ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 70.34M | 102.22M | 158.68M | 97.55M | 186.88M | |
Marketable Securities | | | 7.16M | 17.59M | 2.81M | 10.09M | 16.30M | |
Receivables | | | 304.65M | 268.01M | 231.97M | 190.82M | 146.18M | |
Inventories | | | 381.02M | 326.23M | 275.60M | 250.04M | 248.60M | |
Other Current Assets | | | N/A | 22.82M | 21.68M | 4.43M | 8.85M | |
Total Current Assets | | | 763.17M | 736.86M | 690.73M | 552.93M | 606.81M | |
|
Non-Current Assets | |
---|
PPE Net | | | 316.45M | 319.02M | 322.98M | 332.38M | 300.34M | |
Investments And Advances | | | 5.06M | 9.79M | 23.88M | 25.83M | 28.57M | |
Goodwill | | | N/A | 93.03M | 79.25M | 76.95M | 27.35M | |
Intangibles | | | 360.09M | 290.88M | 309.71M | 358.62M | 212.31M | |
Other Non-Current Assets | | | 23.12M | 18.24M | 13.72M | 1.49M | 3.86M | |
Total Non-Current Assets | | | 718.57M | 735.72M | 751.95M | 798.83M | 577.17M | |
|
TOTAL ASSETS | | | 1.48B | 1.47B | 1.44B | 1.35B | 1.18B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 6.21M | 18.59M | 17.71M | 1.97M | 97.76M | |
Accounts Payable | | | 112.56M | 123.61M | 66.63M | 65.82M | 49.38M | |
Other Current Liabilities | | | 298.00M | 265.15M | 252.45M | 220.47M | 242.95M | |
Total Current Liabilities | | | 416.77M | 407.35M | 336.80M | 288.25M | 390.09M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 530.08M | 527.51M | 617.69M | 622.74M | 407.24M | |
Deferred Taxes/Income | | | 75.75M | 72.95M | 77.85M | 82.53M | 79.47M | |
Other Non-Current Liabilities | | | 71.06M | 60.87M | 85.83M | 60.02M | 106.28M | |
Total Non-Current Liabilities | | | 676.95M | 661.41M | 781.38M | 765.27M | 592.99M | |
|
TOTAL LIABILITIES | | | 1.09B | 1.07B | 1.12B | 1.05B | 983.08M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 60.38M | 57.55M | -7.07M | -14.10M | -23.68M | |
Additional Paid In Capital | | | 227.63M | 223.79M | 308.59M | 312.31M | 221.90M | |
Minority Interest | | | 64.00K | 79.00K | N/A | N/A | N/A | |
Common Shares | | | 100.00M | 100.00M | 25.00K | 25.00K | 25.00K | |
Other Shareholders' Equity | | | N/A | 22.20M | 22.96M | -1.00K | 2.65M | |
Shares Outstanding | | | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M | |
Tangible Book Value per Share | | | 0.28 | 0.20 | -0.64 | -1.37 | -0.39 | |
Total Shareholders' Equity | | | 388.01M | 403.82M | 324.51M | 298.23M | 200.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.48B | 1.47B | 1.44B | 1.35B | 1.18B | |
|
Statistics | |
---|
Debt/Equity | | | 1.37 | 1.31 | 1.90 | 2.09 | 2.03 | |
Current Ratio | | | 1.83 | 1.81 | 2.05 | 1.92 | 1.56 | |
Return On Assets (ROA) | | | 1.38% | 2.19% | 1.12% | -0.71% | -1.83% | |
Return On Equity (ROE) | | | 5.26% | 8.00% | 4.97% | -3.21% | -10.79% | |
Return On Invested Capital (ROIC) | | | 5.90% | 5.92% | 3.94% | 2.45% | 1.24% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.36% | 6.67% | 4.61% | 2.72% | 1.67% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 10.01% | 11.23% | 7.84% | 5.00% | 2.80% | |