ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 151.00M | 174.00M | 127.00M | 125.00M | 115.00M | |
Receivables | | | 537.00M | 478.00M | 565.00M | 516.00M | 473.00M | |
Other Current Assets | | | 73.00M | 55.00M | 51.00M | 54.00M | 39.00M | |
Total Current Assets | | | 761.00M | 707.00M | 743.00M | 695.00M | 627.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 507.00M | 456.00M | 517.00M | 449.00M | 405.00M | |
Goodwill | | | 1.79B | 1.93B | 1.96B | 1.35B | 1.38B | |
Intangibles | | | 1.34B | 1.38B | 1.55B | 1.01B | 1.16B | |
Other Non-Current Assets | | | 38.00M | 53.00M | 54.00M | 54.00M | 56.00M | |
Total Non-Current Assets | | | 3.68B | 3.81B | 4.08B | 2.86B | 3.00B | |
|
TOTAL ASSETS | | | 4.44B | 4.52B | 4.82B | 3.56B | 3.63B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 126.00M | 116.00M | 122.00M | 83.00M | 328.00M | |
Accrued Expenses | | | 281.00M | 261.00M | N/A | N/A | N/A | |
Accounts Payable | | | 75.00M | 60.00M | 290.00M | 290.00M | 327.00M | |
Other Current Liabilities | | | 425.00M | 308.00M | 237.00M | 179.00M | 152.00M | |
Total Current Liabilities | | | 907.00M | 745.00M | 649.00M | 552.00M | 807.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.43B | 1.41B | 1.63B | 881.00M | 820.00M | |
Deferred Taxes/Income | | | 220.00M | 256.00M | 290.00M | 264.00M | 305.00M | |
Other Non-Current Liabilities | | | 184.00M | 166.00M | 219.00M | 21.00M | 39.00M | |
Total Non-Current Liabilities | | | 1.84B | 1.83B | 2.14B | 1.17B | 1.16B | |
|
TOTAL LIABILITIES | | | 2.75B | 2.58B | 2.79B | 1.72B | 1.97B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | N/A | 286.00M | 347.00M | 292.00M | 107.00M | |
Additional Paid In Capital | | | N/A | 69.00M | 55.00M | 55.00M | 24.00M | |
Common Shares | | | 1.69B | 1.66B | 1.65B | 1.50B | 1.49B | |
Other Shareholders' Equity | | | N/A | -66.00M | -13.00M | -12.00M | 34.00M | |
Shares Outstanding | | | 278.00M | 275.65M | 274.21M | 273.02M | 265.98M | |
Tangible Book Value per Share | | | -5.18 | -4.93 | -5.37 | -1.90 | -3.32 | |
Total Shareholders' Equity | | | 1.69B | 1.95B | 2.04B | 1.84B | 1.66B | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.44B | 4.52B | 4.82B | 3.56B | 3.63B | |
|
Statistics | |
---|
Debt/Equity | | | 0.85 | 0.72 | 0.80 | 0.48 | 0.50 | |
Current Ratio | | | 0.84 | 0.95 | 1.14 | 1.26 | 0.78 | |
Return On Assets (ROA) | | | -8.63% | -1.35% | 1.12% | 5.15% | 2.15% | |
Return On Equity (ROE) | | | -22.61% | -3.14% | 2.65% | 9.96% | 4.71% | |
Return On Invested Capital (ROIC) | | | N/A | 2.03% | 4.50% | 8.52% | 5.83% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 2.13% | 4.65% | 8.89% | 6.08% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 25.80% | 34.95% | 49.13% | 98.99% | |