| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 99.13M | 81.63M | 17.09M | 3.60M | 1.00M | |
| Receivables | | | 189.60M | 242.88M | 388.35M | 660.00M | 499.00M | |
| Other Current Assets | | | 6.38M | 10.48M | 9.71M | 12.10M | 8.20M | |
| Total Current Assets | | | 295.11M | 335.00M | 415.15M | 675.70M | 508.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 30.12M | 31.32M | 29.94M | 22.90M | 23.40M | |
| Goodwill | | | 135.06M | 135.06M | 135.43M | 163.30M | 119.50M | |
| Intangibles | | | 35.52M | 42.19M | 54.47M | 44.70M | 48.20M | |
| Other Non-Current Assets | | | 27.52M | 24.76M | 18.61M | 18.20M | 19.40M | |
| Total Non-Current Assets | | | 243.12M | 254.25M | 264.16M | 272.10M | 224.50M | |
| |
| TOTAL ASSETS | | | 538.23M | 589.25M | 679.32M | 947.80M | 732.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 0.00 | 4.20M | |
| Accrued Expenses | | | 42.70M | 65.03M | 64.59M | 100.40M | 67.20M | |
| Accounts Payable | | | 42.31M | 43.53M | 154.72M | 158.50M | 109.80M | |
| Other Current Liabilities | | | 531.00K | 11.84M | 14.61M | 12.80M | 18.60M | |
| Total Current Liabilities | | | 85.54M | 120.40M | 148.59M | 271.60M | 199.80M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 148.70M | 176.40M | |
| Deferred Taxes/Income | | | N/A | 566.00K | 401.00K | 200.00K | 200.00K | |
| Other Non-Current Liabilities | | | 44.55M | 49.32M | 56.94M | 70.00M | 59.00M | |
| Total Non-Current Liabilities | | | 44.55M | 49.89M | 57.34M | 219.00M | 235.50M | |
| |
| TOTAL LIABILITIES | | | 130.09M | 170.29M | 205.92M | 490.60M | 435.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 206.14M | 218.06M | 238.36M | 165.70M | -22.70M | |
| Additional Paid In Capital | | | 203.53M | 202.34M | 236.42M | 292.90M | 321.60M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
| Common Shares | | | 3.00K | 3.00K | 4.00K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -1.53M | -1.44M | -1.39M | -1.40M | -1.30M | |
| Shares Outstanding | | | 32.52M | 32.28M | 34.38M | 36.30M | 37.00M | |
| Tangible Book Value per Share | | | 7.30 | 7.49 | 8.24 | 6.87 | 3.51 | |
| Total Shareholders' Equity | | | 408.14M | 418.96M | 473.39M | 457.20M | 297.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 538.23M | 589.25M | 679.32M | 947.80M | 732.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | 0.33 | 0.59 | |
| Current Ratio | | | 3.45 | 2.78 | 2.79 | 2.49 | 2.54 | |
| Return On Assets (ROA) | | | -2.91% | -2.47% | 10.69% | 19.89% | 18.01% | |
| Return On Equity (ROE) | | | -3.84% | -3.47% | 15.34% | 41.23% | 44.37% | |
| Return On Invested Capital (ROIC) | | | 0.98% | 0.19% | 15.58% | 29.36% | 19.22% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.26% | 0.23% | 16.10% | 29.52% | 19.25% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.43% | 0.42% | 25.55% | 42.74% | 28.12% | |