| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 28.73M | 23.07M | 22.64M | 30.60M | 47.50M | |
| Receivables | | | 59.89M | 58.82M | 82.12M | 80.20M | 64.30M | |
| Other Current Assets | | | 5.60M | 9.38M | 8.09M | 4.70M | 4.20M | |
| Total Current Assets | | | 94.23M | 91.28M | 112.84M | 115.50M | 116.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 18.34M | 11.77M | 14.11M | 12.80M | 11.00M | |
| Goodwill | | | 89.33M | 87.29M | 97.23M | 95.00M | 90.80M | |
| Intangibles | | | 3.61M | 3.56M | 12.62M | 14.40M | 12.40M | |
| Other Non-Current Assets | | | 7.74M | 10.61M | 10.55M | 5.40M | 6.40M | |
| Total Non-Current Assets | | | 119.03M | 113.23M | 134.50M | 127.50M | 120.70M | |
| |
| TOTAL ASSETS | | | 213.25M | 204.51M | 247.34M | 243.00M | 236.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 5.00K | 106.00K | 120.00K | 4.40M | 4.70M | |
| Accrued Expenses | | | 22.27M | 18.51M | 23.05M | 22.40M | 26.50M | |
| Accounts Payable | | | 9.50M | 9.19M | 11.30M | 15.90M | 16.20M | |
| Other Current Liabilities | | | 10.74M | 10.61M | 11.81M | 8.50M | 9.50M | |
| Total Current Liabilities | | | 42.51M | 38.42M | 46.27M | 51.20M | 56.80M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 59.20M | 59.21M | 79.24M | 74.50M | 69.60M | |
| Deferred Taxes/Income | | | 1.41M | 1.75M | 2.38M | 2.40M | 2.80M | |
| Other Non-Current Liabilities | | | 15.44M | 8.85M | 17.37M | 14.60M | 9.20M | |
| Total Non-Current Liabilities | | | 76.05M | 69.81M | 98.99M | 91.40M | 81.60M | |
| |
| TOTAL LIABILITIES | | | 118.56M | 108.23M | 145.26M | 142.60M | 138.40M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -93.14M | -99.86M | -102.70M | -108.70M | -128.50M | |
| Additional Paid In Capital | | | 204.08M | 210.15M | 217.68M | 226.30M | 237.60M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 50.00K | 50.00K | 49.00K | 0.00 | 0.00 | |
| Treasury Stock | | | -7.94M | -4.00M | -3.96M | -7.50M | -3.90M | |
| Other Shareholders' Equity | | | -8.37M | -10.05M | -8.99M | -9.70M | -6.90M | |
| Shares Outstanding | | | 47.95M | 48.54M | 48.65M | 48.30M | 48.90M | |
| Tangible Book Value per Share | | | 0.04 | 0.11 | -0.16 | -0.19 | -0.10 | |
| Total Shareholders' Equity | | | 94.69M | 96.29M | 102.08M | 100.40M | 98.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 213.25M | 204.51M | 247.34M | 243.00M | 236.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.63 | 0.61 | 0.78 | 0.74 | 0.71 | |
| Current Ratio | | | 2.22 | 2.38 | 2.44 | 2.26 | 2.04 | |
| Return On Assets (ROA) | | | 4.58% | 1.39% | 2.49% | 8.11% | 6.55% | |
| Return On Equity (ROE) | | | 10.32% | 2.95% | 6.03% | 19.62% | 15.75% | |
| Return On Invested Capital (ROIC) | | | 4.68% | 2.16% | 4.56% | 9.58% | 9.55% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.63% | 2.51% | 5.13% | 11.40% | 12.97% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 16.29% | 6.87% | 13.36% | 35.47% | 58.67% | |