| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | 23.40M | 65.30M | 76.70M | 224.90M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 172.00M | 195.00M | 152.00M | 335.90M | 246.80M | |
| Inventories | | | 65.00M | 109.00M | 98.00M | 102.60M | 79.50M | |
| Other Current Assets | | | 218.00M | 163.00M | 208.00M | 42.30M | 31.20M | |
| Total Current Assets | | | 480.00M | 490.00M | 498.00M | 557.60M | 582.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 85.00M | 102.00M | 95.00M | 115.80M | 115.80M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 53.00M | 82.00M | 85.00M | 157.00M | 116.50M | |
| Intangibles | | | 17.00M | 19.00M | 24.00M | 60.30M | 43.80M | |
| Other Non-Current Assets | | | 14.00M | 23.00M | 21.00M | 52.00M | 54.80M | |
| Total Non-Current Assets | | | 178.00M | 237.00M | 278.00M | 385.10M | 330.90M | |
| |
| TOTAL ASSETS | | | 658.00M | 727.00M | 776.00M | 942.70M | 913.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 170.00M | 127.00M | 7.54M | 5.50M | 14.80M | |
| Accrued Expenses | | | 121.00M | 106.00M | 122.00M | 227.40M | 152.60M | |
| Accounts Payable | | | 76.00M | 101.00M | 83.00M | 139.20M | 85.90M | |
| Other Current Liabilities | | | 34.00M | 54.00M | 138.00M | N/A | 0.00 | |
| Total Current Liabilities | | | 401.00M | 388.00M | 350.00M | 372.00M | 253.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 275.00M | 377.00M | 400.00M | 376.20M | 357.30M | |
| Deferred Taxes/Income | | | 11.00M | 11.00M | 10.00M | 10.10M | N/A | |
| Other Non-Current Liabilities | | | 203.00M | 233.00M | 216.00M | 186.50M | 244.00M | |
| Total Non-Current Liabilities | | | 489.00M | 623.00M | 627.00M | 573.20M | 626.70M | |
| |
| TOTAL LIABILITIES | | | 890.00M | 1.01B | 977.00M | 945.20M | 880.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.70B | -1.65B | -1.57B | -1.36B | -1.32B | |
| Additional Paid In Capital | | | 1.59B | 1.56B | 1.55B | 1.54B | 1.52B | |
| Minority Interest | | | 0.00 | 590.00K | 610.00K | 500.00K | 25.50M | |
| Common Shares | | | 5.38M | 5.29M | 5.23M | 5.20M | 5.20M | |
| Treasury Stock | | | -116.00M | -116.00M | -115.00M | -113.80M | -110.90M | |
| Other Shareholders' Equity | | | -13.00M | -87.00M | -66.00M | -72.80M | -58.80M | |
| Shares Outstanding | | | 111.00M | 95.00M | 89.00M | 88.70M | 86.30M | |
| Tangible Book Value per Share | | | -2.72 | -4.05 | -3.48 | -2.48 | -1.48 | |
| Total Shareholders' Equity | | | -232.00M | -284.00M | -201.00M | -2.60M | 33.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 658.00M | 727.00M | 776.00M | 942.70M | 913.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.19 | -1.33 | -1.99 | -144.69 | 10.79 | |
| Current Ratio | | | 1.20 | 1.26 | 1.42 | 1.50 | 2.30 | |
| Return On Assets (ROA) | | | -18.84% | -10.32% | -27.32% | -4.00% | 2.39% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | 65.86% | |
| Return On Invested Capital (ROIC) | | | 11.77% | 6.99% | 3.66% | 0.46% | 2.75% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 11.77% | 7.51% | 4.33% | 0.53% | 4.18% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 16.17% | 11.04% | 6.20% | 0.94% | 6.61% | |