| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.51B | 1.21B | 455.00M | 776.50M | 1.23B | |
| Receivables | | | 771.50M | 348.70M | 256.80M | 196.90M | 208.20M | |
| Inventories | | | N/A | 8.90M | 3.40M | 4.80M | 3.50M | |
| Other Current Assets | | | 417.10M | 340.90M | 438.10M | 13.50M | 10.40M | |
| Total Current Assets | | | 2.70B | 1.91B | 1.15B | 991.70M | 1.45B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 315.90M | 229.20M | 174.50M | 122.50M | 95.30M | |
| Investments And Advances | | | N/A | N/A | 62.20M | 47.10M | 30.50M | |
| Goodwill | | | 2.47B | 1.46B | 1.11B | 735.00M | 537.70M | |
| Intangibles | | | 3.02B | 980.90M | 830.10M | 646.80M | 223.60M | |
| Other Non-Current Assets | | | 492.80M | 465.30M | 56.40M | 10.90M | 1.90M | |
| Total Non-Current Assets | | | 6.29B | 3.13B | 2.23B | 1.56B | 889.00M | |
| |
| TOTAL ASSETS | | | 8.99B | 5.04B | 3.39B | 2.55B | 2.34B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 699.40M | 686.90M | N/A | N/A | 0.00 | |
| Accrued Expenses | | | 294.90M | 131.50M | 91.70M | 61.40M | 26.40M | |
| Accounts Payable | | | 670.00M | 248.30M | 204.60M | 166.70M | 121.10M | |
| Other Current Liabilities | | | 293.70M | 313.10M | 408.10M | 40.20M | 36.30M | |
| Total Current Liabilities | | | 1.96B | 1.38B | 704.40M | 268.30M | 183.80M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.02B | 2.15B | 1.75B | 1.74B | 1.74B | |
| Deferred Taxes/Income | | | 348.90M | 60.60M | 28.70M | 18.60M | 300.00K | |
| Other Non-Current Liabilities | | | 431.09M | 429.20M | 36.10M | 44.60M | 20.30M | |
| Total Non-Current Liabilities | | | 5.36B | 2.85B | 2.03B | 1.94B | 1.89B | |
| |
| TOTAL LIABILITIES | | | 7.32B | 4.23B | 2.73B | 2.21B | 2.07B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -283.40M | -228.20M | -346.70M | -363.60M | -325.30M | |
| Additional Paid In Capital | | | 932.80M | 1.06B | 985.90M | 702.60M | 619.20M | |
| Minority Interest | | | 562.30M | 211.10M | 215.10M | 133.30M | 126.90M | |
| Common Shares | | | 973.21M | 9.00K | 9.00K | 8.00K | 8.00K | |
| Treasury Stock | | | N/A | N/A | 0.00 | 0.00 | -21.10M | |
| Other Shareholders' Equity | | | 47.10M | -28.21M | 14.09M | 8.29M | -8.00K | |
| Shares Outstanding | | | 88.51M | 89.06M | 86.19M | 82.87M | 82.72M | |
| Tangible Book Value per Share | | | -54.06 | -18.30 | -14.94 | -12.48 | -5.91 | |
| Total Shareholders' Equity | | | 1.67B | 806.60M | 653.30M | 347.30M | 272.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.99B | 5.04B | 3.39B | 2.55B | 2.34B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.41 | 2.67 | 2.68 | 5.02 | 6.37 | |
| Current Ratio | | | 1.38 | 1.38 | 1.64 | 3.70 | 7.91 | |
| Return On Assets (ROA) | | | 1.87% | 4.51% | 2.54% | 2.94% | -2.09% | |
| Return On Equity (ROE) | | | 10.06% | 28.17% | 13.19% | 21.62% | -17.93% | |
| Return On Invested Capital (ROIC) | | | 4.95% | 6.63% | 5.30% | 4.35% | 0.40% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.95% | 6.63% | 5.30% | 4.35% | 0.40% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 22.46% | 19.80% | 19.15% | 11.01% | 0.62% | |