ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 500.00K | 2.30M | |
Cash Equivalents | | | 155.96M | 146.80M | 23.60M | N/A | N/A | |
Receivables | | | 28.55M | 23.62M | 18.00M | N/A | N/A | |
Other Current Assets | | | 112.37M | 103.14M | 81.20M | 200.00K | 100.00K | |
Total Current Assets | | | 296.88M | 273.57M | 122.80M | 700.00K | 2.40M | |
|
Non-Current Assets | |
---|
PPE Net | | | 17.53M | 18.51M | 12.80M | N/A | N/A | |
Investments And Advances | | | N/A | N/A | N/A | 351.90M | 345.90M | |
Goodwill | | | 223.18M | 221.12M | 206.30M | N/A | N/A | |
Intangibles | | | 126.77M | 136.71M | 132.60M | N/A | N/A | |
Other Non-Current Assets | | | 928.00K | 1.15M | 800.00K | N/A | 0.00 | |
Total Non-Current Assets | | | 368.41M | 377.48M | 352.50M | 351.90M | 345.90M | |
|
TOTAL ASSETS | | | 665.28M | 651.05M | 475.30M | 352.60M | 348.30M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.50M | 2.48M | N/A | N/A | N/A | |
Accrued Expenses | | | 30.39M | 25.99M | 18.00M | N/A | 0.00 | |
Accounts Payable | | | 1.47M | 3.13M | 4.00M | 200.00K | 100.00K | |
Other Current Liabilities | | | 106.16M | 100.06M | 81.70M | 0.00 | 200.00K | |
Total Current Liabilities | | | 140.52M | 131.66M | 103.70M | 200.00K | 300.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 240.56M | 241.87M | 220.20M | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 9.22M | 11.72M | 14.60M | N/A | N/A | |
Other Non-Current Liabilities | | | 22.41M | 23.86M | 20.90M | 14.70M | 14.70M | |
Total Non-Current Liabilities | | | 272.20M | 277.46M | 255.60M | 14.70M | 14.70M | |
|
TOTAL LIABILITIES | | | 412.72M | 409.12M | 359.30M | 14.90M | 15.00M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -8.98M | -14.19M | -13.40M | 4.80M | 500.00K | |
Additional Paid In Capital | | | 261.42M | 255.99M | 129.50M | 200.00K | 4.50M | |
Common Shares | | | 132.00K | 132.00K | 0.00 | 332.60M | 328.30M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | 0.00 | |
Shares Outstanding | | | 132.11M | 132.06M | 116.70M | 44.30M | 44.30M | |
Tangible Book Value per Share | | | -0.74 | -0.88 | -1.91 | 7.62 | 7.52 | |
Total Shareholders' Equity | | | 252.57M | 241.93M | 116.00M | 337.60M | 333.30M | |
|
TOTAL LIABILITIES AND EQUITY | | | 665.28M | 651.05M | 475.30M | 352.60M | 348.30M | |
|
Statistics | |
---|
Debt/Equity | | | 0.95 | 1.00 | 1.90 | N/A | N/A | |
Current Ratio | | | 2.11 | 2.08 | 1.18 | 3.50 | 8.00 | |
Return On Assets (ROA) | | | 1.42% | -0.12% | -0.11% | 1.22% | 0.14% | |
Return On Equity (ROE) | | | 3.75% | -0.34% | -0.43% | 1.27% | 0.15% | |
Return On Invested Capital (ROIC) | | | 4.00% | 3.74% | 4.12% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.69% | 5.21% | 4.40% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 111.35% | 131.53% | 168.42% | N/A | N/A | |