ASSETS | |
---|
Current Assets | |
---|
Cash | | | 98.00M | 284.00M | 332.00M | 411.00M | 257.00M | |
Cash Equivalents | | | 355.00M | 314.00M | 224.00M | 372.00M | 309.00M | |
Marketable Securities | | | N/A | N/A | N/A | 65.00M | 85.00M | |
Receivables | | | 364.00M | 336.00M | 383.00M | 389.00M | 385.00M | |
Inventories | | | 10.00M | 9.00M | 7.00M | 5.00M | 3.00M | |
Other Current Assets | | | 88.00M | 80.00M | 76.00M | 90.00M | 101.00M | |
Total Current Assets | | | 915.00M | 943.00M | 1.02B | 1.33B | 1.14B | |
|
Non-Current Assets | |
---|
PPE Net | | | 748.00M | 784.00M | 752.00M | 722.00M | 613.00M | |
Investments And Advances | | | 21.00M | 23.00M | 27.00M | 34.00M | 17.00M | |
Goodwill | | | 207.00M | 207.00M | 207.00M | 207.00M | 208.00M | |
Intangibles | | | 207.00M | 200.00M | 182.00M | 147.00M | 131.00M | |
Other Non-Current Assets | | | 9.00M | 8.00M | 14.00M | 22.00M | 65.00M | |
Total Non-Current Assets | | | 1.21B | 1.24B | 1.20B | 1.15B | 1.06B | |
|
TOTAL ASSETS | | | 2.12B | 2.18B | 2.22B | 2.48B | 2.20B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 88.00M | 448.00M | 96.00M | 69.00M | 75.00M | |
Accrued Expenses | | | 436.00M | 362.00M | 427.00M | 402.00M | 387.00M | |
Accounts Payable | | | 177.00M | 210.00M | 182.00M | 168.00M | 141.00M | |
Other Current Liabilities | | | 232.00M | 264.00M | 279.00M | 288.00M | 295.00M | |
Total Current Liabilities | | | 933.00M | 1.28B | 984.00M | 927.00M | 898.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 817.00M | 539.00M | 952.00M | 966.00M | 927.00M | |
Deferred Taxes/Income | | | 39.00M | 40.00M | 40.00M | 37.00M | 23.00M | |
Other Non-Current Liabilities | | | 126.00M | 117.00M | 66.00M | 125.00M | 140.00M | |
Total Non-Current Liabilities | | | 985.00M | 698.00M | 1.06B | 1.13B | 1.09B | |
|
TOTAL LIABILITIES | | | 1.92B | 1.98B | 2.04B | 2.06B | 1.99B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -16.00M | -11.00M | -38.00M | 203.00M | 6.00M | |
Additional Paid In Capital | | | 166.00M | 165.00M | 163.00M | 163.00M | 161.00M | |
Minority Interest | | | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | |
Common Shares | | | 40.00M | 40.00M | 39.00M | 41.00M | 40.00M | |
Other Shareholders' Equity | | | 4.00M | -2.00M | 2.00M | -1.00M | -3.00M | |
Shares Outstanding | | | 502.11M | 494.21M | 487.53M | 513.25M | 494.99M | |
Tangible Book Value per Share | | | -0.42 | -0.42 | -0.43 | 0.14 | -0.26 | |
Total Shareholders' Equity | | | 202.00M | 198.00M | 177.00M | 426.00M | 211.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.12B | 2.18B | 2.22B | 2.48B | 2.20B | |
|
Statistics | |
---|
Debt/Equity | | | 4.04 | 2.72 | 5.38 | 2.27 | 4.39 | |
Current Ratio | | | 0.98 | 0.73 | 1.04 | 1.44 | 1.27 | |
Return On Assets (ROA) | | | 0.80% | 2.52% | -44.71% | 10.35% | 9.68% | |
Return On Equity (ROE) | | | 8.42% | 27.78% | -561.02% | 60.33% | 100.95% | |
Return On Invested Capital (ROIC) | | | 2.02% | 7.29% | 3.64% | 14.32% | 13.71% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.88% | 11.23% | 4.44% | 19.90% | 19.65% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 5.73% | 37.35% | 7.21% | 29.10% | 31.34% | |