ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 55.54M | 86.54M | 3.11M | 3.50M | 3.60M | |
Receivables | | | 49.64M | 56.18M | 50.79M | 58.30M | 38.50M | |
Inventories | | | 2.38M | 2.42M | 2.04M | 4.10M | 2.20M | |
Other Current Assets | | | 10.21M | 8.25M | 29.61M | 18.00M | 13.70M | |
Total Current Assets | | | 117.78M | 153.39M | 85.54M | 83.80M | 58.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 12.50M | 17.63M | 21.87M | 23.30M | 20.40M | |
Goodwill | | | 248.19M | 280.68M | 267.98M | 353.60M | 292.20M | |
Intangibles | | | 188.60M | 221.41M | 221.21M | 248.30M | 213.10M | |
Other Non-Current Assets | | | 56.20M | 57.56M | 287.81M | 61.10M | 68.00M | |
Total Non-Current Assets | | | 505.50M | 577.28M | 798.87M | 686.50M | 593.70M | |
|
TOTAL ASSETS | | | 623.27M | 730.67M | 884.42M | 770.30M | 651.80M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 0.00 | 26.22M | 0.00 | N/A | N/A | |
Accrued Expenses | | | 22.91M | 91.93M | 36.03M | 36.80M | 35.90M | |
Accounts Payable | | | 4.50M | 5.37M | 6.37M | 9.30M | 7.90M | |
Other Current Liabilities | | | 30.80M | 41.21M | 51.06M | 65.10M | 52.80M | |
Total Current Liabilities | | | 58.21M | 164.73M | 93.46M | 111.30M | 96.50M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 388.00M | 287.00M | 200.60M | |
Deferred Taxes/Income | | | 9.38M | 11.40M | 18.61M | 7.90M | 3.30M | |
Other Non-Current Liabilities | | | 44.56M | 39.18M | 56.04M | 56.50M | 61.80M | |
Total Non-Current Liabilities | | | 181.77M | 186.21M | 554.21M | 440.60M | 350.50M | |
|
TOTAL LIABILITIES | | | 239.98M | 350.94M | 647.67M | 551.90M | 447.00M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 115.18M | 100.40M | -12.94M | -23.60M | -6.50M | |
Additional Paid In Capital | | | 268.11M | 279.33M | 249.69M | 242.00M | 211.20M | |
Minority Interest | | | 127.83M | 135.62M | 91.55M | 89.30M | 84.80M | |
Common Shares | | | 3.00K | 3.00K | 3.00K | 0.00 | 0.00 | |
Shares Outstanding | | | 32.24M | 33.91M | 33.35M | 33.10M | 32.30M | |
Tangible Book Value per Share | | | -1.66 | -3.61 | -7.57 | -11.59 | -9.30 | |
Total Shareholders' Equity | | | 383.30M | 379.74M | 236.75M | 218.40M | 204.80M | |
|
TOTAL LIABILITIES AND EQUITY | | | 623.27M | 730.67M | 884.42M | 770.30M | 651.80M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | 1.64 | 1.31 | 0.98 | |
Current Ratio | | | 2.02 | 0.93 | 0.92 | 0.75 | 0.60 | |
Return On Assets (ROA) | | | 21.29% | 15.51% | -0.09% | -2.22% | -0.69% | |
Return On Equity (ROE) | | | 34.62% | 29.85% | -0.34% | -7.83% | -2.20% | |
Return On Invested Capital (ROIC) | | | 0.79% | 0.99% | N/A | N/A | 0.27% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 0.88% | 1.17% | N/A | N/A | 0.27% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.15% | N/A | N/A | N/A | 3.23% | |