| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 27.25M | 55.59M | 15.35M | 7.13M | 8.04M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 18.12M | |
| Receivables | | | 62.97M | 67.21M | 105.41M | 24.71M | 21.72M | |
| Other Current Assets | | | 9.27M | 9.12M | 8.04M | N/A | 0.00 | |
| Total Current Assets | | | 99.48M | 131.92M | 123.41M | 31.84M | 29.76M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 66.99M | 66.58M | 50.84M | 11.07M | 1.22M | |
| Investments And Advances | | | 152.39M | 176.19M | 180.09M | 200.00K | 2.61M | |
| Goodwill | | | 385.72M | 377.84M | 411.90M | 25.46M | 22.18M | |
| Intangibles | | | 440.08M | 469.56M | 435.68M | 20.58M | 15.48M | |
| Other Non-Current Assets | | | 8.60M | 31.41M | 62.03M | N/A | 887.74K | |
| Total Non-Current Assets | | | 1.05B | 1.12B | 1.14B | 60.15M | 45.30M | |
| |
| TOTAL ASSETS | | | 1.15B | 1.26B | 1.27B | 91.99M | 75.06M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 84.00K | N/A | N/A | N/A | 3.25M | |
| Accrued Expenses | | | 110.83M | 126.48M | 120.86M | 37.79M | 17.21M | |
| Accounts Payable | | | 45.50M | 33.98M | 36.80M | 8.07M | 4.44M | |
| Other Current Liabilities | | | 0.00 | 932.00K | 1.83M | 1.52M | 1.04M | |
| Total Current Liabilities | | | 156.42M | 161.39M | 159.49M | 47.38M | 25.94M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 502.00K | 0.00 | 186.35M | 21.19M | 8.45M | |
| Deferred Taxes/Income | | | 16.32M | 10.98M | 14.11M | 80.00K | 110.00K | |
| Other Non-Current Liabilities | | | 97.35M | 113.27M | 118.58M | 5.48M | 540.00K | |
| Total Non-Current Liabilities | | | 390.82M | 436.04M | 765.14M | 27.08M | 9.53M | |
| |
| TOTAL LIABILITIES | | | 547.24M | 597.43M | 924.63M | 74.46M | 35.47M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -404.90M | -296.56M | -190.55M | N/A | 134.11M | |
| Additional Paid In Capital | | | 667.71M | 652.86M | 523.25M | N/A | N/A | |
| Minority Interest | | | 276.65M | 311.79M | 446.09M | 320.00K | 430.00K | |
| Common Shares | | | 339.73M | 303.68M | 7.00K | 18.61M | 39.59M | |
| Other Shareholders' Equity | | | 4.65M | -1.57M | 9.22M | -1.08M | N/A | |
| Shares Outstanding | | | 146.65M | 139.83M | 118.33M | 57.49M | 54.89M | |
| Tangible Book Value per Share | | | -3.81 | -3.52 | -4.27 | -0.50 | 0.04 | |
| Total Shareholders' Equity | | | 607.19M | 658.40M | 341.93M | 17.53M | 39.59M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.15B | 1.26B | 1.27B | 91.99M | 75.06M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.00 | N/A | 0.55 | 1.21 | 0.21 | |
| Current Ratio | | | 0.64 | 0.82 | 0.77 | 0.67 | 1.15 | |
| Return On Assets (ROA) | | | -14.74% | -10.08% | -13.07% | -6.39% | 5.25% | |
| Return On Equity (ROE) | | | -28.02% | -19.22% | -48.43% | -33.54% | 9.95% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 19.94% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 42.67% | |