| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 34.00M | 25.00M | 33.00M | 88.00M | N/A | |
| Cash Equivalents | | | 1.00M | 5.00M | 100.00M | 79.00M | 196.00M | |
| Marketable Securities | | | 20.00M | 27.00M | 29.00M | 27.00M | 26.00M | |
| Receivables | | | 241.00M | 464.00M | 340.00M | 424.00M | 511.00M | |
| Inventories | | | 208.00M | 182.00M | 204.00M | 452.00M | 335.00M | |
| Other Current Assets | | | 172.00M | 271.00M | 153.00M | 220.00M | 200.00M | |
| Total Current Assets | | | 676.00M | 974.00M | 859.00M | 1.29B | 1.27B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 34.00M | 52.00M | 141.00M | 154.00M | 305.00M | |
| Investments And Advances | | | 36.00M | 45.00M | 38.00M | 84.00M | 59.00M | |
| Goodwill | | | 414.00M | 465.00M | 468.00M | 619.00M | 773.00M | |
| Intangibles | | | 140.00M | 163.00M | 133.00M | 163.00M | 510.00M | |
| Other Non-Current Assets | | | 21.00M | 21.00M | 26.00M | 33.00M | 84.00M | |
| Total Non-Current Assets | | | 645.00M | 746.00M | 806.00M | 1.05B | 1.73B | |
| |
| TOTAL ASSETS | | | 1.32B | 1.72B | 1.67B | 2.34B | 3.00B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 16.00M | 10.00M | 114.00M | 24.00M | 65.00M | |
| Accrued Expenses | | | 62.00M | 153.00M | 132.00M | 140.00M | 223.00M | |
| Accounts Payable | | | 622.00M | 610.00M | 540.00M | 855.00M | 671.00M | |
| Other Current Liabilities | | | 360.00M | 482.00M | 231.00M | 370.00M | 401.00M | |
| Total Current Liabilities | | | 1.06B | 1.25B | 1.02B | 1.39B | 1.36B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 446.00M | 488.00M | 428.00M | 407.00M | 1.17B | |
| Deferred Taxes/Income | | | 12.00M | 13.00M | 3.00M | 3.00M | 20.00M | |
| Other Non-Current Liabilities | | | 184.00M | 202.00M | 211.00M | 224.00M | 315.00M | |
| Total Non-Current Liabilities | | | 642.00M | 703.00M | 642.00M | 634.00M | 1.50B | |
| |
| TOTAL LIABILITIES | | | 1.70B | 1.96B | 1.66B | 2.02B | 2.87B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.23B | -938.00M | -666.00M | -376.00M | -613.00M | |
| Additional Paid In Capital | | | 246.00M | 246.00M | 231.00M | 233.00M | 643.00M | |
| Minority Interest | | | N/A | 0.00 | 0.00 | 0.00 | N/A | |
| Common Shares | | | 5.00M | 5.00M | 4.00M | 4.00M | 2.00M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | 600.00M | 449.00M | 437.00M | 459.00M | 102.00M | |
| Shares Outstanding | | | 490.29M | 490.29M | 355.43M | 355.40M | 235.80M | |
| Tangible Book Value per Share | | | -1.91 | -1.77 | -1.67 | -1.30 | -4.87 | |
| Total Shareholders' Equity | | | -381.00M | -238.00M | 6.00M | 320.00M | 134.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.32B | 1.72B | 1.67B | 2.34B | 3.00B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.17 | -2.05 | 71.33 | 1.27 | 8.73 | |
| Current Ratio | | | 0.64 | 0.78 | 0.84 | 0.93 | 0.93 | |
| Return On Assets (ROA) | | | -31.04% | -16.40% | -17.12% | 6.44% | -4.67% | |
| Return On Equity (ROE) | | | N/A | N/A | -4750.00% | 47.19% | -104.48% | |
| Return On Invested Capital (ROIC) | | | 23.66% | 4.74% | 3.52% | 1.77% | 0.45% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 25.72% | 5.09% | 4.39% | 1.99% | 0.52% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 25.61% | 5.49% | |