| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | 161.28K | |
| Cash Equivalents | | | 427.00M | 536.00M | 476.00M | 303.00M | 516.00M | |
| Receivables | | | 1.02B | 635.00M | 790.00M | 838.00M | 442.00M | |
| Other Current Assets | | | 174.00M | 110.00M | 94.00M | 93.00M | 94.00M | |
| Total Current Assets | | | 1.62B | 1.28B | 1.36B | 1.23B | 1.05B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 372.00M | 291.00M | 282.00M | 276.00M | 275.00M | |
| Investments And Advances | | | 56.00M | 14.00M | 14.00M | 14.00M | 17.00M | |
| Goodwill | | | 1.56B | 1.20B | 1.21B | 1.19B | 1.36B | |
| Intangibles | | | 758.00M | 480.00M | 552.00M | 636.00M | 746.00M | |
| Other Non-Current Assets | | | 393.00M | 357.00M | 331.00M | 380.00M | 323.00M | |
| Total Non-Current Assets | | | 3.14B | 2.34B | 2.39B | 2.49B | 2.72B | |
| |
| TOTAL ASSETS | | | 4.76B | 3.62B | 3.75B | 3.73B | 3.77B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 23.00M | 19.00M | 7.00M | 3.00M | 3.00M | |
| Accrued Expenses | | | 479.00M | 367.00M | 391.00M | 371.00M | 435.00M | |
| Accounts Payable | | | 556.00M | 263.00M | 302.00M | 253.00M | 137.00M | |
| Other Current Liabilities | | | 264.00M | 131.00M | 131.00M | 146.00M | 146.00M | |
| Total Current Liabilities | | | 1.32B | 780.00M | 831.00M | 773.00M | 721.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.37B | 1.36B | 1.35B | 1.22B | 1.02B | |
| Deferred Taxes/Income | | | 62.00M | 36.00M | 5.00M | 24.00M | 119.00M | |
| Other Non-Current Liabilities | | | 476.00M | 386.00M | 348.00M | 341.00M | 417.00M | |
| Total Non-Current Liabilities | | | 1.91B | 1.79B | 1.71B | 2.80B | 1.56B | |
| |
| TOTAL LIABILITIES | | | 3.23B | 2.57B | 2.54B | 3.58B | 2.28B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.55B | -1.57B | -1.44B | -175.00M | -1.06B | |
| Additional Paid In Capital | | | 3.26B | 2.83B | 2.75B | 334.00M | 2.56B | |
| Minority Interest | | | 5.00M | 6.00M | 4.00M | 1.22B | 1.00M | |
| Common Shares | | | 54.00K | 47.00K | 46.00K | 0.00 | 160.00M | |
| Treasury Stock | | | -89.00M | -55.00M | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -93.05M | -146.05M | -103.05M | -7.00M | -162.00M | |
| Shares Outstanding | | | 525.95M | 470.90M | 467.09M | 462.20M | 451.40M | |
| Tangible Book Value per Share | | | -1.50 | -1.34 | -1.19 | -3.62 | -1.71 | |
| Total Shareholders' Equity | | | 1.53B | 1.05B | 1.21B | 152.00M | 1.49B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.76B | 3.62B | 3.75B | 3.73B | 3.77B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.89 | 1.30 | 1.12 | 8.02 | 0.68 | |
| Current Ratio | | | 1.23 | 1.64 | 1.64 | 1.60 | 1.46 | |
| Return On Assets (ROA) | | | 0.21% | -3.81% | -1.68% | -0.67% | -12.81% | |
| Return On Equity (ROE) | | | 0.65% | -13.13% | -5.22% | -16.45% | -32.35% | |
| Return On Invested Capital (ROIC) | | | 4.11% | 3.56% | 0.92% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.70% | 4.38% | 1.10% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 20.38% | 16.13% | 3.95% | N/A | N/A | |