| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 276.06M | 206.16M | 179.06M | 136.77M | 75.33M | |
| Marketable Securities | | | 470.00K | 0.00 | 3.00K | 2.00K | 7.00K | |
| Receivables | | | 214.88M | 202.40M | 201.00M | 145.04M | 105.72M | |
| Inventories | | | 8.38M | 4.93M | 4.52M | 1.42M | 570.00K | |
| Other Current Assets | | | 404.00M | 40.92M | 33.16M | 26.56M | 19.36M | |
| Total Current Assets | | | 903.79M | 454.40M | 417.74M | 309.80M | 200.99M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 120.87M | 98.91M | 81.10M | 73.99M | 69.71M | |
| Investments And Advances | | | 195.53M | 2.55M | 2.41M | 2.13M | 998.00K | |
| Goodwill | | | 281.56M | 250.47M | 235.72M | 222.33M | 191.07M | |
| Intangibles | | | 890.68M | 700.20M | 667.99M | 651.67M | 553.07M | |
| Other Non-Current Assets | | | 25.04M | 20.07M | 16.62M | 20.07M | 6.99M | |
| Total Non-Current Assets | | | 1.52B | 1.08B | 1.02B | 985.00M | 827.33M | |
| |
| TOTAL ASSETS | | | 2.43B | 1.54B | 1.43B | 1.29B | 1.03B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 389.68M | 217.50M | 152.62M | 127.09M | 44.82M | |
| Current Portion Of LT Debt. | | | 43.30M | 31.85M | 29.07M | 123.87M | 47.02M | |
| Accounts Payable | | | 306.94M | 250.36M | 211.42M | 174.82M | 135.99M | |
| Other Current Liabilities | | | 293.48M | 200.48M | 172.92M | 144.35M | 170.96M | |
| Total Current Liabilities | | | 1.03B | 700.19M | 566.03M | 570.14M | 398.79M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 405.01M | 102.49M | 106.14M | 77.91M | 135.07M | |
| Deferred Taxes/Income | | | 195.25M | 145.91M | 137.16M | 150.52M | 125.00M | |
| Other Non-Current Liabilities | | | 94.78M | 55.89M | 30.97M | 28.43M | 13.82M | |
| Total Non-Current Liabilities | | | 971.31M | 524.40M | 527.57M | 458.55M | 1.34B | |
| |
| TOTAL LIABILITIES | | | 2.00B | 1.22B | 1.09B | 1.03B | 1.73B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 260.40M | 266.28M | 297.38M | 226.92M | -1.78B | |
| Minority Interest | | | 276.27M | 220.12M | 253.30M | 201.69M | 1.06B | |
| Common Shares | | | 39.41M | 39.41M | 39.41M | 39.41M | 2.09B | |
| Other Shareholders' Equity | | | 122.41M | 5.58M | 2.39M | -232.00K | -1.01B | |
| Shares Outstanding | | | 83.34M | 83.07M | 81.89M | 81.89M | 40.51M | |
| Tangible Book Value per Share | | | -9.00 | -7.70 | -6.89 | -7.42 | -86.33 | |
| Total Shareholders' Equity | | | 422.22M | 311.28M | 339.18M | 266.10M | -705.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.43B | 1.54B | 1.43B | 1.29B | 1.03B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.88 | 1.03 | 0.76 | 0.77 | -0.25 | |
| Current Ratio | | | 0.87 | 0.65 | 0.74 | 0.54 | 0.50 | |
| Return On Assets (ROA) | | | 0.25% | 5.99% | 5.01% | 4.09% | -183.22% | |
| Return On Equity (ROE) | | | 1.41% | 29.55% | 21.15% | 19.89% | N/A | |
| Return On Invested Capital (ROIC) | | | 10.29% | 15.79% | 13.06% | 10.74% | 13.61% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 10.29% | 15.79% | 13.06% | 10.74% | 13.61% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 30.06% | 162.19% | 115.12% | N/A | N/A | |