ASSETS | |
---|
Current Assets | |
---|
Cash | | | 376.30M | 166.70M | N/A | N/A | N/A | |
Cash Equivalents | | | N/A | N/A | 22.50M | 39.30M | 83.60M | |
Receivables | | | 391.20M | 380.00M | 399.90M | 311.60M | 189.40M | |
Inventories | | | 12.40M | 8.10M | 9.90M | 7.50M | 8.00M | |
Other Current Assets | | | 71.20M | 71.70M | 24.30M | 19.80M | 12.80M | |
Total Current Assets | | | 851.10M | 626.50M | 456.60M | 378.20M | 293.80M | |
|
Non-Current Assets | |
---|
PPE Net | | | 644.80M | 612.00M | 440.90M | 242.20M | 124.70M | |
Goodwill | | | 441.60M | 441.00M | 439.80M | 419.90M | 419.90M | |
Intangibles | | | 585.80M | 580.00M | 582.50M | 552.40M | 571.20M | |
Other Non-Current Assets | | | 327.50M | 338.00M | 241.90M | 158.10M | 125.00M | |
Total Non-Current Assets | | | 2.00B | 1.97B | 1.71B | 1.37B | 1.24B | |
|
TOTAL ASSETS | | | 2.85B | 2.60B | 2.16B | 1.75B | 1.53B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 17.90M | 16.20M | 10.90M | 6.70M | 7.90M | |
Accrued Expenses | | | 64.40M | 60.20M | 57.40M | 54.10M | 38.80M | |
Accounts Payable | | | 283.90M | 248.70M | 219.10M | 124.30M | 71.30M | |
Other Current Liabilities | | | 942.30M | 765.90M | 85.80M | 133.50M | 107.90M | |
Total Current Liabilities | | | 1.31B | 1.09B | 373.20M | 318.60M | 225.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 120.20M | 120.60M | 514.10M | 245.20M | 152.50M | |
Deferred Taxes/Income | | | 181.30M | 185.40M | 180.80M | 163.80M | 158.40M | |
Other Non-Current Liabilities | | | 25.60M | 24.50M | 28.90M | 22.60M | 36.10M | |
Total Non-Current Liabilities | | | 327.10M | 330.50M | 723.80M | 431.60M | 347.00M | |
|
TOTAL LIABILITIES | | | 1.64B | 1.42B | 1.10B | 750.20M | 572.90M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 171.60M | 138.70M | 58.70M | 9.90M | -14.40M | |
Additional Paid In Capital | | | 31.50M | 38.00M | 31.30M | 25.00M | 16.90M | |
Common Shares | | | 991.40M | 975.80M | 956.10M | 951.60M | 950.70M | |
Other Shareholders' Equity | | | 20.70M | 23.50M | 18.60M | 14.10M | 8.50M | |
Shares Outstanding | | | 122.67M | 121.53M | 119.51M | 119.01M | 118.69M | |
Tangible Book Value per Share | | | 1.53 | 1.28 | 0.35 | 0.24 | -0.25 | |
Total Shareholders' Equity | | | 1.22B | 1.18B | 1.06B | 1.00B | 961.70M | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.85B | 2.60B | 2.16B | 1.75B | 1.53B | |
|
Statistics | |
---|
Debt/Equity | | | 0.10 | 0.10 | 0.48 | 0.25 | 0.16 | |
Current Ratio | | | 0.65 | 0.57 | 1.22 | 1.19 | 1.30 | |
Return On Assets (ROA) | | | 3.46% | 3.06% | 2.26% | 1.50% | 0.19% | |
Return On Equity (ROE) | | | 8.11% | 6.75% | 4.58% | 2.63% | 0.30% | |
Return On Invested Capital (ROIC) | | | 5.93% | 5.11% | 3.12% | 3.75% | 1.07% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.93% | 5.11% | 3.16% | 3.86% | 1.14% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 17.75% | 15.84% | 7.51% | 12.77% | 5.97% | |