| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 25.20M | 48.80M | 26.40M | 31.40M | 0.00 | |
| Receivables | | | 40.00M | 50.10M | 53.70M | 42.60M | N/A | |
| Other Current Assets | | | 2.00M | 3.30M | 3.70M | 2.90M | 0.00 | |
| Total Current Assets | | | 67.20M | 102.20M | 83.70M | 76.90M | 0.00 | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 17.70M | 19.90M | 19.20M | 15.00M | N/A | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 207.20M | |
| Goodwill | | | 48.40M | 77.20M | 76.60M | 44.90M | N/A | |
| Intangibles | | | 42.50M | 27.50M | 66.20M | 46.40M | N/A | |
| Other Non-Current Assets | | | 2.00M | 800.00K | 900.00K | 19.20M | N/A | |
| Total Non-Current Assets | | | 110.70M | 125.40M | 162.90M | 125.50M | N/A | |
| |
| TOTAL ASSETS | | | 177.90M | 227.60M | 246.60M | 202.40M | 207.20M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.30M | 2.30M | 2.30M | 8.00M | N/A | |
| Accrued Expenses | | | 10.50M | 8.30M | 9.50M | 9.90M | 2.90M | |
| Accounts Payable | | | 36.50M | 39.90M | 42.10M | 37.20M | 1.60M | |
| Other Current Liabilities | | | 2.20M | 2.60M | 13.60M | 1.90M | 400.00K | |
| Total Current Liabilities | | | 51.40M | 53.10M | 67.40M | 57.00M | 4.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 264.10M | 254.60M | 215.50M | 193.60M | 0.00 | |
| Deferred Taxes/Income | | | 400.00K | 1.10M | 4.80M | 7.00M | N/A | |
| Other Non-Current Liabilities | | | 6.70M | 2.80M | 6.80M | 40.50M | 7.00M | |
| Total Non-Current Liabilities | | | 205.90M | 221.60M | 205.40M | 196.60M | 7.00M | |
| |
| TOTAL LIABILITIES | | | 257.30M | 274.70M | 272.80M | 253.60M | 11.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -85.80M | -32.90M | -900.00K | -3.10M | 1.30M | |
| Additional Paid In Capital | | | -9.80M | -14.10M | -25.20M | -48.00M | 3.70M | |
| Minority Interest | | | -65.30M | -36.80M | -21.60M | -44.50M | N/A | |
| Common Shares | | | 16.30M | 0.00 | 0.00 | 0.00 | 190.30M | |
| Treasury Stock | | | -200.00K | -200.00K | N/A | N/A | N/A | |
| Shares Outstanding | | | 28.40M | 28.40M | 28.10M | 28.20M | 6.30M | |
| Tangible Book Value per Share | | | -6.57 | -5.35 | -6.01 | -5.05 | 31.00 | |
| Total Shareholders' Equity | | | -79.40M | -47.10M | -26.20M | -51.20M | 195.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 177.90M | 227.60M | 246.60M | 202.40M | 207.20M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -3.33 | -5.41 | -8.23 | -3.78 | N/A | |
| Current Ratio | | | 1.31 | 1.92 | 1.24 | 1.35 | N/A | |
| Return On Assets (ROA) | | | -35.41% | -14.06% | 0.89% | -4.30% | -0.63% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -0.67% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 4.58% | 9.13% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 4.58% | 9.13% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 22.57% | 24.53% | N/A | |