| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 210.30M | 220.61M | 145.70M | 67.60M | 83.50M | |
| Receivables | | | 125.27M | 150.51M | 144.80M | 137.70M | 103.50M | |
| Other Current Assets | | | 34.36M | 30.03M | 26.10M | 22.40M | 14.30M | |
| Total Current Assets | | | 369.93M | 401.14M | 316.70M | 227.70M | 201.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 20.58M | 23.11M | 25.10M | 11.20M | 5.60M | |
| Goodwill | | | 526.04M | 528.55M | 441.20M | 417.70M | 417.70M | |
| Intangibles | | | 176.13M | 190.08M | 180.40M | 187.90M | 207.00M | |
| Other Non-Current Assets | | | 33.67M | 31.70M | 15.80M | 12.40M | 11.20M | |
| Total Non-Current Assets | | | 762.11M | 776.89M | 673.80M | 645.10M | 655.60M | |
| |
| TOTAL ASSETS | | | 1.13B | 1.18B | 990.50M | 872.80M | 857.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.88M | 1.13M | N/A | 0.00 | 2.50M | |
| Accrued Expenses | | | 34.92M | 43.89M | 28.50M | 27.40M | 26.30M | |
| Accounts Payable | | | 4.92M | 4.53M | 2.80M | 1.10M | 1.80M | |
| Other Current Liabilities | | | 81.16M | 71.96M | 49.20M | 45.40M | 31.50M | |
| Total Current Liabilities | | | 122.88M | 121.51M | 80.50M | 74.00M | 62.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 290.21M | 291.15M | 149.00M | 50.90M | 241.10M | |
| Deferred Taxes/Income | | | 1.92M | 4.24M | 17.90M | 30.60M | 39.10M | |
| Other Non-Current Liabilities | | | 15.65M | 19.72M | 22.00M | 6.80M | 5.70M | |
| Total Non-Current Liabilities | | | 307.77M | 315.12M | 188.80M | 88.30M | 285.80M | |
| |
| TOTAL LIABILITIES | | | 430.66M | 436.63M | 269.30M | 162.30M | 347.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -151.89M | -83.79M | -19.40M | -7.70M | -6.20M | |
| Additional Paid In Capital | | | 855.97M | 824.46M | 739.10M | 718.40M | 516.00M | |
| Common Shares | | | 86.00K | 84.00K | 100.00K | 100.00K | 100.00K | |
| Other Shareholders' Equity | | | -2.78M | 652.00K | 1.40M | -400.00K | -800.00K | |
| Shares Outstanding | | | 85.79M | 83.75M | 81.20M | 79.60M | 77.60M | |
| Tangible Book Value per Share | | | -0.01 | 0.27 | 1.23 | 1.32 | -1.49 | |
| Total Shareholders' Equity | | | 701.39M | 741.40M | 721.10M | 710.50M | 509.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.13B | 1.18B | 990.50M | 872.80M | 857.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.41 | 0.39 | 0.21 | 0.07 | 0.47 | |
| Current Ratio | | | 3.01 | 3.30 | 3.93 | 3.08 | 3.24 | |
| Return On Assets (ROA) | | | -9.33% | -5.47% | -1.20% | -0.17% | -1.56% | |
| Return On Equity (ROE) | | | -15.05% | -8.68% | -1.65% | -0.21% | -2.63% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 0.72% | 1.58% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 0.79% | 1.77% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 4.59% | 14.49% | |