| 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 (ROICexgc) |  |  | 111.35% | 131.53% | 168.42% | N/A | N/A |  |