ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 35.59M | 40.92M | 90.81M | 16.50M | 84.40M | |
Receivables | | | 226.29M | 324.85M | 336.46M | 340.50M | 285.90M | |
Other Current Assets | | | 26.92M | 34.64M | 49.17M | 57.60M | 58.70M | |
Total Current Assets | | | 288.80M | 400.41M | 476.44M | 414.60M | 429.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 44.79M | 48.64M | 48.84M | 46.80M | 47.70M | |
Goodwill | | | N/A | N/A | N/A | N/A | 0.00 | |
Intangibles | | | 202.47M | 302.50M | 396.55M | 500.60M | 594.70M | |
Other Non-Current Assets | | | 4.55M | 3.72M | 2.26M | 1.70M | 3.60M | |
Total Non-Current Assets | | | 1.02B | 1.09B | 1.02B | 1.24B | 1.64B | |
|
TOTAL ASSETS | | | 1.31B | 1.49B | 1.50B | 1.66B | 2.07B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 0.00 | 39.50M | 75.00M | 5.30M | 5.40M | |
Accrued Expenses | | | 65.81M | 127.05M | 92.05M | 62.30M | 58.90M | |
Accounts Payable | | | 19.89M | 14.59M | 17.70M | 15.10M | 39.80M | |
Other Current Liabilities | | | 99.30M | 156.91M | 185.26M | 182.70M | 112.90M | |
Total Current Liabilities | | | 185.00M | 338.05M | 370.01M | 265.50M | 217.10M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 560.00M | 447.87M | 422.70M | 504.80M | 665.10M | |
Deferred Taxes/Income | | | 22.75M | 22.35M | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 209.32M | 221.76M | 251.90M | 297.30M | 294.20M | |
Total Non-Current Liabilities | | | 879.39M | 855.57M | 849.24M | 1.08B | 1.50B | |
|
TOTAL LIABILITIES | | | 1.06B | 1.19B | 1.22B | 1.34B | 1.72B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -481.89M | -423.21M | -420.28M | -357.00M | -208.30M | |
Additional Paid In Capital | | | 682.95M | 669.35M | 654.06M | 626.30M | 561.40M | |
Minority Interest | | | 87.32M | 163.60M | 174.64M | 273.60M | 539.40M | |
Common Shares | | | 54.89M | 52.96M | 49.30M | 49.30M | 0.00 | |
Treasury Stock | | | -9.18M | -4.15M | -2.64M | -300.00K | N/A | |
Other Shareholders' Equity | | | -102.00K | -151.00K | -127.00K | -100.00K | -100.00K | |
Shares Outstanding | | | 23.84M | 23.00M | 22.46M | 22.00M | 21.40M | |
Tangible Book Value per Share | | | -0.45 | -2.64 | -7.37 | -10.54 | -11.29 | |
Total Shareholders' Equity | | | 246.66M | 294.80M | 280.32M | 318.10M | 353.10M | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.31B | 1.49B | 1.50B | 1.66B | 2.07B | |
|
Statistics | |
---|
Debt/Equity | | | 2.27 | 1.52 | 1.51 | 1.59 | 1.88 | |
Current Ratio | | | 1.56 | 1.18 | 1.29 | 1.56 | 1.98 | |
Return On Assets (ROA) | | | -2.30% | -0.44% | -4.22% | -8.96% | -9.15% | |
Return On Equity (ROE) | | | -12.24% | -2.24% | -22.57% | -46.75% | -53.64% | |
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 | |