ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.03B | 1.21B | 455.00M | 776.50M | 1.23B | |
Receivables | | | 372.70M | 348.70M | 256.80M | 196.90M | 208.20M | |
Inventories | | | N/A | 8.90M | 3.40M | 4.80M | 3.50M | |
Other Current Assets | | | 377.40M | 340.90M | 438.10M | 13.50M | 10.40M | |
Total Current Assets | | | 3.78B | 1.91B | 1.15B | 991.70M | 1.45B | |
|
Non-Current Assets | |
---|
PPE Net | | | 248.70M | 229.20M | 174.50M | 122.50M | 95.30M | |
Investments And Advances | | | N/A | N/A | 62.20M | 47.10M | 30.50M | |
Goodwill | | | 1.52B | 1.46B | 1.11B | 735.00M | 537.70M | |
Intangibles | | | 970.40M | 980.90M | 830.10M | 646.80M | 223.60M | |
Other Non-Current Assets | | | 474.40M | 465.30M | 56.40M | 10.90M | 1.90M | |
Total Non-Current Assets | | | 3.21B | 3.13B | 2.23B | 1.56B | 889.00M | |
|
TOTAL ASSETS | | | 6.99B | 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. | | | 688.60M | 686.90M | N/A | N/A | 0.00 | |
Accrued Expenses | | | 198.30M | 131.50M | 91.70M | 61.40M | 26.40M | |
Accounts Payable | | | 284.60M | 248.30M | 204.60M | 166.70M | 121.10M | |
Other Current Liabilities | | | 321.10M | 313.10M | 408.10M | 40.20M | 36.30M | |
Total Current Liabilities | | | 1.49B | 1.38B | 704.40M | 268.30M | 183.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.04B | 2.15B | 1.75B | 1.74B | 1.74B | |
Deferred Taxes/Income | | | 40.80M | 60.60M | 28.70M | 18.60M | 300.00K | |
Other Non-Current Liabilities | | | 395.20M | 429.20M | 36.10M | 44.60M | 20.30M | |
Total Non-Current Liabilities | | | 3.91B | 2.85B | 2.03B | 1.94B | 1.89B | |
|
TOTAL LIABILITIES | | | 5.40B | 4.23B | 2.73B | 2.21B | 2.07B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -296.40M | -228.20M | -346.70M | -363.60M | -325.30M | |
Additional Paid In Capital | | | 852.40M | 1.06B | 985.90M | 702.60M | 619.20M | |
Minority Interest | | | 426.30M | 211.10M | 215.10M | 133.30M | 126.90M | |
Common Shares | | | 973.61M | 8.90K | 8.70K | 0.00 | 0.00 | |
Treasury Stock | | | N/A | N/A | 0.00 | 0.00 | -21.10M | |
Other Shareholders' Equity | | | 62.89M | -28.21M | 14.09M | 8.30M | 0.00 | |
Shares Outstanding | | | 87.52M | 89.06M | 86.19M | 82.90M | 82.70M | |
Tangible Book Value per Share | | | -21.36 | -18.30 | -14.94 | -12.48 | -5.91 | |
Total Shareholders' Equity | | | 1.59B | 806.60M | 653.30M | 347.30M | 272.80M | |
|
TOTAL LIABILITIES AND EQUITY | | | 6.99B | 5.04B | 3.39B | 2.55B | 2.34B | |
|
Statistics | |
---|
Debt/Equity | | | 1.91 | 2.67 | 2.68 | 5.02 | 6.37 | |
Current Ratio | | | 2.53 | 1.38 | 1.64 | 3.70 | 7.91 | |
Return On Assets (ROA) | | | 2.98% | 4.51% | 2.54% | 2.94% | -2.09% | |
Return On Equity (ROE) | | | 13.09% | 28.17% | 13.19% | 21.62% | -17.93% | |
Return On Invested Capital (ROIC) | | | 5.38% | 6.63% | 5.30% | 3.09% | 0.40% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.38% | 6.63% | 5.30% | 3.09% | 0.40% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.83% | 19.80% | 19.15% | 7.81% | 0.62% | |