ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 37.10M | 28.40M | 27.40M | 22.90M | 5.40M | |
Receivables | | | 158.50M | 149.20M | 167.70M | 161.00M | 164.50M | |
Other Current Assets | | | 9.90M | 15.10M | 15.00M | 27.90M | 8.90M | |
Total Current Assets | | | 205.50M | 192.70M | 210.10M | 211.80M | 178.80M | |
|
Non-Current Assets | |
---|
PPE Net | | | 67.90M | 70.50M | 76.50M | 62.40M | 68.80M | |
Goodwill | | | 900.00M | 900.00M | 1.06B | 1.14B | 1.19B | |
Intangibles | | | 49.40M | 58.10M | 80.00M | 102.60M | 259.10M | |
Other Non-Current Assets | | | 2.60M | 4.70M | 5.30M | 5.20M | 24.30M | |
Total Non-Current Assets | | | 1.02B | 1.03B | 1.22B | 1.31B | 1.54B | |
|
TOTAL ASSETS | | | 1.23B | 1.23B | 1.43B | 1.53B | 1.72B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 22.40M | 22.80M | 22.50M | 23.10M | 5.00M | |
Accrued Expenses | | | 57.10M | 54.90M | 58.70M | 57.00M | 81.30M | |
Accounts Payable | | | 11.50M | 6.70M | 7.60M | 3.80M | 3.50M | |
Other Current Liabilities | | | 39.90M | 41.80M | 48.90M | 49.00M | 46.70M | |
Total Current Liabilities | | | 130.90M | 126.20M | 137.70M | 132.90M | 136.50M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 456.90M | 492.60M | 530.10M | 560.00M | 3.50M | |
Deferred Taxes/Income | | | 14.10M | 11.50M | 17.10M | 28.60M | 63.20M | |
Other Non-Current Liabilities | | | 40.60M | 41.80M | 47.00M | 30.00M | 33.50M | |
Total Non-Current Liabilities | | | 542.10M | 576.30M | 626.20M | 652.20M | 113.50M | |
|
TOTAL LIABILITIES | | | 673.00M | 702.50M | 763.90M | 785.10M | 250.00M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 121.30M | 98.30M | 254.50M | 335.00M | 375.40M | |
Additional Paid In Capital | | | 433.60M | 426.60M | 415.80M | 406.90M | 1.09B | |
Minority Interest | | | 30.50M | 30.40M | 32.00M | 33.60M | 13.30M | |
Common Shares | | | 500.00K | 500.00K | 500.00K | 500.00K | 100.00K | |
Treasury Stock | | | -3.00M | -1.70M | -600.00K | N/A | N/A | |
Other Shareholders' Equity | | | 0.00 | -200.00K | -500.00K | -700.00K | N/A | |
Shares Outstanding | | | 50.60M | 50.37M | 50.05M | 50.10M | 49.90M | |
Tangible Book Value per Share | | | -7.85 | -8.63 | -9.43 | -10.09 | 0.44 | |
Total Shareholders' Equity | | | 552.40M | 523.50M | 669.70M | 741.70M | 1.47B | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.23B | 1.23B | 1.43B | 1.53B | 1.72B | |
|
Statistics | |
---|
Debt/Equity | | | 0.83 | 0.94 | 0.79 | 0.76 | 0.00 | |
Current Ratio | | | 1.57 | 1.53 | 1.53 | 1.59 | 1.31 | |
Return On Assets (ROA) | | | -10.87% | -12.74% | -5.62% | -2.65% | 6.67% | |
Return On Equity (ROE) | | | -24.11% | -29.84% | -12.02% | -5.45% | 7.80% | |
Return On Invested Capital (ROIC) | | | 3.98% | 3.35% | 2.33% | 5.53% | 7.13% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.12% | 3.44% | 2.38% | 5.62% | 7.15% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 40.30% | 32.49% | 23.80% | 62.38% | 86.84% | |