| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 11.00M | 28.00M | 9.00M | |
| Cash Equivalents | | | 1.00M | 0.00 | 0.00 | |
| Marketable Securities | | | 181.00M | 65.00M | 139.00M | |
| Receivables | | | 152.00M | 110.00M | 147.00M | |
| Other Current Assets | | | 27.00M | 107.00M | 33.00M | |
| Total Current Assets | | | 372.00M | 310.00M | 328.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 163.00M | 149.00M | 290.00M | |
| Investments And Advances | | | 15.00M | 16.00M | 5.00M | |
| Goodwill | | | 188.00M | 176.00M | 192.00M | |
| Intangibles | | | 96.00M | 102.00M | 118.00M | |
| Other Non-Current Assets | | | 32.00M | 32.00M | 21.00M | |
| Total Non-Current Assets | | | 494.00M | 475.00M | 626.00M | |
| |
| TOTAL ASSETS | | | 866.00M | 785.00M | 954.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 243.00M | 263.00M | 222.00M | |
| Accrued Expenses | | | 62.00M | 55.00M | 51.00M | |
| Accounts Payable | | | 40.00M | 28.00M | 53.00M | |
| Other Current Liabilities | | | 152.00M | 149.00M | 86.00M | |
| Total Current Liabilities | | | 497.00M | 495.00M | 412.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 108.00M | 87.00M | 175.00M | |
| Deferred Taxes/Income | | | 16.00M | 11.00M | 14.00M | |
| Other Non-Current Liabilities | | | 18.00M | 17.00M | 18.00M | |
| Total Non-Current Liabilities | | | 142.00M | 116.00M | 208.00M | |
| |
| TOTAL LIABILITIES | | | 639.00M | 611.00M | 620.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Minority Interest | | | 0.00 | 1.00M | 1.00M | |
| Other Shareholders' Equity | | | 227.00M | 174.00M | 334.00M | |
| Shares Outstanding | | | 546.68M | 546.68M | 546.68M | |
| Tangible Book Value per Share | | | -0.10 | -0.19 | 0.04 | |
| Total Shareholders' Equity | | | 227.00M | 174.00M | 334.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 866.00M | 785.00M | 954.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.48 | 0.50 | 0.52 | |
| Current Ratio | | | 0.75 | 0.63 | 0.80 | |
| Return On Assets (ROA) | | | -1.62% | -16.05% | -3.98% | |
| Return On Equity (ROE) | | | -6.17% | -72.41% | -11.38% | |
| Return On Invested Capital (ROIC) | | | 6.17% | N/A | 3.25% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.18% | N/A | 4.38% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 18.97% | |