ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 92.00M | 126.09M | 253.78M | 172.76M | 95.70M | |
Marketable Securities | | | 0.00 | 11.00M | 0.00 | N/A | N/A | |
Receivables | | | 607.00M | 618.00M | 493.50M | 224.31M | 306.90M | |
Inventories | | | 258.00M | 294.00M | 255.78M | 123.38M | 212.30M | |
Other Current Assets | | | 84.00M | 65.00M | 79.16M | 35.95M | 9.50M | |
Total Current Assets | | | 1.04B | 1.08B | 1.00B | 507.08M | 624.30M | |
|
Non-Current Assets | |
---|
PPE Net | | | 867.00M | 1.03B | 1.02B | 540.60M | 794.60M | |
Investments And Advances | | | 26.00M | 28.00M | 24.23M | 38.67M | 26.60M | |
Goodwill | | | 422.00M | 433.00M | 467.10M | 404.59M | 576.00M | |
Intangibles | | | 37.00M | 55.00M | 71.18M | 7.23M | 16.50M | |
Other Non-Current Assets | | | 46.00M | 33.00M | 24.82M | 33.04M | 109.60M | |
Total Non-Current Assets | | | 1.75B | 1.88B | 1.95B | 1.06B | 1.56B | |
|
TOTAL ASSETS | | | 2.79B | 2.96B | 2.95B | 1.57B | 2.18B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 22.00M | 59.00M | 32.70M | 9.94M | 54.70M | |
Accrued Expenses | | | N/A | N/A | N/A | 4.29M | N/A | |
Accounts Payable | | | 395.00M | 416.00M | 423.55M | 167.34M | 178.30M | |
Other Current Liabilities | | | 494.00M | 393.00M | 330.06M | 76.65M | 54.60M | |
Total Current Liabilities | | | 911.00M | 868.00M | 786.31M | 253.93M | 287.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 755.00M | 936.00M | 994.70M | 267.60M | 396.90M | |
Deferred Taxes/Income | | | 48.00M | 65.00M | 61.33M | 65.71M | 87.40M | |
Other Non-Current Liabilities | | | 28.00M | 35.00M | 38.23M | 11.28M | 11.00M | |
Total Non-Current Liabilities | | | 831.00M | 1.04B | 1.09B | 344.59M | 495.30M | |
|
TOTAL LIABILITIES | | | 1.74B | 1.90B | 1.88B | 598.52M | 782.90M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 80.00M | 58.00M | 113.73M | 196.46M | 301.00M | |
Additional Paid In Capital | | | 678.00M | 678.00M | 457.18M | 470.57M | 656.80M | |
Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
Common Shares | | | 505.00M | 504.00M | 408.52M | 268.31M | 375.50M | |
Other Shareholders' Equity | | | -214.00M | -186.00M | 89.22M | 31.90M | 63.30M | |
Shares Outstanding | | | 124.14M | 123.96M | 123.74M | 89.68M | 89.70M | |
Tangible Book Value per Share | | | 4.75 | 4.57 | 4.29 | 6.19 | 8.97 | |
Total Shareholders' Equity | | | 1.05B | 1.05B | 1.07B | 967.24M | 1.40B | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.79B | 2.96B | 2.95B | 1.57B | 2.18B | |
|
Statistics | |
---|
Debt/Equity | | | 0.72 | 0.89 | 0.93 | 0.28 | 0.28 | |
Current Ratio | | | 1.14 | 1.25 | 1.28 | 2.00 | 2.17 | |
Return On Assets (ROA) | | | 1.15% | -2.81% | -2.37% | -0.84% | 4.04% | |
Return On Equity (ROE) | | | 3.05% | -7.87% | -6.54% | -1.36% | 6.31% | |
Return On Invested Capital (ROIC) | | | 6.78% | 5.65% | 0.08% | 2.15% | 4.51% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.13% | 6.05% | 0.09% | 2.47% | 4.75% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.59% | 8.06% | 0.13% | 3.88% | 7.09% | |