ASSETS | |
---|
Current Assets | |
---|
Cash | | | 314.00M | 284.00M | 234.53M | 243.15M | 292.44M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Marketable Securities | | | N/A | 73.00M | 35.45M | 32.50M | 28.16M | |
Receivables | | | 1.46B | 1.47B | 1.43B | 1.39B | 1.07B | |
Inventories | | | 1.00M | 0.00 | 234.00K | 265.00K | 233.00K | |
Other Current Assets | | | 159.00M | 89.00M | 90.19M | 103.16M | 76.16M | |
Total Current Assets | | | 1.93B | 1.92B | 1.79B | 1.74B | 1.46B | |
|
Non-Current Assets | |
---|
PPE Net | | | 288.00M | 331.00M | 350.96M | 393.21M | 311.54M | |
Investments And Advances | | | 14.00M | 15.00M | 15.68M | 15.24M | 21.00M | |
Goodwill | | | 1.36B | 1.35B | 1.32B | 1.33B | 830.62M | |
Intangibles | | | 140.00M | 156.00M | 186.90M | 250.84M | 35.59M | |
Other Non-Current Assets | | | 124.00M | 134.00M | 114.80M | 114.14M | 74.75M | |
Total Non-Current Assets | | | 1.92B | 1.99B | 1.99B | 2.10B | 1.27B | |
|
TOTAL ASSETS | | | 3.85B | 3.90B | 3.78B | 3.84B | 2.74B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 110.00M | 1.00M | 10.36M | 15.16M | 91.00K | |
Current Portion Of LT Debt. | | | 159.00M | 151.00M | 70.37M | 128.37M | 138.56M | |
Accrued Expenses | | | N/A | 433.00M | 406.85M | 394.81M | 332.21M | |
Accounts Payable | | | 728.00M | 377.00M | 393.88M | 396.35M | 287.21M | |
Other Current Liabilities | | | 528.00M | 607.00M | 608.57M | 618.27M | 443.90M | |
Total Current Liabilities | | | 1.52B | 1.57B | 1.49B | 1.55B | 1.20B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.11B | 964.00M | 1.08B | 1.14B | 380.02M | |
Deferred Taxes/Income | | | 69.00M | 63.00M | 52.62M | 67.13M | 44.87M | |
Other Non-Current Liabilities | | | 75.00M | 78.00M | 93.39M | 82.51M | 87.96M | |
Total Non-Current Liabilities | | | 1.25B | 1.10B | 1.23B | 1.29B | 511.70M | |
|
TOTAL LIABILITIES | | | 2.77B | 2.67B | 2.72B | 2.85B | 1.71B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 946.00M | 929.00M | 806.71M | 708.34M | 699.49M | |
Additional Paid In Capital | | | 372.00M | 372.00M | 372.46M | 372.46M | 372.46M | |
Minority Interest | | | -3.00M | -3.00M | -2.34M | -2.01M | -1.15M | |
Common Shares | | | 2.00M | 2.00M | 1.81M | 1.81M | 1.81M | |
Other Shareholders' Equity | | | -238.00M | -70.00M | -117.41M | -87.36M | -50.97M | |
Shares Outstanding | | | 89.62M | 89.41M | 89.97M | 89.57M | 89.01M | |
Tangible Book Value per Share | | | -4.62 | -3.05 | -4.90 | -6.54 | 1.76 | |
Total Shareholders' Equity | | | 1.08B | 1.23B | 1.06B | 995.24M | 1.02B | |
|
TOTAL LIABILITIES AND EQUITY | | | 3.85B | 3.90B | 3.78B | 3.84B | 2.74B | |
|
Statistics | |
---|
Debt/Equity | | | 1.12 | 0.78 | 1.03 | 1.17 | 0.37 | |
Current Ratio | | | 1.27 | 1.22 | 1.20 | 1.12 | 1.22 | |
Return On Assets (ROA) | | | 6.17% | 6.22% | 4.23% | 3.42% | 6.14% | |
Return On Equity (ROE) | | | 22.00% | 19.71% | 15.04% | 13.21% | 16.41% | |
Return On Invested Capital (ROIC) | | | 10.90% | 12.25% | 9.43% | 7.55% | 10.61% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 10.90% | 12.64% | 9.57% | 7.65% | 10.80% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 28.19% | 37.80% | 28.54% | 25.20% | 25.42% | |