| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 990.00M | 1.12B | 1.40B | 1.25B | |
| Cash Equivalents | | | 209.90M | 0.00 | 81.10M | 87.30M | 198.90M | |
| Marketable Securities | | | 200.00K | 900.00K | 100.00K | 700.00K | 800.00K | |
| Receivables | | | 457.70M | 474.70M | 1.03B | 495.30M | 681.50M | |
| Inventories | | | 10.50M | 8.50M | 8.80M | 18.50M | 22.20M | |
| Other Current Assets | | | N/A | 193.40M | 48.70M | 50.60M | 45.70M | |
| Total Current Assets | | | 1.14B | 1.67B | 2.29B | 2.06B | 2.20B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 360.40M | 394.00M | 442.70M | 459.80M | 509.70M | |
| Investments And Advances | | | 54.70M | 56.90M | 50.60M | 53.40M | 52.10M | |
| Goodwill | | | 54.80M | 56.70M | 73.30M | 73.20M | 132.10M | |
| Intangibles | | | 2.37B | 2.27B | 2.08B | 1.78B | 1.88B | |
| Other Non-Current Assets | | | 339.00M | 258.20M | 186.60M | 252.00M | 180.40M | |
| Total Non-Current Assets | | | 3.18B | 3.03B | 2.83B | 2.61B | 2.76B | |
| |
| TOTAL ASSETS | | | 4.31B | 4.70B | 5.12B | 4.67B | 4.96B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 100.00K | 200.00K | 101.90M | 25.70M | 60.90M | |
| Current Portion Of LT Debt. | | | 358.70M | 331.10M | 324.20M | 110.40M | 588.60M | |
| Accrued Expenses | | | 233.60M | 270.70M | 302.40M | 251.50M | 272.30M | |
| Accounts Payable | | | 112.00M | 177.70M | 157.10M | 123.10M | 156.60M | |
| Other Current Liabilities | | | 254.80M | 210.50M | 171.90M | 228.20M | 401.20M | |
| Total Current Liabilities | | | 959.20M | 990.20M | 1.06B | 738.90M | 1.48B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.73B | 1.83B | 2.08B | 2.33B | 1.42B | |
| Deferred Taxes/Income | | | 21.50M | 38.50M | 36.90M | 69.50M | 183.10M | |
| Other Non-Current Liabilities | | | 36.50M | 39.00M | 65.50M | 54.60M | 67.20M | |
| Total Non-Current Liabilities | | | 1.79B | 1.91B | 2.19B | 2.45B | 1.67B | |
| |
| TOTAL LIABILITIES | | | 2.75B | 2.90B | 3.24B | 3.19B | 3.15B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 825.20M | 1.07B | 1.19B | 839.20M | 1.17B | |
| Additional Paid In Capital | | | 728.10M | 712.70M | 675.00M | 630.20M | 630.20M | |
| Minority Interest | | | 2.80M | 2.90M | 2.60M | 3.50M | 2.00M | |
| Common Shares | | | 10.40M | 10.10M | 9.90M | 9.70M | 9.70M | |
| Other Shareholders' Equity | | | -100.00K | N/A | 0.00 | 0.00 | 0.00 | |
| Shares Outstanding | | | 134.60M | 130.80M | 127.45M | 125.11M | 122.78M | |
| Tangible Book Value per Share | | | -6.38 | -4.04 | -2.13 | -2.96 | -1.69 | |
| Total Shareholders' Equity | | | 1.56B | 1.79B | 1.88B | 1.48B | 1.81B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.31B | 4.70B | 5.12B | 4.67B | 4.96B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.11 | 1.02 | 1.16 | 1.59 | 0.82 | |
| Current Ratio | | | 1.18 | 1.68 | 2.17 | 2.78 | 1.49 | |
| Return On Assets (ROA) | | | -1.71% | -3.38% | 3.08% | -10.58% | 1.60% | |
| Return On Equity (ROE) | | | -4.71% | -8.86% | 8.41% | -33.41% | 4.38% | |
| Return On Invested Capital (ROIC) | | | 2.04% | N/A | 4.78% | N/A | 5.98% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.18% | N/A | 4.88% | N/A | 6.34% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 9.50% | N/A | 10.29% | N/A | 15.97% | |