| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 50.60M | 1.50M | |
| Cash Equivalents | | | N/A | 1.60M | 500.00K | 300.00K | 380.70M | |
| Receivables | | | 158.60M | 178.50M | 192.30M | 150.60M | 300.00K | |
| Other Current Assets | | | 13.20M | 7.00M | 6.00M | 7.70M | N/A | |
| Total Current Assets | | | 260.50M | 276.10M | 238.40M | 209.20M | 382.50M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 14.20M | 24.30M | 17.00M | 20.50M | N/A | |
| Investments And Advances | | | 19.70M | 17.60M | 12.40M | 36.90M | N/A | |
| Goodwill | | | 186.40M | 192.60M | 187.10M | 184.20M | N/A | |
| Intangibles | | | 121.10M | 167.00M | 176.30M | 186.20M | N/A | |
| Other Non-Current Assets | | | 5.70M | 1.50M | 2.30M | 1.50M | N/A | |
| Total Non-Current Assets | | | 347.10M | 403.00M | 413.60M | 429.30M | 0.00 | |
| |
| TOTAL ASSETS | | | 607.60M | 679.10M | 652.00M | 638.50M | 382.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 12.60M | |
| Current Portion Of LT Debt. | | | 11.10M | 24.90M | 12.60M | 12.80M | N/A | |
| Accrued Expenses | | | N/A | 65.10M | 85.20M | N/A | 200.00K | |
| Accounts Payable | | | 189.50M | 138.80M | 144.50M | 221.90M | N/A | |
| Other Current Liabilities | | | 86.00M | 87.20M | 80.00M | 49.90M | N/A | |
| Total Current Liabilities | | | 286.60M | 316.00M | 322.30M | 284.60M | 12.80M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 259.90M | 268.70M | 172.00M | 215.80M | 0.00 | |
| Deferred Taxes/Income | | | 12.20M | 20.40M | 30.00M | 25.30M | N/A | |
| Other Non-Current Liabilities | | | 5.00M | 16.80M | 18.10M | 16.60M | 391.90M | |
| Total Non-Current Liabilities | | | 285.30M | 312.70M | 225.40M | 260.10M | 391.90M | |
| |
| TOTAL LIABILITIES | | | 571.90M | 628.70M | 547.70M | 544.70M | 404.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -105.50M | -92.60M | -35.20M | -65.90M | -22.20M | |
| Additional Paid In Capital | | | 143.60M | 143.60M | 140.20M | 130.80M | N/A | |
| Minority Interest | | | 8.20M | 6.80M | 5.30M | 2.40M | N/A | |
| Common Shares | | | 1.20M | 1.20M | 1.20M | 1.20M | N/A | |
| Other Shareholders' Equity | | | -3.60M | -1.80M | -1.90M | 27.70M | N/A | |
| Shares Outstanding | | | 122.19M | 122.19M | 120.28M | 118.32M | 111.50M | |
| Tangible Book Value per Share | | | -2.22 | -2.53 | -2.15 | -2.34 | -0.20 | |
| Total Shareholders' Equity | | | 35.70M | 50.40M | 104.30M | 93.80M | -22.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 607.60M | 679.10M | 652.00M | 638.50M | 382.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 7.28 | 5.33 | 1.65 | 2.30 | N/A | |
| Current Ratio | | | 0.91 | 0.87 | 0.74 | 0.74 | 29.88 | |
| Return On Assets (ROA) | | | -5.12% | -8.53% | 3.63% | -21.03% | -10.21% | |
| Return On Equity (ROE) | | | -87.11% | -114.88% | 22.72% | -143.18% | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 0.09% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 0.09% | N/A | N/A | |