| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 220.96M | 125.75M | 171.76M | 19.68M | 7.46M | |
| Marketable Securities | | | 41.09M | 53.82M | 48.88M | 75.48M | 142.89M | |
| Receivables | | | 366.78M | 468.21M | 277.09M | 309.61M | 546.15M | |
| Inventories | | | 24.26M | 4.24M | 5.08M | 7.10M | 5.96M | |
| Other Current Assets | | | 863.64M | 618.26M | 97.65M | 106.06M | 121.09M | |
| Total Current Assets | | | 1.52B | 1.27B | 600.46M | 517.92M | 823.54M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.85M | 6.50M | 14.18M | 21.71M | 19.50M | |
| Investments And Advances | | | N/A | 0.00 | 26.15M | 46.52M | 34.81M | |
| Goodwill | | | 127.52M | 130.94M | 130.24M | 205.65M | 256.35M | |
| Intangibles | | | 44.43M | 43.81M | 56.24M | 74.11M | 100.10M | |
| Other Non-Current Assets | | | 216.83M | 172.26M | 39.45M | 51.01M | 44.97M | |
| Total Non-Current Assets | | | 394.63M | 353.52M | 266.25M | 398.99M | 458.06M | |
| |
| TOTAL ASSETS | | | 1.91B | 1.62B | 866.71M | 916.92M | 1.28B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 125.85M | 126.29M | 103.22M | 191.17M | 361.31M | |
| Accrued Expenses | | | 13.78M | 16.47M | 22.30M | 17.35M | 27.08M | |
| Accounts Payable | | | 266.48M | 53.87M | 162.92M | 312.66M | 413.35M | |
| Other Current Liabilities | | | 911.19M | 932.00M | 946.63M | 190.22M | 247.76M | |
| Total Current Liabilities | | | 1.37B | 1.34B | 1.29B | 799.98M | 1.12B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 39.00K | 130.00K | 1.24M | 398.58M | 185.72M | |
| Deferred Taxes/Income | | | 140.42M | 75.79M | 2.19M | 2.21M | 3.11M | |
| Other Non-Current Liabilities | | | 39.37M | 15.35M | 53.62M | 89.67M | 98.19M | |
| Total Non-Current Liabilities | | | 179.55M | 90.98M | 56.73M | 490.15M | 286.72M | |
| |
| TOTAL LIABILITIES | | | 1.55B | 1.43B | 1.35B | 1.29B | 1.41B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -939.40M | -1.10B | -1.78B | -1.39B | -1.13B | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Minority Interest | | | -279.00K | -296.00K | -312.00K | -312.22K | -300.90K | |
| Common Shares | | | 1.17B | 1.17B | 1.17B | 829.46M | 820.92M | |
| Other Shareholders' Equity | | | 128.93M | 126.53M | 132.80M | 184.50M | 180.31M | |
| Shares Outstanding | | | 48.08M | 48.08M | 48.08M | 4.59M | 4.53M | |
| Tangible Book Value per Share | | | 3.86 | 0.41 | -13.85 | -142.12 | -107.19 | |
| Total Shareholders' Equity | | | 357.69M | 194.50M | -479.25M | -373.21M | -129.48M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.91B | 1.62B | 866.71M | 916.92M | 1.28B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.00 | 0.00 | -0.00 | -1.07 | -1.43 | |
| Current Ratio | | | 1.10 | 0.95 | 0.47 | 0.65 | 0.73 | |
| Return On Assets (ROA) | | | 32.19% | 41.79% | -39.31% | -21.30% | -15.68% | |
| Return On Equity (ROE) | | | 172.01% | 348.86% | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | 9.80% | N/A | 68.00% | 50.11% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 26.43% | N/A | 364.99% | 1142.44% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |