| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 140.35M | 104.90M | 121.97M | 45.80M | 37.30M | |
| Receivables | | | 341.41M | 322.50M | 158.68M | 221.00M | 216.20M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 70.72M | 45.10M | 66.38M | 37.50M | 29.30M | |
| Total Current Assets | | | 552.49M | 472.50M | 347.03M | 304.30M | 282.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 721.39M | 736.27M | 369.65M | 390.90M | 367.30M | |
| Goodwill | | | 522.71M | 522.71M | 278.71M | 306.20M | 266.80M | |
| Intangibles | | | 929.89M | 999.22M | 134.79M | 154.80M | 154.70M | |
| Other Non-Current Assets | | | 67.71M | 71.94M | 1.85B | 51.80M | 46.30M | |
| Total Non-Current Assets | | | 2.24B | 2.33B | 2.63B | 903.80M | 835.00M | |
| |
| TOTAL ASSETS | | | 2.79B | 2.80B | 2.98B | 1.21B | 1.12B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 16.51M | 16.93M | 12.64M | 9.40M | 6.10M | |
| Accrued Expenses | | | 248.20M | 204.78M | 96.63M | 90.90M | 98.10M | |
| Accounts Payable | | | 124.83M | 117.19M | 56.09M | 65.10M | 55.90M | |
| Other Current Liabilities | | | 70.49M | 45.15M | 71.73M | 4.00M | 4.60M | |
| Total Current Liabilities | | | 460.04M | 384.05M | 237.09M | 169.40M | 164.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.71B | 1.71B | 1.82B | 122.40M | 165.00M | |
| Deferred Taxes/Income | | | 37.44M | 38.17M | 42.20M | 51.10M | 43.40M | |
| Other Non-Current Liabilities | | | 390.46M | 387.77M | 118.74M | 157.90M | 151.00M | |
| Total Non-Current Liabilities | | | 2.19B | 2.22B | 1.98B | 331.40M | 359.50M | |
| |
| TOTAL LIABILITIES | | | 2.65B | 2.60B | 2.22B | 500.80M | 524.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -418.75M | -338.23M | 480.32M | 436.10M | 334.90M | |
| Additional Paid In Capital | | | 556.10M | 542.39M | 283.68M | 270.90M | 258.50M | |
| Minority Interest | | | 56.06M | 84.14M | N/A | N/A | N/A | |
| Common Shares | | | 312.00K | 298.00K | 257.00K | 300.00K | 300.00K | |
| Other Shareholders' Equity | | | 2.12M | -2.73M | N/A | N/A | N/A | |
| Shares Outstanding | | | 31.20M | 29.76M | 25.67M | 26.50M | 27.00M | |
| Tangible Book Value per Share | | | -42.07 | -44.36 | 13.66 | 9.29 | 6.38 | |
| Total Shareholders' Equity | | | 139.78M | 201.73M | 764.26M | 707.20M | 593.70M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.79B | 2.80B | 2.98B | 1.21B | 1.12B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 12.24 | 8.46 | 2.38 | 0.17 | 0.28 | |
| Current Ratio | | | 1.20 | 1.23 | 1.46 | 1.80 | 1.72 | |
| Return On Assets (ROA) | | | -5.28% | -30.10% | 5.59% | 15.90% | 9.40% | |
| Return On Equity (ROE) | | | -105.62% | -418.15% | 21.78% | 27.16% | 17.70% | |
| Return On Invested Capital (ROIC) | | | 2.33% | 1.47% | 4.01% | 19.35% | 12.63% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.48% | 1.53% | 4.20% | 20.25% | 13.15% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.33% | 4.48% | 4.99% | 37.79% | 24.35% | |