ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 63.84M | 80.66M | 107.40M | 177.00M | 271.80M | |
Receivables | | | 164.84M | 182.20M | 212.30M | 198.80M | 203.30M | |
Other Current Assets | | | 19.38M | 24.04M | 25.50M | 30.70M | 27.90M | |
Total Current Assets | | | 248.05M | 286.90M | 345.30M | 406.50M | 503.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 265.71M | 302.57M | 327.80M | 334.90M | 366.80M | |
Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | 595.12M | 837.63M | 923.30M | 962.30M | 970.00M | |
Other Non-Current Assets | | | 9.77M | 13.20M | 12.60M | 13.60M | 20.00M | |
Total Non-Current Assets | | | 870.60M | 1.15B | 1.26B | 1.31B | 1.36B | |
|
TOTAL ASSETS | | | 1.12B | 1.44B | 1.61B | 1.72B | 1.86B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.27M | 1.26M | 800.00K | 300.00K | 5.50M | |
Accrued Expenses | | | 111.35M | 118.19M | 126.60M | 126.80M | 116.70M | |
Accounts Payable | | | 13.01M | 15.89M | 11.00M | 6.60M | 6.80M | |
Other Current Liabilities | | | 8.15M | 8.40M | 7.20M | 6.20M | N/A | |
Total Current Liabilities | | | 133.78M | 143.74M | 145.60M | 139.80M | 129.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 670.17M | 674.59M | 716.20M | 799.20M | 967.90M | |
Deferred Taxes/Income | | | 2.33M | 12.32M | 700.00K | N/A | 0.00 | |
Other Non-Current Liabilities | | | 305.43M | 323.06M | 338.20M | 358.90M | 365.20M | |
Total Non-Current Liabilities | | | 977.92M | 1.01B | 1.05B | 1.16B | 1.33B | |
|
TOTAL LIABILITIES | | | 1.11B | 1.15B | 1.20B | 1.30B | 1.46B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -304.66M | -21.40M | 96.50M | 80.20M | 63.00M | |
Additional Paid In Capital | | | 358.44M | 353.73M | 348.50M | 342.20M | 337.00M | |
Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Treasury Stock | | | -46.83M | -45.75M | -36.50M | -3.00M | -2.40M | |
Other Shareholders' Equity | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Shares Outstanding | | | 17.04M | 16.55M | 18.20M | 20.50M | 20.40M | |
Tangible Book Value per Share | | | -34.53 | -33.30 | -28.29 | -26.48 | -28.06 | |
Total Shareholders' Equity | | | 6.95M | 286.58M | 408.40M | 419.50M | 397.60M | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.12B | 1.44B | 1.61B | 1.72B | 1.86B | |
|
Statistics | |
---|
Debt/Equity | | | 96.41 | 2.35 | 1.75 | 1.91 | 2.43 | |
Current Ratio | | | 1.85 | 2.00 | 2.37 | 2.91 | 3.90 | |
Return On Assets (ROA) | | | -25.32% | -8.18% | 1.01% | 1.01% | -3.21% | |
Return On Equity (ROE) | | | -4075.01% | -41.13% | 3.97% | 4.12% | -15.02% | |
Return On Invested Capital (ROIC) | | | 0.01% | 1.56% | 5.51% | 3.31% | 0.31% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 0.01% | 1.67% | 5.94% | 3.73% | 0.37% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 0.02% | 5.36% | 18.62% | 11.91% | 1.10% | |