Market Cap : 7.43 B | Enterprise Value : 6.38 B | PE Ratio : | PB Ratio : 8.76 |
---|
NAS:IONS has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
NAS:IONS has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Annual Rates (per share) | 10 yrs* | 5 yrs* | 12 months* |
---|---|---|---|
Revenue Growth (%) | 23.60 | 21.60 | -33.50 |
EBITDA Growth (%) | N/A | N/A | -126.80 |
Operating Income Growth (%) | N/A | N/A | -148.10 |
EPS without NRI Growth (%) | N/A | N/A | -255.30 |
Free Cash Flow Growth (%) | N/A | N/A | -101.70 |
Book Value Growth (%) | 13.90 | 54.80 | -42.40 |
Per Share Data | Annuals (USD $)View: | Quarterly | ||||||||||||||||||||
Fiscal Period |
Trend | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | TTM | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue per Share | ![]() | 4.08 |
4.47 |
7.86 |
5.22 |
5.22 |
3.45 |
0.96 |
1.04 |
1.15 |
2.07 |
|||||||||||
EBITDA per Share | ![]() | 0.29 |
-0.14 |
2.88 |
-0.77 |
-0.77 |
1.79 |
-0.33 |
-0.21 |
-0.18 |
-0.05 |
|||||||||||
EBIT per Share | ![]() | 0.22 |
-0.23 |
2.77 |
-0.90 |
-0.90 |
1.76 |
-0.36 |
-0.24 |
-0.21 |
-0.09 |
|||||||||||
Earnings per Share (Diluted) | ![]() | 0.15 |
2.07 |
2.08 |
-3.23 |
-3.24 |
1.28 |
-0.35 |
-0.23 |
-0.22 |
-2.44 |
|||||||||||
EPS without NRI | ![]() | 0.15 |
2.07 |
2.08 |
-3.23 |
-3.24 |
1.28 |
-0.35 |
-0.23 |
-0.22 |
-2.44 |
|||||||||||
Owner Earnings per Share (TTM) | ![]() | 0.24 |
5.31 |
0.78 |
-1.58 |
-1.58 |
0.78 |
0.09 |
-0.04 |
-0.19 |
-1.58 |
|||||||||||
Free Cash Flow per Share | ![]() | 1.08 |
4.37 |
2.17 |
-0.04 |
-0.04 |
1.88 |
-0.13 |
-0.40 |
-0.17 |
0.65 |
|||||||||||
Operating Cash Flow per Share | ![]() | 1.38 |
4.50 |
2.42 |
0.26 |
0.26 |
1.94 |
-0.05 |
-0.32 |
-0.07 |
0.70 |
|||||||||||
Cash per Share | ![]() | 8.18 |
15.11 |
17.81 |
13.56 |
13.52 |
17.81 |
17.12 |
16.84 |
16.66 |
13.52 |
|||||||||||
Dividends per Share | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Book Value per Share | ![]() | 2.25 |
7.60 |
10.48 |
6.04 |
6.03 |
10.48 |
9.77 |
9.87 |
9.89 |
6.03 |
|||||||||||
Tangible Book per Share | ![]() | 2.07 |
7.42 |
10.30 |
5.84 |
5.83 |
10.30 |
9.57 |
9.67 |
9.69 |
5.83 |
|||||||||||
Total Debt per Share | ![]() | 4.86 |
4.69 |
5.61 |
6.01 |
6.00 |
5.61 |
5.74 |
5.80 |
5.87 |
6.00 |
|||||||||||
Month End Stock Price | ![]() | 50.30 |
54.06 |
60.41 |
56.54 |
52.78 |
60.41 |
47.28 |
58.96 |
47.45 |
56.54 |
|||||||||||
Ratios | AnnualsView: | Quarterly | ||||||||||||||||||||
Fiscal Period |
![]() | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | TTM | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
ROE % | ![]() | 9.88 |
41.66 |
23.54 |
-39.01 |
-35.08 |
53.24 |
-13.63 |
-9.31 |
-8.97 |
-122.33 |
|||||||||||
ROE % Adjusted to Book Value | ![]() | 0.44 |
5.86 |
4.09 |
-4.17 |
-4.00 |
9.24 |
-2.82 |
-1.56 |
-1.87 |
-13.04 |
|||||||||||
ROA % | ![]() | 0.03 |
13.72 |
9.97 |
-16.05 |
-15.16 |
24.07 |
-6.10 |
-4.13 |
-4.01 |
-49.63 |
|||||||||||
Return-on-Tangible-Equity | ![]() | 11.11 |
43.16 |
24.02 |
-39.94 |
-35.84 |
54.26 |
-13.88 |
-9.50 |
-9.15 |
-125.50 |
|||||||||||
Return-on-Tangible-Asset | ![]() | 0.03 |
13.88 |
10.05 |
-16.21 |
-15.30 |
24.28 |
-6.15 |
-4.17 |
-4.05 |
-50.14 |
|||||||||||
ROC (Joel Greenblatt) % | ![]() | 26.07 |
-24.69 |
276.78 |
-74.71 |
-73.31 |
665.75 |
-127.82 |
-78.52 |
-65.79 |
-26.78 |
|||||||||||
ROCE % | ![]() | 3.01 |
-1.81 |
14.79 |
-5.25 |
-4.70 |
35.80 |
-7.01 |
-4.65 |
-4.09 |
-2.09 |
|||||||||||
ROIC % | ![]() | 8.03 |
35.75 |
48.00 |
-70.18 |
-71.36 |
135.13 |
-34.45 |
-30.36 |
-22.68 |
-182.79 |
|||||||||||
WACC % | ![]() | 20.16 |
19.26 |
10.30 |
7.61 |
7.39 |
10.30 |
9.25 |
8.77 |
8.85 |
7.61 |
|||||||||||
Effective Interest Rate on Debt % | ![]() | 7.48 |
7.14 |
6.80 |
5.53 |
5.55 |
7.31 |
5.54 |
5.56 |
5.56 |
5.54 |
|||||||||||
Gross Margin % | ![]() | -- |
99.70 |
99.61 |
98.36 |
98.36 |
99.80 |
98.09 |
97.93 |
98.07 |
98.86 |
|||||||||||
Operating Margin % | ![]() | 6.04 |
-10.23 |
32.60 |
-23.59 |
-23.59 |
52.81 |
-45.83 |
-35.56 |
-22.82 |
-7.80 |
|||||||||||
Net Margin % | ![]() | 0.07 |
45.65 |
26.20 |
-61.88 |
-61.88 |
37.36 |
-36.16 |
-21.88 |
-19.33 |
-117.22 |
|||||||||||
FCF Margin % | ![]() | 26.51 |
97.60 |
27.56 |
-0.71 |
-0.71 |
54.47 |
-13.17 |
-38.04 |
-14.57 |
31.38 |
|||||||||||
Debt-to-Equity | ![]() | 2.16 |
0.62 |
0.54 |
1.00 |
1.00 |
0.54 |
0.59 |
0.59 |
0.59 |
1.00 |
|||||||||||
Equity-to-Asset | ![]() | 0.21 |
0.39 |
0.46 |
0.35 |
0.35 |
0.46 |
0.44 |
0.45 |
0.45 |
0.35 |
|||||||||||
Debt-to-Asset | ![]() | 0.46 |
0.24 |
0.24 |
0.35 |
0.35 |
0.24 |
0.26 |
0.26 |
0.27 |
0.35 |
|||||||||||
Gross-Profit-to-Asset % | ![]() | 46.01 |
29.96 |
37.90 |
25.51 |
24.09 |
64.32 |
16.55 |
18.48 |
20.34 |
41.85 |
|||||||||||
Asset Turnover | ![]() | 0.46 |
0.30 |
0.38 |
0.26 |
0.24 |
0.16 |
0.04 |
0.05 |
0.05 |
0.11 |
|||||||||||
Dividend Payout Ratio | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Days Sales Outstanding | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Days Payable | ![]() | -- |
5,747.75 |
1,337.70 |
525.46 |
525.46 |
1,450.16 |
758.29 |
224.40 |
479.67 |
475.43 |
|||||||||||
Days Inventory | ![]() | -- |
1,861.50 |
1,114.07 |
613.25 |
665.56 |
1,694.80 |
735.32 |
705.99 |
678.52 |
610.04 |
|||||||||||
Cash Conversion Cycle | ![]() | -- |
-3,886.25 |
-223.63 |
87.79 |
140.10 |
244.64 |
-22.97 |
481.59 |
198.85 |
134.61 |
|||||||||||
Inventory Turnover | ![]() | -- |
0.20 |
0.33 |
0.60 |
0.55 |
0.05 |
0.12 |
0.13 |
0.13 |
0.15 |
|||||||||||
COGS-to-Revenue | ![]() | -- |
-- |
-- |
0.02 |
0.02 |
-- |
0.02 |
0.02 |
0.02 |
0.01 |
|||||||||||
Inventory-to-Revenue | ![]() | 0.02 |
0.02 |
0.01 |
0.03 |
0.03 |
0.04 |
0.15 |
0.16 |
0.14 |
0.08 |
|||||||||||
Income Statement | Annual (USD $) View: | Quarterly | ||||||||||||||||||||
Fiscal Period |
![]() | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | TTM | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
Revenue | ![]() | 514.2 |
599.7 |
1,122.6 |
729.3 |
729.3 |
493.7 |
133.4 |
145.5 |
160.1 |
290.3 |
|||||||||||
Cost of Goods Sold | ![]() | -- |
1.8 |
4.4 |
11.9 |
11.9 |
1.0 |
2.5 |
3.0 |
3.1 |
3.3 |
|||||||||||
Gross Profit | ![]() | 514.2 |
597.9 |
1,118.2 |
717.3 |
717.3 |
492.7 |
130.8 |
142.5 |
157.0 |
287.0 |
|||||||||||
Gross Margin % | ![]() | -- |
99.70 |
99.61 |
98.36 |
98.36 |
99.80 |
98.09 |
97.93 |
98.07 |
98.86 |
|||||||||||
Selling, General, & Admin. Expense | ![]() | 108.5 |
244.6 |
286.6 |
354.3 |
354.3 |
83.2 |
75.0 |
72.0 |
68.4 |
138.8 |
|||||||||||
Research & Development | ![]() | 374.6 |
414.6 |
465.7 |
535.1 |
535.1 |
148.7 |
117.0 |
122.3 |
125.1 |
170.8 |
|||||||||||
Other Operating Expense | ![]() | -0.0 |
-- |
-0.0 |
-0.0 |
0.0 |
0.0 |
-- |
-- |
-- |
0.0 |
|||||||||||
Total Operating Expense | ![]() | 483.1 |
659.2 |
752.3 |
889.4 |
889.4 |
232.0 |
191.9 |
194.3 |
193.5 |
309.6 |
|||||||||||
Operating Income | ![]() | 31.0 |
-61.4 |
365.9 |
-172.1 |
-172.1 |
260.7 |
-61.1 |
-51.8 |
-36.5 |
-22.6 |
|||||||||||
Operating Margin % | ![]() | 6.04 |
-10.23 |
32.60 |
-23.59 |
-23.59 |
52.81 |
-45.83 |
-35.56 |
-22.82 |
-7.80 |
|||||||||||
Interest Income | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Interest Expense | ![]() | -44.8 |
-44.8 |
-48.8 |
-45.0 |
-45.0 |
-13.4 |
-11.0 |
-11.2 |
-11.3 |
-11.5 |
|||||||||||
Net Interest Income | ![]() | -44.8 |
-44.8 |
-48.8 |
-45.0 |
-45.0 |
-13.4 |
-11.0 |
-11.2 |
-11.3 |
-11.5 |
|||||||||||
Other Income (Expense) | ![]() | -3.1 |
30.0 |
29.6 |
47.0 |
47.0 |
-9.1 |
10.4 |
18.7 |
7.4 |
10.5 |
|||||||||||
Pre-Tax Income | ![]() | -16.8 |
-76.2 |
346.8 |
-170.0 |
-170.0 |
238.3 |
-61.7 |
-44.2 |
-40.4 |
-23.6 |
|||||||||||
Tax Provision | ![]() | 6.0 |
291.1 |
-43.5 |
-316.7 |
-316.7 |
-34.3 |
3.3 |
0.4 |
-2.6 |
-317.8 |
|||||||||||
Tax Rate % | ![]() | 35.67 |
382.30 |
12.55 |
-186.28 |
-186.28 |
14.40 |
5.28 |
0.99 |
-6.55 |
-1,343.97 |
|||||||||||
Net Income (Continuing Operations) | ![]() | -10.8 |
215.0 |
303.3 |
-486.8 |
-486.8 |
204.0 |
-58.5 |
-43.8 |
-43.1 |
-341.4 |
|||||||||||
Net Income (Discontinued Operations) | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Other Income (Minority Interest) | ![]() | 11.1 |
58.8 |
-9.1 |
35.5 |
35.5 |
-19.5 |
10.3 |
11.9 |
12.1 |
1.2 |
|||||||||||
Net Income | ![]() | 0.3 |
273.7 |
294.1 |
-451.3 |
-451.3 |
184.4 |
-48.2 |
-31.8 |
-30.9 |
-340.3 |
|||||||||||
Net Margin % | ![]() | 0.07 |
45.65 |
26.20 |
-61.88 |
-61.88 |
37.36 |
-36.16 |
-21.88 |
-19.33 |
-117.22 |
|||||||||||
Preferred Dividends | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
EPS (Basic) | ![]() | 0.15 |
2.09 |
2.12 |
-3.23 |
-3.24 |
1.31 |
-0.35 |
-0.23 |
-0.22 |
-2.44 |
|||||||||||
EPS (Diluted) | ![]() | 0.15 |
2.07 |
2.08 |
-3.23 |
-3.24 |
1.28 |
-0.35 |
-0.23 |
-0.22 |
-2.44 |
|||||||||||
Shares Outstanding (Diluted Average) | ![]() | 126.1 |
134.1 |
142.9 |
139.6 |
140.0 |
143.0 |
139.4 |
139.4 |
139.7 |
140.0 |
|||||||||||
EBIT | ![]() | 28.0 |
-31.4 |
395.5 |
-125.0 |
-125.0 |
251.6 |
-50.7 |
-33.0 |
-29.1 |
-12.1 |
|||||||||||
Depreciation, Depletion and Amortization | ![]() | 8.3 |
12.5 |
16.0 |
17.2 |
17.2 |
4.1 |
4.1 |
4.0 |
4.5 |
4.6 |
|||||||||||
EBITDA | ![]() | 36.3 |
-18.8 |
411.5 |
-107.9 |
-107.9 |
255.7 |
-46.6 |
-29.0 |
-24.7 |
-7.6 |
|||||||||||
Balance Sheet | Annuals (USD $)View: | Quarterly | ||||||||||||||||||||
Fiscal Period |
![]() | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Latest Q. | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
Cash And Cash Equivalents | ![]() | 129.6 |
278.8 |
683.3 |
397.7 |
397.7 |
683.3 |
486.2 |
530.2 |
633.1 |
397.7 |
|||||||||||
Marketable Securities | ![]() | 893.1 |
1,805.3 |
1,816.3 |
1,494.7 |
1,494.7 |
1,816.3 |
1,897.9 |
1,818.4 |
1,696.1 |
1,494.7 |
|||||||||||
Cash, Cash Equivalents, Marketable Securities | ![]() | 1,022.7 |
2,084.1 |
2,499.5 |
1,892.4 |
1,892.4 |
2,499.5 |
2,384.1 |
2,348.6 |
2,329.2 |
1,892.4 |
|||||||||||
Accounts Receivable | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Notes Receivable | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Loans Receivable | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Other Current Receivables | ![]() | 63.0 |
12.8 |
63.0 |
76.2 |
76.2 |
63.0 |
28.6 |
27.8 |
39.0 |
76.2 |
|||||||||||
Total Receivables | ![]() | 63.0 |
12.8 |
63.0 |
76.2 |
76.2 |
63.0 |
28.6 |
27.8 |
39.0 |
76.2 |
|||||||||||
Inventories, Raw Materials & Components | ![]() | -- |
-- |
15.9 |
16.7 |
16.7 |
15.9 |
19.6 |
19.5 |
17.9 |
16.7 |
|||||||||||
Inventories, Work In Process | ![]() | -- |
-- |
2.0 |
2.3 |
2.3 |
2.0 |
2.6 |
3.5 |
3.3 |
2.3 |
|||||||||||
Inventories, Inventories Adjustments | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Inventories, Finished Goods | ![]() | -- |
-- |
0.3 |
3.0 |
3.0 |
0.3 |
0.6 |
0.7 |
1.0 |
3.0 |
|||||||||||
Inventories, Other | ![]() | 10.0 |
8.6 |
-- |
0.0 |
0.0 |
-- |
-- |
-- |
-- |
0.0 |
|||||||||||
Total Inventories | ![]() | 10.0 |
8.6 |
18.2 |
22.0 |
22.0 |
18.2 |
22.9 |
23.7 |
22.2 |
22.0 |
|||||||||||
Other Current Assets | ![]() | 73.1 |
102.5 |
139.8 |
140.2 |
140.2 |
139.8 |
122.5 |
131.0 |
146.6 |
140.2 |
|||||||||||
Total Current Assets | ![]() | 1,168.7 |
2,207.9 |
2,720.6 |
2,130.7 |
2,130.7 |
2,720.6 |
2,558.0 |
2,531.2 |
2,537.0 |
2,130.7 |
|||||||||||
Investments And Advances | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Land And Improvements | ![]() | 17.3 |
17.3 |
25.9 |
31.5 |
31.5 |
25.9 |
-- |
-- |
-- |
31.5 |
|||||||||||
Buildings And Improvements | ![]() | 92.8 |
97.5 |
119.8 |
137.9 |
137.9 |
119.8 |
-- |
-- |
-- |
137.9 |
|||||||||||
Machinery, Furniture, Equipment | ![]() | 72.7 |
59.8 |
68.3 |
81.9 |
81.9 |
68.3 |
-- |
-- |
-- |
81.9 |
|||||||||||
Construction In Progress | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Other Gross PPE | ![]() | 26.7 |
19.0 |
13.6 |
17.3 |
17.3 |
13.6 |
164.0 |
172.6 |
181.5 |
17.3 |
|||||||||||
Gross Property, Plant and Equipment | ![]() | 209.6 |
193.6 |
227.7 |
268.5 |
268.5 |
227.7 |
164.0 |
172.6 |
181.5 |
268.5 |
|||||||||||
Accumulated Depreciation | ![]() | -87.7 |
-61.5 |
-74.0 |
-87.4 |
-87.4 |
-74.0 |
-- |
-- |
-- |
-87.4 |
|||||||||||
Property, Plant and Equipment | ![]() | 121.9 |
132.2 |
153.7 |
181.1 |
181.1 |
153.7 |
164.0 |
172.6 |
181.5 |
181.1 |
|||||||||||
Intangible Assets | ![]() | 22.0 |
24.0 |
25.7 |
27.9 |
27.9 |
25.7 |
26.8 |
27.7 |
28.3 |
27.9 |
|||||||||||
Goodwill | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Other Long Term Assets | ![]() | 10.1 |
303.7 |
333.2 |
50.0 |
50.0 |
333.2 |
342.2 |
347.4 |
348.9 |
50.0 |
|||||||||||
Total Long-Term Assets | ![]() | 154.0 |
459.9 |
512.5 |
259.0 |
259.0 |
512.5 |
532.9 |
547.8 |
558.7 |
259.0 |
|||||||||||
Total Assets | ![]() | 1,322.8 |
2,667.8 |
3,233.1 |
2,389.8 |
2,389.8 |
3,233.1 |
3,090.9 |
3,079.0 |
3,095.7 |
2,389.8 |
|||||||||||
Accounts Payable | ![]() | 24.9 |
28.7 |
16.1 |
17.2 |
17.2 |
16.1 |
21.2 |
7.4 |
16.2 |
17.2 |
|||||||||||
Total Tax Payable | ![]() | -- |
0.9 |
32.5 |
1.3 |
1.3 |
32.5 |
32.9 |
27.9 |
8.9 |
1.3 |
|||||||||||
Other Current Payables | ![]() | -- |
-- |
-- |
-0.0 |
-0.0 |
-- |
-- |
-- |
-0.0 |
-0.0 |
|||||||||||
Current Accrued Expense | ![]() | 66.6 |
47.5 |
66.8 |
90.2 |
90.2 |
66.8 |
62.5 |
67.8 |
80.8 |
90.2 |
|||||||||||
Accounts Payable & Accrued Expense | ![]() | 91.5 |
77.0 |
115.4 |
108.7 |
108.7 |
115.4 |
116.6 |
103.2 |
105.9 |
108.7 |
|||||||||||
Short-Term Debt | ![]() | 1.6 |
13.7 |
2.0 |
300.5 |
300.5 |
2.0 |
4.2 |
5.0 |
5.8 |
300.5 |
|||||||||||
Short-Term Capital Lease Obligation | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Short-Term Debt & Capital Lease Obligation | ![]() | 1.6 |
13.7 |
2.0 |
300.5 |
300.5 |
2.0 |
4.2 |
5.0 |
5.8 |
300.5 |
|||||||||||
Current Deferred Revenue | ![]() | 125.3 |
160.3 |
118.3 |
108.4 |
108.4 |
118.3 |
120.8 |
100.4 |
104.4 |
108.4 |
|||||||||||
Current Deferred Taxes Liabilities | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
DeferredTaxAndRevenue | ![]() | 125.3 |
160.3 |
118.3 |
108.4 |
108.4 |
118.3 |
120.8 |
100.4 |
104.4 |
108.4 |
|||||||||||
Other Current Liabilities | ![]() | 25.2 |
29.3 |
37.4 |
65.7 |
65.7 |
37.4 |
16.4 |
22.8 |
28.4 |
65.7 |
|||||||||||
Total Current Liabilities | ![]() | 243.6 |
280.3 |
273.0 |
583.3 |
583.3 |
273.0 |
258.0 |
231.3 |
244.6 |
583.3 |
|||||||||||
Long-Term Debt | ![]() | 605.9 |
633.0 |
785.5 |
539.1 |
539.1 |
785.5 |
794.6 |
804.2 |
814.8 |
539.1 |
|||||||||||
Long-Term Capital Lease Obligation | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Long-Term Debt & Capital Lease Obligation | ![]() | 605.9 |
633.0 |
785.5 |
539.1 |
539.1 |
785.5 |
794.6 |
804.2 |
814.8 |
539.1 |
|||||||||||
Debt-to-Equity | ![]() | 2.16 |
0.62 |
0.54 |
1.00 |
1.00 |
0.54 |
0.59 |
0.59 |
0.59 |
1.00 |
|||||||||||
PensionAndRetirementBenefit | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
NonCurrent Deferred Liabilities | ![]() | 108.0 |
567.4 |
490.1 |
424.0 |
424.0 |
490.1 |
467.8 |
448.6 |
429.9 |
424.0 |
|||||||||||
Other Long-Term Liabilities | ![]() | 0.0 |
-0.0 |
-0.0 |
-0.0 |
-0.0 |
-0.0 |
-0.0 |
-0.0 |
0.0 |
-0.0 |
|||||||||||
Total Long-Term Liabilities | ![]() | 713.9 |
1,200.3 |
1,275.6 |
963.2 |
963.2 |
1,275.6 |
1,262.5 |
1,252.8 |
1,244.7 |
963.2 |
|||||||||||
Total Liabilities | ![]() | 957.5 |
1,480.6 |
1,548.6 |
1,546.4 |
1,546.4 |
1,548.6 |
1,520.5 |
1,484.2 |
1,489.3 |
1,546.4 |
|||||||||||
Common Stock | ![]() | 0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
|||||||||||
Preferred Stock | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Retained Earnings | ![]() | -1,241.0 |
-967.3 |
-707.5 |
-1,249.4 |
-1,249.4 |
-707.5 |
-846.3 |
-878.2 |
-909.1 |
-1,249.4 |
|||||||||||
Accumulated other comprehensive income (loss) | ![]() | -31.8 |
-32.0 |
-25.3 |
-21.1 |
-21.1 |
-25.3 |
-27.2 |
-16.4 |
-19.6 |
-21.1 |
|||||||||||
Additional Paid-In Capital | ![]() | 1,553.7 |
2,047.3 |
2,203.8 |
2,113.6 |
2,113.6 |
2,203.8 |
2,233.6 |
2,271.6 |
2,311.7 |
2,113.6 |
|||||||||||
Treasury Stock | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Other Stockholders Equity | ![]() | 0.0 |
0.0 |
0.0 |
-0.0 |
-0.0 |
0.0 |
-- |
-0.0 |
-0.0 |
-0.0 |
|||||||||||
Total Stockholders Equity | ![]() | 281.0 |
1,048.1 |
1,471.1 |
843.3 |
843.3 |
1,471.1 |
1,360.2 |
1,377.2 |
1,383.1 |
843.3 |
|||||||||||
Minority Interest | ![]() | 84.3 |
139.1 |
213.5 |
-- |
-- | 213.5 |
210.2 |
217.6 |
223.2 |
-- |
|||||||||||
Total Equity | ![]() | 365.3 |
1,187.2 |
1,684.5 |
843.3 |
843.3 |
1,684.5 |
1,570.4 |
1,594.8 |
1,606.4 |
843.3 |
|||||||||||
Equity-to-Asset | ![]() | 0.21 |
0.39 |
0.46 |
0.35 |
0.35 |
0.46 |
0.44 |
0.45 |
0.45 |
0.35 |
|||||||||||
Cashflow Statement | Annuals (USD $)View: | Quarterly | ||||||||||||||||||||
Fiscal Period |
![]() | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | TTM | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
Net Income From Continuing Operations | ![]() | -10.8 |
215.0 |
303.3 |
-486.8 |
-486.8 |
204.0 |
-58.5 |
-43.8 |
-43.1 |
-341.4 |
|||||||||||
Depreciation, Depletion and Amortization | ![]() | 8.3 |
12.5 |
16.0 |
17.2 |
17.2 |
4.1 |
4.1 |
4.0 |
4.5 |
4.6 |
|||||||||||
Change In Receivables | ![]() | 45.1 |
47.6 |
-47.7 |
-13.2 |
-13.2 |
-14.0 |
34.4 |
0.8 |
-11.1 |
-37.2 |
|||||||||||
Change In Inventory | ![]() | -2.5 |
1.4 |
-5.4 |
-1.3 |
-1.3 |
1.2 |
-2.2 |
-0.8 |
1.6 |
0.2 |
|||||||||||
Change In Prepaid Assets | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Change In Payables And Accrued Expense | ![]() | 30.8 |
-18.4 |
31.7 |
-1.6 |
-1.6 |
50.5 |
0.4 |
-15.4 |
-19.7 |
33.0 |
|||||||||||
Change In Other Working Capital | ![]() | -36.3 |
468.8 |
-147.4 |
-57.5 |
-57.5 |
-26.1 |
-33.6 |
-41.2 |
-0.6 |
17.9 |
|||||||||||
Change In Working Capital | ![]() | 37.0 |
499.4 |
-168.8 |
-73.6 |
-73.6 |
11.6 |
-1.0 |
-56.6 |
-29.9 |
13.9 |
|||||||||||
Deferred Tax | ![]() | -- |
-290.5 |
-7.1 |
313.3 |
313.3 |
-11.2 |
-3.4 |
0.9 |
-1.0 |
316.7 |
|||||||||||
Stock Based Compensation | ![]() | 86.0 |
131.3 |
146.6 |
230.1 |
230.1 |
35.0 |
40.8 |
48.4 |
45.8 |
95.0 |
|||||||||||
Asset Impairment Charge | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Cash from Discontinued Operating Activities | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Cash Flow from Others | ![]() | 53.6 |
35.2 |
55.7 |
35.7 |
35.7 |
34.3 |
10.4 |
2.8 |
13.3 |
9.2 |
|||||||||||
Cash Flow from Operations | ![]() | 174.1 |
602.9 |
345.6 |
35.9 |
35.9 |
277.8 |
-7.6 |
-44.1 |
-10.4 |
98.0 |
|||||||||||
Purchase Of Property, Plant, Equipment | ![]() | -34.8 |
-13.6 |
-30.9 |
-35.1 |
-35.1 |
-7.8 |
-9.1 |
-9.1 |
-11.8 |
-5.1 |
|||||||||||
Sale Of Property, Plant, Equipment | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Purchase Of Business | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Sale Of Business | ![]() | 2.5 |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Purchase Of Investment | ![]() | -880.3 |
-1,794.7 |
-1,956.7 |
-1,570.4 |
-1,570.4 |
-339.0 |
-544.4 |
-431.9 |
-400.3 |
-193.8 |
|||||||||||
Sale Of Investment | ![]() | 557.4 |
882.8 |
1,951.7 |
1,885.9 |
1,885.9 |
486.1 |
459.4 |
522.8 |
515.3 |
388.5 |
|||||||||||
Net Intangibles Purchase And Sale | ![]() | -3.1 |
-4.0 |
-5.4 |
-5.9 |
-5.9 |
-1.2 |
-0.9 |
-2.1 |
-1.2 |
-1.7 |
|||||||||||
Cash From Discontinued Investing Activities | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Cash From Other Investing Activities | ![]() | -0.0 |
-0.0 |
0.0 |
0.0 |
-0.0 |
-0.0 |
0.0 |
-0.0 |
-0.0 |
-0.0 |
|||||||||||
Cash Flow from Investing | ![]() | -358.3 |
-929.6 |
-41.3 |
274.5 |
274.5 |
138.2 |
-95.0 |
79.7 |
101.9 |
187.8 |
|||||||||||
Issuance of Stock | ![]() | 255.1 |
475.9 |
119.7 |
52.0 |
52.0 |
7.5 |
7.7 |
8.8 |
13.0 |
22.6 |
|||||||||||
Repurchase of Stock | ![]() | -- |
-- |
-34.4 |
-90.5 |
-90.5 |
-- |
-90.6 |
0.0 |
-- |
-- |
|||||||||||
Net Issuance of Preferred Stock | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Issuance of Debt | ![]() | 59.8 |
-- |
99.1 |
-- |
-- | 99.1 |
-- |
-- |
-- |
-- |
|||||||||||
Payments of Debt | ![]() | -83.7 |
-- |
-121.2 |
-- |
-- | -108.7 |
-- |
-- |
-- |
-- |
|||||||||||
Net Issuance of Debt | ![]() | -24.0 |
-- |
-22.1 |
-- |
-- | -9.6 |
-- |
-- |
-- |
-- |
|||||||||||
Cash Flow for Dividends | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Other Financing | ![]() | -2.0 |
-- |
36.9 |
-558.1 |
-558.1 |
21.3 |
-11.6 |
-0.4 |
-2.1 |
-544.1 |
|||||||||||
Cash Flow from Financing | ![]() | 229.1 |
475.9 |
100.0 |
-596.6 |
-596.6 |
19.2 |
-94.5 |
8.4 |
10.9 |
-521.5 |
|||||||||||
Effect of Exchange Rate Changes | ![]() | -- |
-0.0 |
0.1 |
0.6 |
-- | -- |
-- |
-- |
-- |
-- |
|||||||||||
Net Change in Cash | ![]() | 44.9 |
149.2 |
404.5 |
-285.6 |
-286.0 |
435.3 |
-197.1 |
44.0 |
102.5 |
-235.4 |
|||||||||||
Capital Expenditure | ![]() | -37.9 |
-17.7 |
-36.3 |
-41.0 |
-41.0 |
-8.9 |
-10.0 |
-11.2 |
-13.0 |
-6.9 |
|||||||||||
Free Cash Flow | ![]() | 136.3 |
585.3 |
309.3 |
-5.2 |
-5.2 |
268.9 |
-17.6 |
-55.4 |
-23.3 |
91.1 |
|||||||||||
Valuation Ratios | AnnualsView: | Quarterly | ||||||||||||||||||||
Fiscal Period |
![]() | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Current | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
PE Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
PE Ratio without NRI | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Price-to-Owner-Earnings | ![]() |