ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 174.57M | 171.23M | 163.19M | 212.50M | 206.20M | |
Receivables | | | 112.81M | 99.17M | 132.54M | 125.40M | 176.40M | |
Inventories | | | 24.12M | 19.32M | 14.63M | 14.20M | 11.50M | |
Other Current Assets | | | 178.48M | 158.15M | 261.98M | 170.50M | 173.10M | |
Total Current Assets | | | 489.98M | 447.87M | 572.35M | 522.70M | 567.20M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.15B | 2.18B | 2.34B | 2.01B | 1.35B | |
Goodwill | | | 1.72B | 1.80B | 1.94B | 1.75B | 2.12B | |
Intangibles | | | 1.94B | 1.31B | 1.87B | 1.96B | 2.48B | |
Other Non-Current Assets | | | 492.59M | 129.34M | 146.35M | 58.20M | 38.90M | |
Total Non-Current Assets | | | 7.30B | 5.41B | 6.29B | 5.78B | 5.99B | |
|
TOTAL ASSETS | | | 7.79B | 5.86B | 6.86B | 6.30B | 6.55B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 19.45M | 19.45M | 19.45M | 19.50M | 19.50M | |
Accrued Expenses | | | 794.40M | 572.59M | 784.86M | 662.90M | 463.10M | |
Accounts Payable | | | 125.72M | 85.77M | 69.16M | 70.10M | 87.50M | |
Other Current Liabilities | | | 54.34M | 0.00 | 1.31M | 3.40M | N/A | |
Total Current Liabilities | | | 993.91M | 677.81M | 874.78M | 755.80M | 570.10M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.56B | 3.30B | 3.64B | 3.47B | 3.43B | |
Deferred Taxes/Income | | | 442.74M | 118.21M | 125.59M | 138.00M | 214.50M | |
Other Non-Current Liabilities | | | 2.15B | 1.73B | 1.58B | 1.13B | 726.00M | |
Total Non-Current Liabilities | | | 6.17B | 5.15B | 5.35B | 4.74B | 4.37B | |
|
TOTAL LIABILITIES | | | 7.16B | 5.83B | 6.23B | 5.49B | 4.94B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -193.92M | -1.12B | -555.89M | -535.40M | -138.70M | |
Additional Paid In Capital | | | 750.13M | 1.41B | 1.40B | 1.64B | 1.85B | |
Minority Interest | | | 12.36M | 0.00 | 428.00K | 400.00K | 3.80M | |
Common Shares | | | 490.00K | 408.00K | 400.00K | 500.00K | 500.00K | |
Treasury Stock | | | N/A | 0.00 | 0.00 | 0.00 | -29.20M | |
Other Shareholders' Equity | | | 73.38M | -260.27M | -209.56M | -295.60M | -69.70M | |
Shares Outstanding | | | 49.12M | 40.79M | 39.97M | 46.70M | 52.30M | |
Tangible Book Value per Share | | | -61.71 | -75.43 | -79.35 | -62.15 | -57.15 | |
Total Shareholders' Equity | | | 630.08M | 30.90M | 635.43M | 805.80M | 1.61B | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.79B | 5.86B | 6.86B | 6.30B | 6.55B | |
|
Statistics | |
---|
Debt/Equity | | | 5.65 | 106.77 | 5.73 | 4.31 | 2.13 | |
Current Ratio | | | 0.49 | 0.66 | 0.65 | 0.69 | 0.99 | |
Return On Assets (ROA) | | | -7.42% | -9.69% | -2.73% | -6.75% | -1.75% | |
Return On Equity (ROE) | | | -91.83% | -1837.27% | -29.51% | -52.80% | -7.12% | |
Return On Invested Capital (ROIC) | | | 0.57% | N/A | 1.38% | 3.14% | 1.70% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 0.58% | N/A | 1.42% | 3.27% | 1.77% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 1.30% | N/A | 4.10% | 10.73% | 8.67% | |