| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 192.65M | 383.30M | 220.91M | 71.20M | 33.80M | |
| Receivables | | | 198.78M | 175.20M | 160.41M | 100.90M | 87.00M | |
| Inventories | | | 24.14M | 21.54M | 17.86M | 13.50M | 9.70M | |
| Other Current Assets | | | 32.43M | 33.26M | 27.14M | 22.00M | 16.00M | |
| Total Current Assets | | | 448.00M | 613.30M | 426.32M | 207.50M | 146.50M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.38B | 1.26B | 1.08B | 812.60M | 738.40M | |
| Investments And Advances | | | 10.97M | 10.97M | 10.97M | 11.00M | 11.30M | |
| Goodwill | | | 1.12B | 1.00B | 735.67M | 274.50M | 232.90M | |
| Intangibles | | | 308.94M | 313.47M | 241.43M | 91.80M | 93.70M | |
| Other Non-Current Assets | | | 24.94M | 27.20M | 39.68M | 51.90M | 60.90M | |
| Total Non-Current Assets | | | 2.84B | 2.62B | 2.11B | 1.24B | 1.14B | |
| |
| TOTAL ASSETS | | | 3.29B | 3.23B | 2.54B | 1.45B | 1.28B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 24.28M | 42.62M | 35.78M | 9.00M | 9.90M | |
| Accrued Expenses | | | 110.78M | 102.92M | 94.81M | 90.70M | 72.00M | |
| Accounts Payable | | | 112.96M | 111.09M | 116.79M | 74.20M | 63.10M | |
| Other Current Liabilities | | | 48.49M | 50.69M | 31.47M | 3.70M | 7.20M | |
| Total Current Liabilities | | | 296.50M | 307.32M | 278.86M | 177.60M | 152.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.12B | 1.09B | 1.01B | 585.00M | 542.50M | |
| Deferred Taxes/Income | | | 17.39M | 19.09M | 627.00K | 400.00K | 900.00K | |
| Other Non-Current Liabilities | | | 281.51M | 262.19M | 226.53M | 188.30M | 165.60M | |
| Total Non-Current Liabilities | | | 1.42B | 1.37B | 1.23B | 773.70M | 708.90M | |
| |
| TOTAL LIABILITIES | | | 1.72B | 1.68B | 1.51B | 951.30M | 861.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -122.60M | -132.99M | -146.52M | -171.90M | -225.00M | |
| Additional Paid In Capital | | | 1.69B | 1.68B | 1.17B | 661.80M | 652.00M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 635.00K | 634.00K | 580.00K | 500.00K | 500.00K | |
| Other Shareholders' Equity | | | -3.63M | 3.31M | -1.08M | 7.50M | -5.10M | |
| Shares Outstanding | | | 63.49M | 63.36M | 57.99M | 51.70M | 51.40M | |
| Tangible Book Value per Share | | | 2.25 | 3.71 | 0.77 | 2.55 | 1.87 | |
| Total Shareholders' Equity | | | 1.57B | 1.55B | 1.02B | 497.90M | 422.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.29B | 3.23B | 2.54B | 1.45B | 1.28B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.72 | 0.70 | 0.99 | 1.17 | 1.28 | |
| Current Ratio | | | 1.51 | 2.00 | 1.53 | 1.17 | 0.96 | |
| Return On Assets (ROA) | | | 0.46% | 0.42% | 1.00% | 3.66% | 3.20% | |
| Return On Equity (ROE) | | | 0.97% | 0.87% | 2.49% | 10.66% | 9.73% | |
| Return On Invested Capital (ROIC) | | | 2.04% | 2.37% | 3.12% | 5.34% | 4.96% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.18% | 2.73% | 3.46% | 5.66% | 5.11% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.44% | 5.66% | 6.65% | 8.14% | 7.27% | |