ASSETS | |
---|
Current Assets | |
---|
Cash | | | 145.22M | 294.68M | 234.84M | 125.01M | 145.81M | |
Marketable Securities | | | 32.44M | 530.48M | 26.40M | 28.61M | 8.01M | |
Receivables | | | 71.89M | 98.95M | 90.81M | 118.63M | 30.49M | |
Inventories | | | 1.66M | 1.50M | 3.21M | 86.00K | 53.00K | |
Other Current Assets | | | 133.71M | 117.90M | 142.74M | 77.72M | 29.57M | |
Total Current Assets | | | 384.92M | 1.04B | 498.00M | 350.05M | 213.93M | |
|
Non-Current Assets | |
---|
PPE Net | | | 205.70M | 178.79M | 164.74M | 161.34M | 65.59M | |
Investments And Advances | | | 3.21M | 1.36M | 44.59M | 19.03M | 5.77M | |
Goodwill | | | 2.18B | 1.48B | 1.43B | 1.14B | 550.45M | |
Intangibles | | | 521.16M | 561.32M | 604.42M | 458.36M | 205.91M | |
Other Non-Current Assets | | | 36.92M | 12.15M | 12.81M | 32.23M | 19.91M | |
Total Non-Current Assets | | | 2.95B | 2.24B | 2.26B | 1.81B | 853.13M | |
|
TOTAL ASSETS | | | 3.34B | 3.28B | 2.76B | 2.16B | 1.07B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 131.00K | 0.00 | |
Current Portion Of LT Debt. | | | 69.80M | 111.08M | 27.95M | 135.68M | 9.19M | |
Accrued Expenses | | | 25.61M | 22.74M | 59.29M | 27.10M | 13.12M | |
Accounts Payable | | | 100.77M | 95.91M | 99.00M | 81.00M | 34.15M | |
Other Current Liabilities | | | 389.31M | 344.85M | 337.57M | 223.66M | 115.14M | |
Total Current Liabilities | | | 585.50M | 574.58M | 523.80M | 467.58M | 171.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.00B | 1.98B | 1.93B | 1.54B | 682.19M | |
Deferred Taxes/Income | | | 95.89M | 101.15M | 123.61M | 83.79M | 32.70M | |
Other Non-Current Liabilities | | | 137.86M | 84.78M | 73.49M | 63.08M | 48.08M | |
Total Non-Current Liabilities | | | 2.28B | 2.21B | 2.18B | 1.72B | 765.63M | |
|
TOTAL LIABILITIES | | | 2.86B | 2.78B | 2.70B | 2.19B | 937.22M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 93.63M | 54.54M | 51.34M | -24.47M | 129.79M | |
Additional Paid In Capital | | | 368.41M | 433.83M | 0.00 | N/A | N/A | |
Minority Interest | | | 48.29M | 43.22M | 55.17M | 35.70M | 2.65M | |
Common Shares | | | 10.00M | 10.00M | 50.00K | 50.00K | 50.00K | |
Shares Outstanding | | | 251.63M | 251.63M | 247.22M | 247.22M | 247.22M | |
Tangible Book Value per Share | | | -8.87 | -6.14 | -8.02 | -6.56 | -2.53 | |
Total Shareholders' Equity | | | 472.04M | 498.37M | 51.39M | -24.42M | 129.84M | |
|
TOTAL LIABILITIES AND EQUITY | | | 3.34B | 3.28B | 2.76B | 2.16B | 1.07B | |
|
Statistics | |
---|
Debt/Equity | | | 4.23 | 3.97 | 37.53 | -62.96 | 5.25 | |
Current Ratio | | | 0.66 | 1.82 | 0.95 | 0.75 | 1.25 | |
Return On Assets (ROA) | | | 1.55% | 2.08% | 2.62% | -2.66% | -4.68% | |
Return On Equity (ROE) | | | 10.95% | 13.71% | 140.34% | N/A | -38.49% | |
Return On Invested Capital (ROIC) | | | 7.00% | 7.12% | 6.56% | 1.55% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.08% | 8.85% | 6.64% | 1.57% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 1320.09% | 143.87% | 84.76% | 38.08% | N/A | |