ASSETS | |
---|
Current Assets | |
---|
Cash | | | 270.40M | 236.73M | 280.23M | 229.65M | 132.63M | |
Cash Equivalents | | | 89.79M | 81.82M | 103.33M | 61.75M | 87.49M | |
Marketable Securities | | | 30.87M | 76.03M | 65.11M | 10.79M | 6.28M | |
Receivables | | | 226.05M | 236.66M | 152.58M | 94.95M | 103.25M | |
Inventories | | | 31.15M | 65.30M | 187.34M | 63.04M | 39.70M | |
Other Current Assets | | | 174.21M | 181.23M | 73.07M | 44.18M | 31.92M | |
Total Current Assets | | | 822.47M | 877.78M | 861.66M | 504.37M | 401.28M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.45B | 2.34B | 1.77B | 1.30B | 1.12B | |
Investments And Advances | | | 47.87M | 44.36M | 10.81M | 19.41M | 18.35M | |
Goodwill | | | 79.49M | 79.49M | 86.92M | 77.77M | 80.16M | |
Intangibles | | | 528.41M | 434.73M | 307.53M | 210.69M | 154.89M | |
Other Non-Current Assets | | | 28.03M | 45.65M | 2.09M | 1.52M | 4.05M | |
Total Non-Current Assets | | | 3.14B | 2.94B | 2.17B | 1.61B | 1.38B | |
|
TOTAL ASSETS | | | 3.96B | 3.82B | 3.04B | 2.11B | 1.78B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 55.00M | 48.00M | 5.00M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 407.72M | 231.65M | 249.88M | 152.33M | 135.31M | |
Accrued Expenses | | | 47.60M | 50.05M | 38.73M | 20.86M | 13.44M | |
Accounts Payable | | | 225.53M | 285.14M | 241.75M | 231.73M | 125.46M | |
Other Current Liabilities | | | 113.67M | 112.48M | 74.09M | 49.74M | 66.09M | |
Total Current Liabilities | | | 849.52M | 727.31M | 609.46M | 454.66M | 340.30M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.79B | 1.58B | 1.03B | 882.63M | 703.97M | |
Deferred Taxes/Income | | | 20.40M | 28.42M | 25.90M | 16.65M | 16.02M | |
Other Non-Current Liabilities | | | 129.61M | 99.73M | 35.29M | 24.82M | 20.82M | |
Total Non-Current Liabilities | | | 2.05B | 1.83B | 1.19B | 986.50M | 796.63M | |
|
TOTAL LIABILITIES | | | 2.90B | 2.55B | 1.80B | 1.44B | 1.14B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.60M | 79.09M | 87.00M | 41.72M | 23.77M | |
Additional Paid In Capital | | | 515.11M | 515.11M | 516.12M | 235.12M | 235.06M | |
Minority Interest | | | 105.92M | 118.48M | 106.78M | 62.40M | 55.82M | |
Common Shares | | | 748.52M | 748.52M | 747.50M | 543.64M | 543.48M | |
Other Shareholders' Equity | | | -203.07M | -77.88M | -118.21M | -148.68M | -161.93M | |
Shares Outstanding | | | 131.18M | 131.18M | 131.00M | 101.65M | 101.73M | |
Tangible Book Value per Share | | | 3.47 | 5.72 | 6.40 | 3.77 | 3.98 | |
Total Shareholders' Equity | | | 1.06B | 1.26B | 1.23B | 671.80M | 640.38M | |
|
TOTAL LIABILITIES AND EQUITY | | | 3.96B | 3.82B | 3.04B | 2.11B | 1.78B | |
|
Statistics | |
---|
Debt/Equity | | | 1.74 | 1.29 | 0.84 | 1.31 | 1.10 | |
Current Ratio | | | 0.97 | 1.21 | 1.41 | 1.11 | 1.18 | |
Return On Assets (ROA) | | | -0.53% | 0.78% | -0.24% | -0.06% | 0.45% | |
Return On Equity (ROE) | | | -1.97% | 2.34% | -0.58% | -0.20% | 1.24% | |
Return On Invested Capital (ROIC) | | | 1.59% | 2.77% | 1.94% | 3.07% | 2.66% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.65% | 2.92% | 2.09% | 3.21% | 2.85% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 2.06% | 3.53% | 2.53% | 3.92% | 3.46% | |