| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 97.65M | 33.55M | 88.72M | 94.20M | 66.80M | |
| Receivables | | | 24.18M | 24.92M | 26.34M | 28.00M | 24.80M | |
| Other Current Assets | | | 6.41M | 16.06M | 10.19M | 14.30M | 4.70M | |
| Total Current Assets | | | 128.23M | 74.53M | 125.25M | 136.50M | 96.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 117.96M | 106.59M | 87.96M | 62.80M | 41.10M | |
| Goodwill | | | 352.73M | 345.04M | 348.82M | 346.60M | 339.20M | |
| Intangibles | | | 39.39M | 41.21M | 44.99M | 49.20M | 43.50M | |
| Other Non-Current Assets | | | 36.66M | 34.84M | 40.23M | 38.80M | 42.70M | |
| Total Non-Current Assets | | | 546.74M | 527.68M | 522.01M | 497.40M | 466.50M | |
| |
| TOTAL ASSETS | | | 674.97M | 602.20M | 647.25M | 633.90M | 562.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 18.90M | 8.57M | N/A | N/A | |
| Accrued Expenses | | | 39.80M | 31.25M | 28.61M | 30.10M | 2.40M | |
| Accounts Payable | | | 6.65M | 7.38M | 46.29M | 13.90M | 40.20M | |
| Other Current Liabilities | | | 23.25M | 21.78M | 24.34M | 27.30M | 35.30M | |
| Total Current Liabilities | | | 69.69M | 79.31M | 71.38M | 71.30M | 78.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 578.57M | 574.08M | 725.40M | 793.90M | 792.00M | |
| Deferred Taxes/Income | | | 2.76M | 891.00K | 1.10M | 700.00K | 6.00M | |
| Other Non-Current Liabilities | | | 26.58M | 27.38M | 25.49M | 23.20M | 19.40M | |
| Total Non-Current Liabilities | | | 607.91M | 602.35M | 751.99M | 817.90M | 817.50M | |
| |
| TOTAL LIABILITIES | | | 677.61M | 681.66M | 823.38M | 889.20M | 895.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -19.65M | -83.68M | -173.11M | -250.40M | -318.90M | |
| Additional Paid In Capital | | | 73.36M | 59.37M | 41.25M | 21.70M | 2.90M | |
| Common Shares | | | 207.00K | 206.00K | 203.00K | 200.00K | 200.00K | |
| Treasury Stock | | | -47.48M | -32.31M | -31.28M | -7.60M | N/A | |
| Other Shareholders' Equity | | | -9.07M | -23.05M | -13.18M | -19.10M | -16.90M | |
| Shares Outstanding | | | 18.99M | 19.52M | 19.25M | 19.90M | 20.00M | |
| Tangible Book Value per Share | | | -20.79 | -23.85 | -29.61 | -32.72 | -35.77 | |
| Total Shareholders' Equity | | | -2.63M | -79.46M | -176.12M | -255.30M | -332.70M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 674.97M | 602.20M | 647.25M | 633.90M | 562.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -219.74 | -7.22 | -4.12 | -3.11 | -2.38 | |
| Current Ratio | | | 1.84 | 0.94 | 1.75 | 1.91 | 1.23 | |
| Return On Assets (ROA) | | | 12.16% | 14.85% | 11.94% | 11.47% | 19.37% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 18.09% | 21.16% | 18.93% | 19.99% | 26.74% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 21.57% | 22.61% | 22.38% | 24.01% | 31.02% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 94.80% | 107.30% | 116.79% | 154.92% | 367.28% | |