ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 272.62K | 23.92K | 18.70M | 44.30M | 14.70M | |
Receivables | | | 138.16M | 142.09M | 114.00M | 60.20M | 26.00M | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Total Current Assets | | | 138.43M | 142.11M | 132.70M | 104.50M | 40.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 33.32M | 34.43M | 41.50M | 0.00 | N/A | |
Investments And Advances | | | N/A | N/A | N/A | 0.00 | 5.60M | |
Goodwill | | | 120.49M | 120.49M | 260.70M | 40.00M | 21.40M | |
Intangibles | | | 103.50M | 107.55M | 431.50M | 93.80M | 82.60M | |
Other Non-Current Assets | | | 12.92M | 13.68M | 13.20M | 1.90M | 1.40M | |
Total Non-Current Assets | | | 275.65M | 280.19M | 751.20M | 140.50M | 115.60M | |
|
TOTAL ASSETS | | | 414.08M | 422.30M | 883.90M | 245.00M | 156.30M | |
|
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 | N/A | 0.00 | |
Accrued Expenses | | | 151.45M | 140.63M | 134.60M | 34.40M | 12.50M | |
Accounts Payable | | | 102.31M | 91.81M | 51.00M | 12.50M | 18.40M | |
Other Current Liabilities | | | 5.13M | 5.54M | 3.80M | 500.00K | 2.90M | |
Total Current Liabilities | | | 258.89M | 237.97M | 189.40M | 47.40M | 33.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 561.85M | 546.21M | 479.70M | 54.90M | 42.30M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 149.26M | 141.68M | 135.10M | 51.10M | 15.00M | |
Total Non-Current Liabilities | | | 710.95M | 687.73M | 615.20M | 106.70M | 57.60M | |
|
TOTAL LIABILITIES | | | 969.84M | 925.71M | 804.60M | 154.10M | 91.40M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -937.21M | -884.30M | -247.80M | -136.50M | -77.20M | |
Additional Paid In Capital | | | 409.66M | 409.15M | 355.20M | 240.60M | 106.40M | |
Minority Interest | | | -160.25K | -155.50K | 400.00K | 700.00K | 200.00K | |
Common Shares | | | 4.17K | 4.16K | 0.00 | 0.00 | 36.40M | |
Treasury Stock | | | -28.17M | -28.17M | -28.20M | -13.20M | -600.00K | |
Other Shareholders' Equity | | | -59.76K | -91.66K | 0.00 | 0.00 | N/A | |
Shares Outstanding | | | 32.46M | 32.39M | 20.90M | 15.70M | 12.70M | |
Tangible Book Value per Share | | | -24.02 | -22.58 | -29.33 | -2.73 | -5.94 | |
Total Shareholders' Equity | | | -555.77M | -503.41M | 79.30M | 90.90M | 64.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 414.08M | 422.30M | 883.90M | 245.00M | 156.30M | |
|
Statistics | |
---|
Debt/Equity | | | -1.01 | -1.09 | 6.05 | 0.60 | 0.65 | |
Current Ratio | | | 0.53 | 0.60 | 0.70 | 2.20 | 1.20 | |
Return On Assets (ROA) | | | -152.35% | -150.73% | -12.59% | -24.24% | -28.53% | |
Return On Equity (ROE) | | | N/A | N/A | -140.35% | -65.35% | -68.72% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |