| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 44.86M | 52.28M | 60.40M | 45.43M | |
| Cash Equivalents | | | 2.94M | 1.47M | 548.00K | 1.80M | 3.10M | |
| Receivables | | | 97.50M | 112.54M | 110.72M | 115.49M | 102.00M | |
| Inventories | | | 6.00K | 6.00K | 10.00K | 21.00K | 12.00K | |
| Other Current Assets | | | 16.87M | 16.03M | 15.45M | 15.48M | 14.14M | |
| Total Current Assets | | | 162.80M | 174.91M | 179.01M | 193.19M | 164.68M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 20.61M | 22.23M | 24.57M | 30.85M | 34.41M | |
| Investments And Advances | | | 5.17M | 5.30M | 6.55M | 7.00M | 7.02M | |
| Goodwill | | | 93.77M | 93.86M | 93.97M | 89.71M | 75.58M | |
| Intangibles | | | 3.02M | 3.39M | 3.39M | 3.15M | 2.99M | |
| Other Non-Current Assets | | | 11.96M | 12.00M | 9.55M | 8.23M | 6.22M | |
| Total Non-Current Assets | | | 159.10M | 159.14M | 162.76M | 161.04M | 152.22M | |
| |
| TOTAL ASSETS | | | 321.90M | 334.05M | 341.77M | 354.23M | 316.89M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 6.00K | 1.00K | 39.00K | 92.00K | 30.00K | |
| Current Portion Of LT Debt. | | | 19.94M | 20.31M | 24.09M | 19.96M | 26.29M | |
| Accrued Expenses | | | 46.94M | 54.77M | 55.50M | 57.01M | 55.61M | |
| Accounts Payable | | | 35.88M | 43.02M | 43.39M | 48.37M | 39.96M | |
| Other Current Liabilities | | | 57.39M | 56.91M | 54.21M | 62.91M | 54.94M | |
| Total Current Liabilities | | | 160.15M | 175.01M | 177.24M | 188.34M | 176.82M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 71.59M | 75.52M | 79.17M | 86.55M | 62.68M | |
| Deferred Taxes/Income | | | 674.00K | 813.00K | 1.66M | 1.67M | 1.32M | |
| Other Non-Current Liabilities | | | 25.58M | 24.79M | 35.45M | 31.64M | 30.32M | |
| Total Non-Current Liabilities | | | 100.22M | 106.88M | 120.36M | 125.59M | 101.18M | |
| |
| TOTAL LIABILITIES | | | 260.38M | 281.89M | 297.60M | 313.93M | 278.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 40.17M | 26.99M | 20.06M | 15.69M | 13.92M | |
| Additional Paid In Capital | | | 20.94M | 20.94M | 20.94M | 20.94M | 20.94M | |
| Minority Interest | | | 2.38M | 5.76M | 4.08M | 5.74M | 6.84M | |
| Common Shares | | | 4.24M | 4.24M | 4.24M | 4.24M | 4.24M | |
| Other Shareholders' Equity | | | -3.83M | -15.00K | -1.07M | -575.00K | -213.00K | |
| Shares Outstanding | | | 15.90M | 15.90M | 15.90M | 15.89M | 15.89M | |
| Tangible Book Value per Share | | | -2.22 | -2.84 | -3.35 | -3.31 | -2.50 | |
| Total Shareholders' Equity | | | 61.53M | 52.16M | 44.17M | 40.30M | 38.89M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 321.90M | 334.05M | 341.77M | 354.23M | 316.89M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.16 | 1.45 | 1.79 | 2.15 | 1.61 | |
| Current Ratio | | | 1.02 | 1.00 | 1.01 | 1.03 | 0.93 | |
| Return On Assets (ROA) | | | 4.61% | 0.23% | 1.02% | 1.08% | 1.26% | |
| Return On Equity (ROE) | | | 24.11% | 1.50% | 7.87% | 9.50% | 10.23% | |
| Return On Invested Capital (ROIC) | | | 5.94% | 6.92% | 7.90% | 7.13% | 5.37% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.05% | 6.99% | 7.92% | 7.20% | 5.49% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 15.50% | 18.25% | 19.49% | 16.58% | 12.87% | |