NYSE:ESI • US28618M1062
| 2025 (2025-12-31) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash Equivalents | 626.50M | 359.40M | 289.30M | 266.00M | 330.00M | |||
| Receivables | 517.70M | 439.60M | 461.80M | 456.00M | 492.00M | |||
| Inventories | 294.70M | 246.20M | 298.90M | 291.00M | 274.00M | |||
| Other Current Assets | 143.60M | 224.80M | 147.50M | 177.00M | 117.00M | |||
| Total Current Assets | 1.58B | 1.27B | 1.20B | 1.19B | 1.22B | |||
| Non-Current Assets | ||||||||
| PPE Net | 403.40M | 356.50M | 387.20M | 362.00M | 338.00M | |||
| Goodwill | 2.24B | 2.13B | 2.34B | 2.41B | 2.53B | |||
| Intangibles | 657.20M | 732.00M | 879.30M | 806.00M | 957.00M | |||
| Other Non-Current Assets | 216.40M | 383.40M | 173.40M | 134.00M | 103.00M | |||
| Total Non-Current Assets | 3.52B | 3.60B | 3.78B | 3.71B | 3.92B | |||
| TOTAL ASSETS | 5.10B | 4.87B | 4.97B | 4.90B | 5.14B | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 0.00 | 10.40M | 11.50M | 12.00M | 13.00M | |||
| Accrued Expenses | 163.30M | 228.40M | 213.80M | 195.00M | 247.00M | |||
| Accounts Payable | 165.50M | 121.30M | 140.60M | 132.00M | 138.00M | |||
| Other Current Liabilities | 101.10M | 19.60M | 3.50M | 6.00M | 18.00M | |||
| Total Current Liabilities | 429.90M | 379.70M | 369.40M | 344.00M | 415.00M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 1.63B | 1.81B | 1.92B | 1.88B | 1.89B | |||
| Deferred Taxes/Income | 93.10M | 93.90M | 108.90M | 121.00M | 140.00M | |||
| Other Non-Current Liabilities | 263.10M | 188.30M | 230.50M | 205.00M | 188.00M | |||
| Total Non-Current Liabilities | 2.00B | 2.11B | 2.28B | 2.23B | 2.24B | |||
| TOTAL LIABILITIES | 2.43B | 2.49B | 2.65B | 2.57B | 2.66B | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -904.60M | -1.02B | -1.18B | -1.22B | -1.33B | |||
| Additional Paid In Capital | 4.28B | 4.21B | 4.20B | 4.19B | 4.17B | |||
| Minority Interest | 14.90M | 15.40M | 15.80M | 17.00M | 20.00M | |||
| Common Shares | 2.70M | 2.70M | 2.70M | 3.00M | 3.00M | |||
| Treasury Stock | -393.90M | -349.50M | -341.90M | -334.00M | -159.00M | |||
| Other Shareholders' Equity | -308.90M | -467.20M | -345.90M | -299.00M | -197.00M | |||
| Shares Outstanding | 242.70M | 242.20M | 241.60M | 241.00M | 247.00M | |||
| Tangible Book Value per Share | -0.93 | -1.99 | -3.67 | -3.68 | -4.06 | |||
| Total Shareholders' Equity | 2.67B | 2.38B | 2.33B | 2.33B | 2.48B | |||
| TOTAL LIABILITIES AND EQUITY | 5.10B | 4.87B | 4.97B | 4.90B | 5.14B | |||
| Statistics | ||||||||
| Debt/Equity | 0.61 | 0.76 | 0.82 | 0.81 | 0.76 | |||
| Current Ratio | 3.68 | 3.34 | 3.24 | 3.46 | 2.93 | |||
| Return On Assets (ROA) | 3.74% | 5.01% | 2.37% | 3.82% | 3.96% | |||
| Return On Equity (ROE) | 7.13% | 10.25% | 5.07% | 8.02% | 8.19% | |||
| Return On Invested Capital (ROIC) | 5.73% | 5.98% | 4.31% | 5.58% | 4.96% | |||
| Return On Invested Capital Ex Cash (ROICexc) | 6.61% | 6.50% | 4.59% | 5.92% | 5.34% | |||
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | 23.34% | 21.15% | 18.03% | 23.65% | 25.76% | |||
All data in USD , ROIC based on taxRate of 0.22