| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 329.02M | 293.15M | 275.84M | 409.80M | 545.90M | |
| Marketable Securities | | | 114.36M | 114.16M | 74.90M | N/A | N/A | |
| Receivables | | | 96.00M | 97.00M | 56.00M | 66.70M | 44.40M | |
| Inventories | | | 6.98M | 6.15M | 4.68M | 5.30M | 1.20M | |
| Other Current Assets | | | 79.00M | 78.00M | 60.00M | 73.80M | 70.90M | |
| Total Current Assets | | | 626.00M | 588.00M | 472.00M | 555.50M | 662.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 852.00M | 819.00M | 771.00M | 695.80M | 364.00M | |
| Investments And Advances | | | 149.00M | 141.00M | 128.00M | 25.10M | 18.80M | |
| Goodwill | | | 711.00M | 721.00M | 718.00M | 702.70M | 228.60M | |
| Intangibles | | | 296.00M | 323.00M | 373.00M | 417.10M | 200.90M | |
| Other Non-Current Assets | | | 10.00M | 7.06M | 3.87M | 458.40M | 541.30M | |
| Total Non-Current Assets | | | 2.43B | 2.48B | 2.50B | 2.30B | 1.35B | |
| |
| TOTAL ASSETS | | | 3.06B | 3.07B | 2.97B | 2.85B | 2.02B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 23.00M | 23.00M | 21.00M | 20.80M | 17.50M | |
| Accrued Expenses | | | 99.00M | 105.00M | 100.00M | 100.20M | 74.20M | |
| Accounts Payable | | | 48.00M | 33.00M | 24.00M | 20.60M | 27.90M | |
| Other Current Liabilities | | | 131.00M | 122.00M | 107.00M | 103.00M | 57.00M | |
| Total Current Liabilities | | | 300.00M | 282.00M | 251.00M | 244.50M | 176.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.14B | 2.15B | 1.96B | 1.98B | 1.74B | |
| Deferred Taxes/Income | | | 620.00K | 1.39M | 1.64M | 1.50M | 0.00 | |
| Other Non-Current Liabilities | | | 816.00M | 853.00M | 873.00M | 841.60M | 741.70M | |
| Total Non-Current Liabilities | | | 2.95B | 3.00B | 2.83B | 2.81B | 2.48B | |
| |
| TOTAL LIABILITIES | | | 3.25B | 3.29B | 3.08B | 3.05B | 2.66B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -815.00M | -822.00M | -691.00M | -703.70M | -708.80M | |
| Additional Paid In Capital | | | 619.00M | 609.00M | 576.00M | 505.10M | 63.40M | |
| Minority Interest | | | 410.00K | 10.00K | -3.34M | -12.50M | 2.50M | |
| Common Shares | | | 10.00K | 10.00K | 10.00K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | 1.12M | -2.35M | 170.00K | -400.00K | 0.00 | |
| Shares Outstanding | | | 83.00M | 85.00M | 88.00M | 89.60M | 86.90M | |
| Tangible Book Value per Share | | | -14.48 | -14.81 | -13.72 | -14.72 | -12.37 | |
| Total Shareholders' Equity | | | -195.00M | -215.00M | -116.00M | -199.00M | -645.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.06B | 3.07B | 2.97B | 2.85B | 2.02B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -10.95 | -9.99 | -16.92 | -9.94 | -2.70 | |
| Current Ratio | | | 2.09 | 2.09 | 1.88 | 2.27 | 3.75 | |
| Return On Assets (ROA) | | | 6.74% | 5.60% | 4.65% | 3.48% | 2.12% | |
| Return On Invested Capital (ROIC) | | | 9.88% | 8.37% | 7.24% | 6.32% | 5.52% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 11.77% | 9.81% | 8.31% | 7.50% | 7.85% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 20.83% | 17.46% | 15.41% | 15.27% | 11.75% | |