ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 366.00M | 311.80M | 254.30M | 29.40M | 6.20M | |
Receivables | | | 17.40M | 16.40M | 13.70M | 11.10M | 6.80M | |
Other Current Assets | | | 13.10M | 13.70M | 7.60M | 3.50M | 1.80M | |
Total Current Assets | | | 396.50M | 341.80M | 275.60M | 43.90M | 14.80M | |
|
Non-Current Assets | |
---|
PPE Net | | | 41.80M | 41.20M | 11.00M | 6.20M | 2.00M | |
Goodwill | | | 423.40M | 425.70M | 425.70M | 425.70M | 405.10M | |
Intangibles | | | 61.50M | 72.30M | 87.90M | 103.50M | 106.80M | |
Other Non-Current Assets | | | 6.50M | 5.40M | 3.80M | 1.80M | 1.20M | |
Total Non-Current Assets | | | 533.20M | 544.70M | 528.40M | 537.30M | 515.00M | |
|
TOTAL ASSETS | | | 929.70M | 886.50M | 804.00M | 581.20M | 529.80M | |
|
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 | 0.00 | 5.90M | 0.00 | |
Accrued Expenses | | | 42.10M | 36.60M | 19.80M | 11.50M | 5.50M | |
Accounts Payable | | | 1.50M | 1.20M | 2.10M | 3.10M | 1.70M | |
Other Current Liabilities | | | 15.50M | 14.70M | 15.00M | 11.10M | 5.90M | |
Total Current Liabilities | | | 59.10M | 52.50M | 36.90M | 31.60M | 13.10M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 110.20M | 74.90M | |
Deferred Taxes/Income | | | 700.00K | 1.30M | 4.20M | 5.50M | 5.90M | |
Other Non-Current Liabilities | | | 27.70M | 27.70M | 5.80M | 5.20M | 6.20M | |
Total Non-Current Liabilities | | | 28.40M | 29.00M | 10.00M | 120.90M | 87.00M | |
|
TOTAL LIABILITIES | | | 87.50M | 81.50M | 46.90M | 152.50M | 100.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 10.50M | -9.50M | -30.10M | -21.10M | -14.50M | |
Additional Paid In Capital | | | 831.60M | 814.30M | 787.00M | N/A | N/A | |
Common Shares | | | 200.00K | 200.00K | 200.00K | 449.80M | 444.20M | |
Shares Outstanding | | | 167.90M | 166.10M | 161.90M | 161.00M | 161.00M | |
Tangible Book Value per Share | | | 2.13 | 1.85 | 1.50 | -0.62 | -0.51 | |
Total Shareholders' Equity | | | 842.20M | 805.00M | 757.10M | 428.70M | 429.70M | |
|
TOTAL LIABILITIES AND EQUITY | | | 929.70M | 886.50M | 804.00M | 581.20M | 529.80M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | N/A | 0.26 | 0.17 | |
Current Ratio | | | 6.71 | 6.51 | 7.47 | 1.39 | 1.13 | |
Return On Assets (ROA) | | | 2.68% | 2.32% | -1.12% | -1.15% | -10.10% | |
Return On Equity (ROE) | | | 2.95% | 2.56% | -1.19% | -1.56% | -12.45% | |
Return On Invested Capital (ROIC) | | | 2.11% | 1.56% | N/A | 0.43% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.64% | 2.50% | N/A | 0.46% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 93.16% | 53.86% | N/A | N/A | N/A | |