| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 39.28M | 40.08M | 33.60M | 75.10M | 126.80M | |
| Receivables | | | 216.00M | 190.00M | 191.01M | 178.20M | 263.10M | |
| Other Current Assets | | | 14.10M | 12.63M | 17.72M | 12.80M | 21.00M | |
| Total Current Assets | | | 269.00M | 243.00M | 242.34M | 266.10M | 410.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 57.00M | 57.00M | 54.91M | 49.40M | 46.50M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 224.00M | 222.00M | 220.07M | 561.60M | 559.80M | |
| Intangibles | | | 236.00M | 258.00M | 313.50M | 379.60M | 440.60M | |
| Other Non-Current Assets | | | 33.00M | 34.00M | 34.71M | 9.90M | 700.00K | |
| Total Non-Current Assets | | | 550.00M | 570.00M | 623.20M | 1.00B | 1.05B | |
| |
| TOTAL ASSETS | | | 819.00M | 813.00M | 865.54M | 1.27B | 1.46B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 12.50M | |
| Current Portion Of LT Debt. | | | 2.69M | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 107.00M | 57.00M | 54.97M | 84.20M | 128.50M | |
| Accounts Payable | | | 112.00M | 140.00M | 159.20M | 119.30M | 167.90M | |
| Other Current Liabilities | | | 22.00M | 26.00M | 21.85M | 17.40M | 76.40M | |
| Total Current Liabilities | | | 245.00M | 223.00M | 236.02M | 220.90M | 385.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 394.00M | 409.00M | 383.49M | 410.50M | 520.80M | |
| Deferred Taxes/Income | | | 17.00M | 16.00M | 20.42M | 13.90M | 20.00M | |
| Other Non-Current Liabilities | | | 16.00M | 11.00M | 11.67M | 13.90M | 16.30M | |
| Total Non-Current Liabilities | | | 426.00M | 436.00M | 415.58M | 440.50M | 558.60M | |
| |
| TOTAL LIABILITIES | | | 671.00M | 659.00M | 651.61M | 661.40M | 943.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -723.00M | -687.00M | -595.34M | -175.10M | -191.80M | |
| Additional Paid In Capital | | | 920.00M | 893.00M | 858.19M | 822.20M | 745.70M | |
| Minority Interest | | | N/A | N/A | 0.00 | 2.10M | 1.60M | |
| Common Shares | | | 110.00K | 110.00K | 110.00K | 100.00K | 100.00K | |
| Treasury Stock | | | -70.00K | -70.00K | -71.00K | -100.00K | -100.00K | |
| Other Shareholders' Equity | | | -49.00M | -51.00M | -48.95M | -41.90M | -39.30M | |
| Shares Outstanding | | | 112.00M | 106.00M | 102.12M | 99.50M | 97.20M | |
| Tangible Book Value per Share | | | -2.79 | -3.08 | -3.13 | -3.38 | -5.00 | |
| Total Shareholders' Equity | | | 148.00M | 154.00M | 213.93M | 605.20M | 514.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 819.00M | 813.00M | 865.54M | 1.27B | 1.46B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.66 | 2.66 | 1.79 | 0.68 | 1.04 | |
| Current Ratio | | | 1.10 | 1.09 | 1.03 | 1.20 | 1.07 | |
| Return On Assets (ROA) | | | -9.40% | -11.32% | -48.55% | 1.32% | 2.43% | |
| Return On Equity (ROE) | | | -52.03% | -59.74% | -196.43% | 2.76% | 6.90% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 3.46% | 7.95% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 3.46% | 7.95% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 34.67% | 101.20% | |