| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | 96.15M | 101.60M | 422.60M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Receivables | | | 79.00M | 115.00M | 58.00M | 504.27M | 45.80M | |
| Inventories | | | 108.00M | 95.00M | 142.00M | 211.60M | 127.90M | |
| Other Current Assets | | | 168.00M | 28.41M | 67.00M | 242.50M | 233.90M | |
| Total Current Assets | | | 421.00M | 334.00M | 364.00M | 555.70M | 830.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 73.00M | 44.00M | 31.00M | 89.60M | 34.10M | |
| Investments And Advances | | | 2.79M | 2.78M | 2.82M | 2.90M | 3.10M | |
| Intangibles | | | 63.00M | 63.00M | 28.00M | 12.50M | 3.20M | |
| Other Non-Current Assets | | | 480.00K | 480.00K | 490.00K | 24.20M | 16.10M | |
| Total Non-Current Assets | | | 171.00M | 129.00M | 129.00M | 129.30M | 56.50M | |
| |
| TOTAL ASSETS | | | 592.00M | 463.00M | 493.00M | 685.00M | 886.70M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 24.00M | 17.00M | N/A | N/A | N/A | |
| Accrued Expenses | | | 50.00M | 42.00M | 55.00M | 50.70M | 66.10M | |
| Accounts Payable | | | 30.00M | 14.00M | 6.25M | 16.70M | 22.60M | |
| Other Current Liabilities | | | 133.00M | 106.00M | 74.00M | 7.90M | 239.60M | |
| Total Current Liabilities | | | 237.00M | 179.00M | 135.00M | 75.30M | 328.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 21.00M | 7.28M | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 140.00K | 150.00K | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 11.00M | 11.00M | 9.92M | 2.00M | 13.90M | |
| Total Non-Current Liabilities | | | 32.00M | 18.00M | 10.00M | 2.00M | 13.90M | |
| |
| TOTAL LIABILITIES | | | 269.00M | 197.00M | 145.00M | 77.30M | 342.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -533.00M | -436.00M | -205.00M | 209.40M | 141.80M | |
| Additional Paid In Capital | | | 956.00M | 816.00M | 654.00M | 492.20M | 455.10M | |
| Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Treasury Stock | | | -43.00M | -57.00M | -57.00M | -57.10M | -36.40M | |
| Other Shareholders' Equity | | | -57.00M | -57.00M | -44.00M | -36.90M | -16.00M | |
| Shares Outstanding | | | 540.22M | 354.31M | 269.92M | 191.67M | 197.92M | |
| Tangible Book Value per Share | | | 0.04 | 0.04 | 0.09 | 0.24 | 0.21 | |
| Total Shareholders' Equity | | | 324.00M | 266.00M | 348.00M | 607.70M | 544.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 592.00M | 463.00M | 493.00M | 685.00M | 886.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.06 | 0.03 | N/A | N/A | N/A | |
| Current Ratio | | | 1.78 | 1.87 | 2.70 | 7.38 | 2.53 | |
| Return On Assets (ROA) | | | -44.93% | -54.00% | -83.98% | 10.55% | 34.97% | |
| Return On Equity (ROE) | | | -82.10% | -93.98% | -118.97% | 11.90% | 56.95% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 6.89% | 40.09% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 8.27% | 164.86% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 8.48% | 168.84% | |