ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 217.00M | 498.00M | 727.00M | 752.00M | 700.00M | |
Receivables | | | 944.00M | 825.00M | 571.00M | 501.00M | 377.00M | |
Inventories | | | 50.00M | 51.00M | 54.00M | 63.00M | 81.00M | |
Other Current Assets | | | 229.00M | 217.00M | 227.00M | 229.00M | 170.00M | |
Total Current Assets | | | 1.44B | 1.59B | 1.58B | 1.54B | 1.33B | |
|
Non-Current Assets | |
---|
PPE Net | | | 404.00M | 430.00M | 428.00M | 255.00M | 250.00M | |
Investments And Advances | | | N/A | N/A | N/A | 0.00 | 2.00M | |
Goodwill | | | 296.00M | 1.48B | 1.48B | 2.10B | 2.76B | |
Intangibles | | | 1.90B | 2.23B | 2.56B | 2.89B | 3.23B | |
Other Non-Current Assets | | | 294.00M | 249.00M | 190.00M | 156.00M | 101.00M | |
Total Non-Current Assets | | | 2.90B | 4.39B | 4.65B | 5.41B | 6.35B | |
|
TOTAL ASSETS | | | 4.34B | 5.99B | 6.23B | 6.95B | 7.68B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 327.00M | 7.00M | 8.00M | 29.00M | 29.00M | |
Accrued Expenses | | | 162.00M | 242.00M | 247.00M | 116.00M | 145.00M | |
Accounts Payable | | | 313.00M | 295.00M | 242.00M | 291.00M | 266.00M | |
Other Current Liabilities | | | 417.00M | 553.00M | 640.00M | 663.00M | 683.00M | |
Total Current Liabilities | | | 1.22B | 1.10B | 1.14B | 1.10B | 1.12B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.51B | 2.83B | 2.90B | 3.10B | 3.13B | |
Deferred Taxes/Income | | | 45.00M | 53.00M | 38.00M | 72.00M | 140.00M | |
Other Non-Current Liabilities | | | 1.36B | 1.48B | 1.80B | 1.38B | 1.24B | |
Total Non-Current Liabilities | | | 3.91B | 4.37B | 4.73B | 4.55B | 4.50B | |
|
TOTAL LIABILITIES | | | 5.13B | 5.46B | 5.87B | 5.65B | 5.63B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -2.46B | -985.00M | -969.00M | -289.00M | 287.00M | |
Additional Paid In Capital | | | 1.50B | 1.47B | 1.45B | 1.76B | 1.75B | |
Common Shares | | | 133.00M | 131.00M | 129.00M | 1.00M | 1.00M | |
Other Shareholders' Equity | | | 29.00M | -57.00M | -154.00M | -113.00M | 20.00M | |
Shares Outstanding | | | 86.85M | 84.12M | 83.30M | 111.00M | 110.00M | |
Tangible Book Value per Share | | | -36.01 | -39.51 | -45.59 | -33.28 | -35.88 | |
Total Shareholders' Equity | | | -796.00M | 522.00M | 364.00M | 1.30B | 2.05B | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.34B | 5.99B | 6.23B | 6.95B | 7.68B | |
|
Statistics | |
---|
Debt/Equity | | | -3.15 | 5.43 | 7.95 | 2.38 | 1.53 | |
Current Ratio | | | 1.18 | 1.45 | 1.39 | 1.41 | 1.18 | |
Return On Assets (ROA) | | | -33.96% | -0.28% | -11.03% | -9.60% | 42.43% | |
Return On Equity (ROE) | | | N/A | -3.26% | -188.74% | -51.31% | 158.85% | |
Return On Invested Capital (ROIC) | | | 0.23% | 3.39% | 3.09% | 2.81% | 0.07% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 0.25% | 3.78% | 3.60% | 3.22% | 0.08% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 1.01% | 24.58% | 47.21% | 156.50% | N/A | |