| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 99.01M | 118.08M | 126.96M | 229.00M | 130.40M | |
| Cash Equivalents | | | N/A | N/A | N/A | 27.30M | 25.00M | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 2.00M | |
| Receivables | | | 187.36M | 198.25M | 155.79M | 127.00M | 125.60M | |
| Inventories | | | N/A | N/A | N/A | 5.00M | N/A | |
| Other Current Assets | | | 49.18M | 52.49M | 48.04M | 37.70M | 54.80M | |
| Total Current Assets | | | 335.55M | 368.81M | 330.79M | 426.10M | 337.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 40.86M | 44.64M | 33.94M | 32.50M | 39.60M | |
| Goodwill | | | 1.31B | 1.29B | 832.10M | 671.00M | 671.20M | |
| Intangibles | | | 619.36M | 723.57M | 354.28M | 217.40M | 287.20M | |
| Other Non-Current Assets | | | 85.93M | 68.87M | 23.31M | 24.60M | 10.30M | |
| Total Non-Current Assets | | | 2.09B | 2.16B | 1.27B | 985.40M | 1.03B | |
| |
| TOTAL ASSETS | | | 2.42B | 2.53B | 1.60B | 1.41B | 1.36B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 358.62M | 0.00 | 13.11M | 6.20M | 25.80M | |
| Accrued Expenses | | | 99.63M | 109.09M | 82.17M | 66.70M | 74.50M | |
| Accounts Payable | | | 12.85M | 13.91M | 12.37M | 9.30M | 9.70M | |
| Other Current Liabilities | | | 298.72M | 332.14M | 244.47M | 235.80M | 212.90M | |
| Total Current Liabilities | | | 769.81M | 455.14M | 352.12M | 318.00M | 322.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.06B | 1.53B | 710.88M | 611.80M | 534.50M | |
| Deferred Taxes/Income | | | 2.60M | 2.28M | 3.57M | 4.60M | 14.20M | |
| Other Non-Current Liabilities | | | 110.91M | 104.49M | 76.49M | 78.50M | 79.40M | |
| Total Non-Current Liabilities | | | 1.17B | 1.63B | 790.95M | 695.00M | 628.10M | |
| |
| TOTAL LIABILITIES | | | 1.94B | 2.09B | 1.14B | 1.01B | 951.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 138.05M | 120.41M | 120.86M | 101.70M | 90.30M | |
| Additional Paid In Capital | | | 371.62M | 354.16M | 370.58M | 331.70M | 354.20M | |
| Common Shares | | | 429.00K | 434.00K | 438.00K | 400.00K | 400.00K | |
| Other Shareholders' Equity | | | -32.42M | -36.21M | -32.10M | -35.20M | -32.40M | |
| Shares Outstanding | | | 42.91M | 43.36M | 43.80M | 43.30M | 44.10M | |
| Tangible Book Value per Share | | | -33.82 | -36.37 | -16.59 | -11.31 | -12.38 | |
| Total Shareholders' Equity | | | 477.68M | 438.79M | 459.71M | 398.50M | 412.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.42B | 2.53B | 1.60B | 1.41B | 1.36B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.22 | 3.48 | 1.55 | 1.54 | 1.30 | |
| Current Ratio | | | 0.44 | 0.81 | 0.94 | 1.34 | 1.05 | |
| Return On Assets (ROA) | | | 2.00% | 2.71% | 4.38% | 6.74% | 5.75% | |
| Return On Equity (ROE) | | | 10.16% | 15.60% | 15.27% | 23.86% | 19.01% | |
| Return On Invested Capital (ROIC) | | | 8.52% | 6.10% | 8.34% | 9.36% | 9.77% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.52% | 6.10% | 8.34% | 9.60% | 10.03% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 225.31% | 162.26% | 57.58% | 184.17% | |