| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 19.08M | 15.96M | 8.86M | 22.60M | 17.70M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 17.66M | |
| Receivables | | | 120.43M | 121.07M | 123.69M | 125.80M | 126.70M | |
| Other Current Assets | | | 8.55M | 8.68M | 7.07M | 7.70M | 9.50M | |
| Total Current Assets | | | 148.06M | 145.71M | 139.62M | 156.10M | 153.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 7.41M | 8.24M | 10.20M | 18.10M | 25.60M | |
| Goodwill | | | 196.60M | 181.41M | 166.49M | 166.40M | 146.10M | |
| Intangibles | | | 75.15M | 74.45M | 81.27M | 104.30M | 101.90M | |
| Other Non-Current Assets | | | 6.60M | 6.20M | 7.98M | 7.10M | 8.60M | |
| Total Non-Current Assets | | | 297.07M | 280.27M | 276.88M | 308.00M | 294.00M | |
| |
| TOTAL ASSETS | | | 445.13M | 425.98M | 416.50M | 464.10M | 447.70M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 15.22M | 11.61M | 16.82M | 16.70M | 22.80M | |
| Accrued Expenses | | | N/A | 37.80M | 33.17M | 37.90M | 62.00M | |
| Accounts Payable | | | 77.78M | 42.33M | 41.75M | 53.10M | 26.60M | |
| Other Current Liabilities | | | 18.17M | 25.80M | 25.29M | 22.50M | 21.50M | |
| Total Current Liabilities | | | 111.17M | 117.53M | 117.03M | 130.20M | 132.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 129.78M | 107.31M | 112.08M | 129.00M | 105.10M | |
| Deferred Taxes/Income | | | 10.23M | 11.23M | 8.10M | 8.60M | 10.00M | |
| Other Non-Current Liabilities | | | 10.13M | 5.36M | 4.08M | 9.20M | -26.10M | |
| Total Non-Current Liabilities | | | 150.15M | 123.90M | 124.26M | 146.80M | 115.10M | |
| |
| TOTAL LIABILITIES | | | 261.32M | 241.42M | 241.29M | 277.00M | 248.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -154.11M | -155.07M | -157.37M | -141.50M | -111.70M | |
| Additional Paid In Capital | | | 15.50M | 14.95M | 15.56M | 12.00M | 7.10M | |
| Common Shares | | | 316.79M | 316.69M | 312.41M | 312.00M | 305.20M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | 5.63M | 8.00M | 4.61M | 4.60M | -900.00K | |
| Shares Outstanding | | | 99.36M | 99.31M | 95.42M | 95.20M | 92.70M | |
| Tangible Book Value per Share | | | -0.89 | -0.72 | -0.76 | -0.88 | -0.52 | |
| Total Shareholders' Equity | | | 183.81M | 184.56M | 175.20M | 187.10M | 199.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 445.13M | 425.98M | 416.50M | 464.10M | 447.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.71 | 0.58 | 0.64 | 0.69 | 0.53 | |
| Current Ratio | | | 1.33 | 1.24 | 1.19 | 1.20 | 1.16 | |
| Return On Assets (ROA) | | | 0.95% | 0.30% | -4.00% | -6.49% | -3.46% | |
| Return On Equity (ROE) | | | 2.31% | 0.70% | -9.51% | -16.09% | -7.76% | |
| Return On Invested Capital (ROIC) | | | 4.03% | 3.88% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.03% | 3.88% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 21.61% | 22.73% | N/A | N/A | N/A | |