ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 159.25M | 231.96M | 268.60M | 278.90M | 103.60M | |
Receivables | | | 161.73M | 206.00M | 198.90M | 81.40M | 54.60M | |
Inventories | | | 80.44M | 110.48M | N/A | N/A | N/A | |
Other Current Assets | | | 41.40M | 24.81M | 460.70M | 463.50M | 87.30M | |
Total Current Assets | | | 442.82M | 573.26M | 928.20M | 823.80M | 245.50M | |
|
Non-Current Assets | |
---|
PPE Net | | | 123.27M | 112.81M | 115.70M | 69.80M | 60.50M | |
Investments And Advances | | | 408.83M | 3.97B | 3.47B | 3.62B | 1.54B | |
Goodwill | | | 498.38M | 472.33M | 512.60M | 250.60M | 227.00M | |
Intangibles | | | 187.19M | 322.01M | 374.10M | 207.70M | 190.70M | |
Other Non-Current Assets | | | 306.47M | 35.47M | 6.30M | 3.80M | 5.30M | |
Total Non-Current Assets | | | 1.71B | 5.50B | 5.18B | 5.03B | 2.42B | |
|
TOTAL ASSETS | | | 2.16B | 6.07B | 6.11B | 5.85B | 2.66B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 70.94M | 2.91B | 2.47B | 2.20B | 769.90M | |
Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | 104.10M | |
Accrued Expenses | | | 179.10M | 238.98M | 373.40M | 344.60M | 229.30M | |
Accounts Payable | | | 54.52M | 44.55M | 81.40M | 6.30M | 2.70M | |
Other Current Liabilities | | | 100.91M | 107.92M | 136.30M | 137.80M | 69.00M | |
Total Current Liabilities | | | 405.48M | 3.30B | 3.06B | 2.69B | 1.18B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.05B | 2.31B | 2.32B | 1.95B | 896.20M | |
Deferred Taxes/Income | | | N/A | 0.00 | 29.50M | 93.10M | 34.20M | |
Other Non-Current Liabilities | | | 123.93M | 99.08M | 19.30M | 69.40M | 13.70M | |
Total Non-Current Liabilities | | | 2.25B | 2.48B | 2.61B | 2.50B | 975.10M | |
|
TOTAL LIABILITIES | | | 2.65B | 5.78B | 5.66B | 5.19B | 2.15B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -1.08B | -281.29M | -45.20M | 248.90M | 203.10M | |
Additional Paid In Capital | | | 588.05M | 572.17M | 494.20M | 413.50M | 310.30M | |
Minority Interest | | | 71.36M | 68.45M | 238.00M | 388.90M | 31.10M | |
Common Shares | | | 3.00K | 3.00K | 0.00 | 0.00 | 0.00 | |
Other Shareholders' Equity | | | -906.00K | 229.00K | -2.50M | -1.10M | -800.00K | |
Shares Outstanding | | | 30.50M | 29.94M | 28.50M | 27.60M | 25.80M | |
Tangible Book Value per Share | | | -38.79 | -16.81 | -15.45 | 7.36 | 3.68 | |
Total Shareholders' Equity | | | -497.58M | 291.12M | 446.50M | 661.30M | 512.60M | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.16B | 6.07B | 6.11B | 5.85B | 2.66B | |
|
Statistics | |
---|
Debt/Equity | | | -4.27 | 17.95 | 10.72 | 6.28 | 3.25 | |
Current Ratio | | | 1.09 | 0.17 | 0.30 | 0.31 | 0.21 | |
Return On Assets (ROA) | | | -40.09% | -1.78% | -2.75% | 7.48% | 7.53% | |
Return On Equity (ROE) | | | N/A | -37.09% | -37.58% | 66.17% | 39.09% | |
Return On Invested Capital (ROIC) | | | N/A | 2.89% | N/A | 10.80% | 13.34% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 3.02% | N/A | 11.40% | 13.98% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 3.53% | N/A | 12.53% | 17.34% | |