ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 833.15M | 740.02M | 342.57M | 127.80M | 134.60M | |
Receivables | | | 212.95M | 227.69M | 189.05M | 185.30M | 140.40M | |
Other Current Assets | | | 48.28M | 51.54M | 47.66M | 54.00M | 49.20M | |
Total Current Assets | | | 1.09B | 1.02B | 579.28M | 367.20M | 324.30M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.41B | 1.33B | 1.20B | 1.17B | 1.07B | |
Investments And Advances | | | 125.80M | 104.06M | 92.71M | 57.90M | 42.20M | |
Goodwill | | | 751.51M | 710.66M | 679.46M | 677.70M | 513.80M | |
Intangibles | | | 91.08M | 81.35M | 90.61M | 106.20M | 56.60M | |
Other Non-Current Assets | | | 44.76M | 36.84M | 47.98M | 55.50M | 53.00M | |
Total Non-Current Assets | | | 2.42B | 2.27B | 2.11B | 2.07B | 1.73B | |
|
TOTAL ASSETS | | | 3.51B | 3.29B | 2.69B | 2.43B | 2.06B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 25.48M | 24.69M | 17.97M | 12.40M | 11.20M | |
Accrued Expenses | | | 59.54M | 311.63M | 276.03M | 324.50M | 242.90M | |
Accounts Payable | | | 457.76M | 491.56M | 138.80M | 125.80M | 110.00M | |
Other Current Liabilities | | | 3.43M | 3.29M | 4.65M | 4.00M | 10.70M | |
Total Current Liabilities | | | 546.21M | 479.71M | 437.45M | 466.70M | 374.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.08B | 991.57M | 812.07M | 839.30M | 743.50M | |
Deferred Taxes/Income | | | 21.44M | 22.23M | 15.78M | 9.30M | N/A | |
Other Non-Current Liabilities | | | 690.80M | 659.76M | 611.82M | 627.10M | 594.00M | |
Total Non-Current Liabilities | | | 2.04B | 1.90B | 1.62B | 1.63B | 1.45B | |
|
TOTAL LIABILITIES | | | 2.58B | 2.38B | 2.06B | 2.10B | 1.83B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -100.26M | -76.78M | -79.58M | -82.60M | -93.30M | |
Additional Paid In Capital | | | 1.03B | 988.15M | 722.75M | 436.30M | 342.60M | |
Minority Interest | | | 246.95M | 231.10M | 182.66M | 158.50M | 117.30M | |
Common Shares | | | 8.00K | 7.00K | 7.00K | 0.00 | 0.00 | |
Other Shareholders' Equity | | | 6.63M | -9.06M | -12.48M | -20.70M | -20.40M | |
Shares Outstanding | | | 75.07M | 67.96M | 67.96M | 53.50M | 53.50M | |
Tangible Book Value per Share | | | 1.20 | 1.62 | -2.05 | -8.43 | -6.38 | |
Total Shareholders' Equity | | | 932.31M | 902.31M | 630.70M | 333.00M | 228.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 3.51B | 3.29B | 2.69B | 2.43B | 2.06B | |
|
Statistics | |
---|
Debt/Equity | | | 1.16 | 1.10 | 1.29 | 2.52 | 3.25 | |
Current Ratio | | | 2.00 | 2.12 | 1.32 | 0.79 | 0.87 | |
Return On Assets (ROA) | | | -0.42% | 0.08% | 0.11% | 0.44% | 1.20% | |
Return On Equity (ROE) | | | -1.60% | 0.31% | 0.48% | 3.21% | 10.79% | |
Return On Invested Capital (ROIC) | | | 2.21% | 3.27% | 3.54% | 2.09% | 4.65% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.07% | 4.43% | 4.18% | 2.23% | 5.06% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 5.07% | 7.19% | 7.00% | 3.89% | 8.00% | |