| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 131.30M | 118.50M | 108.60M | 112.00M | 94.60M | |
| Receivables | | | 663.20M | 659.50M | 988.50M | 1.02B | 927.00M | |
| Other Current Assets | | | 124.00M | 170.20M | 153.70M | 112.70M | 95.90M | |
| Total Current Assets | | | 918.50M | 948.20M | 1.25B | 1.25B | 1.12B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 147.60M | 156.30M | 172.60M | 164.90M | 162.60M | |
| Goodwill | | | 958.10M | 1.71B | 1.74B | 2.00B | 2.08B | |
| Intangibles | | | 635.40M | 655.70M | 728.10M | 823.30M | 935.50M | |
| Other Non-Current Assets | | | 82.50M | 108.60M | 441.70M | 55.50M | 72.20M | |
| Total Non-Current Assets | | | 1.82B | 2.63B | 3.08B | 3.04B | 3.25B | |
| |
| TOTAL ASSETS | | | 2.74B | 3.58B | 4.33B | 4.29B | 4.37B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 74.50M | 74.80M | 26.10M | N/A | N/A | |
| Accrued Expenses | | | 378.80M | 330.50M | 292.70M | 318.90M | 429.00M | |
| Accounts Payable | | | 49.50M | 138.20M | 132.90M | 81.50M | 60.50M | |
| Other Current Liabilities | | | 411.60M | 406.00M | 326.70M | 298.60M | 337.20M | |
| Total Current Liabilities | | | 914.40M | 949.50M | 778.40M | 699.00M | 826.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.05B | 1.05B | 1.57B | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 106.90M | 121.70M | 147.70M | 184.50M | 210.30M | |
| Other Non-Current Liabilities | | | 87.90M | 95.90M | 126.50M | 61.80M | 71.10M | |
| Total Non-Current Liabilities | | | 1.25B | 1.27B | 1.84B | 246.30M | 281.40M | |
| |
| TOTAL LIABILITIES | | | 2.16B | 2.22B | 2.62B | 945.30M | 1.11B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.35B | -397.00M | -68.50M | -276.00M | -148.40M | |
| Additional Paid In Capital | | | 2.10B | 2.04B | 2.00B | N/A | N/A | |
| Common Shares | | | 100.00K | 100.00K | 100.00K | N/A | N/A | |
| Other Shareholders' Equity | | | -170.40M | -282.90M | -215.50M | 3.62B | 3.41B | |
| Shares Outstanding | | | 92.20M | 89.70M | 88.80M | 88.60M | 88.60M | |
| Tangible Book Value per Share | | | -10.98 | -11.19 | -8.48 | 5.89 | 2.76 | |
| Total Shareholders' Equity | | | 580.80M | 1.36B | 1.71B | 3.34B | 3.26B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.74B | 3.58B | 4.33B | 4.29B | 4.37B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.81 | 0.77 | 0.91 | N/A | N/A | |
| Current Ratio | | | 1.00 | 1.00 | 1.61 | 1.78 | 1.35 | |
| Return On Assets (ROA) | | | -37.01% | -9.18% | -0.58% | 4.50% | 2.24% | |
| Return On Equity (ROE) | | | -174.74% | -24.11% | -1.47% | 5.77% | 3.01% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 1.18% | 6.08% | 3.01% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 1.22% | 6.28% | 3.09% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 4.30% | 33.25% | 24.74% | |