| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 56.09M | 78.83M | 54.56M | 114.60M | 201.10M | |
| Marketable Securities | | | 58.98M | 31.57M | 29.01M | 0.00 | 60.50M | |
| Receivables | | | 149.60M | 138.90M | 115.19M | 132.70M | 221.40M | |
| Inventories | | | N/A | N/A | N/A | N/A | 5.10M | |
| Other Current Assets | | | 15.88M | 9.08M | 7.08M | 11.40M | 31.30M | |
| Total Current Assets | | | 280.56M | 258.38M | 205.84M | 258.70M | 519.50M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 14.56M | 15.60M | 16.45M | 10.50M | 129.50M | |
| Goodwill | | | 313.66M | 313.66M | 313.66M | 313.70M | 851.10M | |
| Intangibles | | | 264.10M | 301.18M | 347.17M | 432.50M | 817.90M | |
| Other Non-Current Assets | | | 29.54M | 33.02M | 27.24M | 39.60M | 145.70M | |
| Total Non-Current Assets | | | 788.11M | 839.59M | 899.71M | 951.80M | 1.95B | |
| |
| TOTAL ASSETS | | | 1.07B | 1.10B | 1.11B | 1.21B | 2.47B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 20.99M | 21.02M | 66.14M | 109.80M | 36.10M | |
| Accrued Expenses | | | 21.49M | 24.19M | 18.81M | 30.90M | 110.70M | |
| Accounts Payable | | | 3.09M | 8.04M | 9.62M | 8.50M | 7.80M | |
| Other Current Liabilities | | | 29.78M | 19.85M | 7.46M | 17.40M | 35.10M | |
| Total Current Liabilities | | | 75.34M | 73.11M | 102.04M | 166.70M | 189.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 417.69M | 454.44M | 519.55M | 619.60M | 729.40M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 19.80M | |
| Other Non-Current Liabilities | | | 161.91M | 173.85M | 127.35M | 122.80M | 190.60M | |
| Total Non-Current Liabilities | | | 579.60M | 628.28M | 646.90M | 742.40M | 930.70M | |
| |
| TOTAL LIABILITIES | | | 654.95M | 701.39M | 748.93M | 909.10M | 1.12B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 23.87M | 2.83M | -56.33M | -123.70M | 187.80M | |
| Additional Paid In Capital | | | 675.95M | 648.91M | 635.33M | 636.30M | 1.34B | |
| Minority Interest | | | N/A | N/A | N/A | 0.00 | -9.20M | |
| Common Shares | | | 127.00K | 125.00K | 121.00K | 100.00K | 100.00K | |
| Treasury Stock | | | -286.24M | -255.30M | -222.50M | -211.20M | -178.00M | |
| Other Shareholders' Equity | | | 22.00K | -1.00K | -8.00K | -100.00K | -600.00K | |
| Shares Outstanding | | | 109.47M | 108.07M | 107.38M | 105.20M | 103.30M | |
| Tangible Book Value per Share | | | -1.50 | -2.02 | -2.83 | -4.23 | -3.09 | |
| Total Shareholders' Equity | | | 413.72M | 396.57M | 356.62M | 301.40M | 1.35B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.07B | 1.10B | 1.11B | 1.21B | 2.47B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.01 | 1.15 | 1.46 | 2.06 | 0.54 | |
| Current Ratio | | | 3.72 | 3.53 | 2.02 | 1.55 | 2.74 | |
| Return On Assets (ROA) | | | 6.87% | 5.89% | 6.09% | -24.44% | -2.25% | |
| Return On Equity (ROE) | | | 17.74% | 16.30% | 18.89% | -98.18% | -4.11% | |
| Return On Invested Capital (ROIC) | | | 12.02% | 11.37% | 11.88% | 12.69% | 0.92% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.60% | 12.74% | 12.96% | 14.26% | 1.03% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 39.74% | 38.90% | 46.02% | 72.38% | 5.97% | |