ASSETS | |
---|
Current Assets | |
---|
Cash | | | 349.50M | 196.90M | 254.30M | 235.90M | 128.30M | |
Cash Equivalents | | | 171.20M | 239.80M | 604.70M | 1.05B | 646.00M | |
Marketable Securities | | | 356.40M | 450.30M | 1.15B | 1.26B | 1.17B | |
Receivables | | | 250.00M | 194.70M | 246.10M | 262.00M | 212.80M | |
Inventories | | | 470.10M | 398.40M | 408.60M | 250.10M | 196.40M | |
Other Current Assets | | | 120.10M | 110.00M | 109.60M | 78.10M | 81.60M | |
Total Current Assets | | | 1.72B | 1.59B | 2.78B | 3.14B | 2.44B | |
|
Non-Current Assets | |
---|
PPE Net | | | 754.30M | 645.30M | 566.80M | 434.10M | 428.50M | |
Goodwill | | | 1.06B | 1.06B | 695.10M | 368.90M | 368.90M | |
Intangibles | | | 465.10M | 617.50M | 459.20M | 155.70M | 241.20M | |
Other Non-Current Assets | | | 221.10M | 23.20M | 133.10M | 64.30M | 76.20M | |
Total Non-Current Assets | | | 2.50B | 2.34B | 1.85B | 1.02B | 1.11B | |
|
TOTAL ASSETS | | | 4.22B | 3.93B | 4.63B | 4.16B | 3.55B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 10.60M | 0.00 | 311.60M | 409.90M | 390.70M | |
Accrued Expenses | | | 120.80M | 126.20M | 116.80M | 120.50M | 109.90M | |
Accounts Payable | | | 225.20M | 126.30M | 169.40M | 156.70M | 116.90M | |
Other Current Liabilities | | | 36.20M | 16.80M | 36.00M | 29.40M | 47.10M | |
Total Current Liabilities | | | 392.80M | 269.30M | 633.80M | 716.50M | 664.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.56B | 2.50B | 2.50B | 1.47B | 789.80M | |
Deferred Taxes/Income | | | 7.20M | 55.70M | 3.40M | 12.90M | 35.90M | |
Other Non-Current Liabilities | | | 121.40M | 146.40M | 139.10M | 91.70M | 88.50M | |
Total Non-Current Liabilities | | | 2.69B | 2.71B | 2.64B | 1.57B | 914.20M | |
|
TOTAL LIABILITIES | | | 3.08B | 2.97B | 3.28B | 2.29B | 1.58B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -861.20M | -887.10M | -340.60M | -129.10M | 220.90M | |
Additional Paid In Capital | | | 1.99B | 1.83B | 1.69B | 2.00B | 1.74B | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 100.00K | 100.00K | 100.00K | 100.00K | 100.00K | |
Other Shareholders' Equity | | | 8.30M | 10.50M | 10.00M | 10.70M | 8.30M | |
Shares Outstanding | | | 69.80M | 67.90M | 66.40M | 68.00M | 73.00M | |
Tangible Book Value per Share | | | -5.61 | -10.54 | 3.03 | 19.86 | 18.67 | |
Total Shareholders' Equity | | | 1.13B | 957.30M | 1.36B | 1.88B | 1.97B | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.22B | 3.93B | 4.63B | 4.16B | 3.55B | |
|
Statistics | |
---|
Debt/Equity | | | 2.26 | 2.61 | 1.84 | 0.78 | 0.40 | |
Current Ratio | | | 4.37 | 5.90 | 4.38 | 4.38 | 3.67 | |
Return On Assets (ROA) | | | 0.61% | -13.90% | -2.84% | 4.78% | 11.19% | |
Return On Equity (ROE) | | | 2.28% | -57.09% | -9.71% | 10.61% | 20.14% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 6.93% | 8.73% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 21.08% | 23.56% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 39.27% | 54.86% | |