ASSETS | |
---|
Current Assets | |
---|
Cash | | | 990.00M | 1.12B | 1.40B | 1.25B | 1.28B | |
Cash Equivalents | | | 0.00 | 81.10M | 87.30M | 198.90M | 351.50M | |
Marketable Securities | | | 900.00K | 100.00K | 700.00K | 800.00K | 239.90M | |
Receivables | | | 474.70M | 1.03B | 495.30M | 681.50M | 605.30M | |
Inventories | | | 8.50M | 8.80M | 18.50M | 22.20M | 23.10M | |
Other Current Assets | | | 193.40M | 48.70M | 50.60M | 45.70M | 43.80M | |
Total Current Assets | | | 1.67B | 2.29B | 2.06B | 2.20B | 2.54B | |
|
Non-Current Assets | |
---|
PPE Net | | | 394.00M | 442.70M | 459.80M | 509.70M | 481.90M | |
Investments And Advances | | | 56.90M | 50.60M | 53.40M | 52.10M | 15.90M | |
Goodwill | | | 56.70M | 73.30M | 73.20M | 132.10M | 220.70M | |
Intangibles | | | 2.27B | 2.08B | 1.78B | 1.88B | 1.45B | |
Other Non-Current Assets | | | 258.20M | 186.60M | 252.00M | 180.40M | 173.10M | |
Total Non-Current Assets | | | 3.03B | 2.83B | 2.61B | 2.76B | 2.35B | |
|
TOTAL ASSETS | | | 4.70B | 5.12B | 4.67B | 4.96B | 4.88B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 200.00K | 101.90M | 25.70M | 60.90M | 62.10M | |
Current Portion Of LT Debt. | | | 331.10M | 324.20M | 110.40M | 588.60M | 137.40M | |
Accrued Expenses | | | 270.70M | 302.40M | 251.50M | 272.30M | 289.30M | |
Accounts Payable | | | 177.70M | 157.10M | 123.10M | 156.60M | 152.00M | |
Other Current Liabilities | | | 210.50M | 171.90M | 228.20M | 401.20M | 464.70M | |
Total Current Liabilities | | | 990.20M | 1.06B | 738.90M | 1.48B | 1.11B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.83B | 2.08B | 2.33B | 1.42B | 1.89B | |
Deferred Taxes/Income | | | 38.50M | 36.90M | 69.50M | 183.10M | 158.50M | |
Other Non-Current Liabilities | | | 39.00M | 65.50M | 54.60M | 67.20M | 60.90M | |
Total Non-Current Liabilities | | | 1.91B | 2.19B | 2.45B | 1.67B | 2.12B | |
|
TOTAL LIABILITIES | | | 2.90B | 3.24B | 3.19B | 3.15B | 3.23B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.07B | 1.19B | 839.20M | 1.17B | 1.09B | |
Additional Paid In Capital | | | 712.70M | 675.00M | 630.20M | 630.20M | 556.00M | |
Minority Interest | | | 2.90M | 2.60M | 3.50M | 2.00M | 9.30M | |
Common Shares | | | 10.10M | 9.90M | 9.70M | 9.70M | 9.60M | |
Other Shareholders' Equity | | | N/A | 0.00 | 0.00 | 0.00 | -100.00K | |
Shares Outstanding | | | 130.80M | 127.45M | 125.11M | 122.78M | 123.07M | |
Tangible Book Value per Share | | | -4.04 | -2.13 | -2.96 | -1.69 | -0.15 | |
Total Shareholders' Equity | | | 1.79B | 1.88B | 1.48B | 1.81B | 1.66B | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.70B | 5.12B | 4.67B | 4.96B | 4.88B | |
|
Statistics | |
---|
Debt/Equity | | | 1.02 | 1.16 | 1.59 | 0.82 | 1.18 | |
Current Ratio | | | 1.68 | 2.17 | 2.78 | 1.49 | 2.30 | |
Return On Assets (ROA) | | | -3.38% | 3.08% | -10.58% | 1.60% | 2.11% | |
Return On Equity (ROE) | | | -8.86% | 8.41% | -33.41% | 4.38% | 6.23% | |
Return On Invested Capital (ROIC) | | | N/A | 5.43% | N/A | 6.79% | 7.33% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 5.54% | N/A | 7.20% | 8.66% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 11.68% | N/A | 18.13% | 17.86% | |