders' Equity | | | -253.87M | 116.94M | -222.28M | -52.76M | |
Shares Outstanding | | | 73.97M | 73.92M | 73.92M | 73.92M | |
Tangible Book Value per Share | | | -15.95 | -22.51 | -22.92 | -0.19 | |
Total Shareholders' Equity | | | 1.48B | 1.47B | 1.06B | 495.82M | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.08B | 7.69B | 6.59B | 2.82B | |
|
Statistics | |
---|
Debt/Equity | | | 2.09 | 2.39 | 1.35 | 2.92 | |
Current Ratio | | | 0.88 | 0.92 | 0.42 | 0.96 | |
Return On Assets (ROA) | | | 1.56% | -3.30% | -1.30% | -0.94% | |
Return On Equity (ROE) | | | 7.46% | -17.33% | -8.04% | -5.34% | |
Return On Invested Capital (ROIC) | | | 10.30% | 6.26% | 4.65% | 3.43% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 10.55% | 6.38% | 4.69% | 3.54% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 22.41% | 13.60% | 18.26% | 4.70% | |