| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 445.00M | 319.00M | 316.00M | 774.00M | 1.10B | |
| Marketable Securities | | | 0.00 | 1.00M | 94.00M | 119.00M | N/A | |
| Receivables | | | 272.00M | 288.00M | 254.00M | 225.00M | 215.00M | |
| Inventories | | | 155.00M | 178.00M | 135.00M | 114.00M | 95.00M | |
| Other Current Assets | | | 50.00M | 53.00M | 467.00M | 27.00M | 32.00M | |
| Total Current Assets | | | 922.00M | 839.00M | 1.27B | 1.26B | 1.44B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 154.00M | 139.00M | 124.00M | 85.00M | 95.00M | |
| Investments And Advances | | | 28.00M | 27.00M | 41.00M | 98.00M | N/A | |
| Goodwill | | | N/A | 2.00M | 5.00M | N/A | N/A | |
| Intangibles | | | 2.00M | 4.00M | 8.00M | 70.00M | 82.00M | |
| Other Non-Current Assets | | | 310.00M | 308.00M | 316.00M | 239.00M | 127.00M | |
| Total Non-Current Assets | | | 494.00M | 480.00M | 494.00M | 510.00M | 388.00M | |
| |
| TOTAL ASSETS | | | 1.42B | 1.32B | 1.76B | 1.77B | 1.83B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 18.00M | 18.00M | 3.00M | 11.00M | 11.00M | |
| Accrued Expenses | | | 903.00M | 841.00M | 1.20B | 581.00M | 583.00M | |
| Accounts Payable | | | 41.00M | 62.00M | 39.00M | 36.00M | 137.00M | |
| Other Current Liabilities | | | 3.00M | 18.00M | 47.00M | 391.00M | 73.00M | |
| Total Current Liabilities | | | 965.00M | 939.00M | 1.29B | 1.02B | 804.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 304.00M | 315.00M | 237.00M | 266.00M | 275.00M | |
| Other Non-Current Liabilities | | | 354.00M | 413.00M | 424.00M | 433.00M | 550.00M | |
| Total Non-Current Liabilities | | | 658.00M | 728.00M | 661.00M | 699.00M | 825.00M | |
| |
| TOTAL LIABILITIES | | | 1.62B | 1.67B | 1.95B | 1.72B | 1.63B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -346.00M | -454.00M | -295.00M | 14.00M | 146.00M | |
| Additional Paid In Capital | | | 109.00M | 90.00M | 88.00M | 8.00M | 7.00M | |
| Common Shares | | | 62.00M | 62.00M | 68.00M | 68.00M | 70.00M | |
| Treasury Stock | | | 0.00 | -10.00M | -23.00M | N/A | N/A | |
| Other Shareholders' Equity | | | -32.00M | -36.00M | -29.00M | -39.00M | -20.00M | |
| Shares Outstanding | | | 125.00M | 125.00M | 137.00M | 136.48M | 140.49M | |
| Tangible Book Value per Share | | | -1.67 | -2.83 | -1.49 | -0.14 | 0.86 | |
| Total Shareholders' Equity | | | -207.00M | -348.00M | -191.00M | 51.00M | 203.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.42B | 1.32B | 1.76B | 1.77B | 1.83B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.47 | -0.91 | -1.24 | 5.22 | 1.35 | |
| Current Ratio | | | 0.96 | 0.89 | 0.98 | 1.24 | 1.80 | |
| Return On Assets (ROA) | | | 8.62% | 0.15% | -7.33% | -2.43% | 11.19% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -84.31% | 100.99% | |
| Return On Invested Capital (ROIC) | | | 50.62% | 59.67% | 46.22% | 23.28% | 15.83% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3805.17% | 377.88% | 362.08% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 5707.75% | 419.87% | 462.23% | N/A | N/A | |