ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 33.38M | 24.57M | 21.90M | 31.50M | 33.70M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
Receivables | | | 18.13M | 23.48M | 47.00M | 47.60M | 47.80M | |
Other Current Assets | | | 29.88M | 33.95M | 36.30M | 42.90M | 39.80M | |
Total Current Assets | | | 81.38M | 82.00M | 105.30M | 122.00M | 121.40M | |
|
Non-Current Assets | |
---|
PPE Net | | | 11.60M | 18.46M | 25.40M | 33.40M | 46.30M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 179.41M | 183.91M | 210.90M | 224.60M | 232.80M | |
Intangibles | | | 19.12M | 22.21M | 47.50M | 60.30M | 69.60M | |
Other Non-Current Assets | | | 2.32M | 3.75M | 4.10M | 5.60M | 7.40M | |
Total Non-Current Assets | | | 212.44M | 228.34M | 292.80M | 328.70M | 360.90M | |
|
TOTAL ASSETS | | | 293.82M | 310.34M | 398.10M | 450.70M | 482.30M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.60M | 562.00K | N/A | 0.00 | 10.00M | |
Accrued Expenses | | | 27.77M | 36.10M | 49.00M | 58.30M | 57.00M | |
Accounts Payable | | | 7.07M | 7.47M | 14.20M | 11.10M | 12.70M | |
Other Current Liabilities | | | 2.87M | 3.56M | 17.00M | 26.00M | 45.40M | |
Total Current Liabilities | | | 40.30M | 47.70M | 80.20M | 95.40M | 125.10M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 185.30M | 136.77M | 134.60M | 133.10M | 0.00 | |
Deferred Taxes/Income | | | 4.90M | 3.21M | 500.00K | 600.00K | 1.90M | |
Other Non-Current Liabilities | | | 21.05M | 24.73M | 33.90M | 45.90M | 61.80M | |
Total Non-Current Liabilities | | | 223.75M | 177.21M | 181.40M | 192.00M | 76.20M | |
|
TOTAL LIABILITIES | | | 264.05M | 224.90M | 261.60M | 287.40M | 201.30M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -425.00M | -431.16M | -376.60M | -368.70M | -345.80M | |
Additional Paid In Capital | | | 495.91M | 483.53M | 488.80M | 492.50M | 499.30M | |
Minority Interest | | | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | |
Common Shares | | | 1.00K | 58.80M | 68.30M | 72.50M | 237.60M | |
Treasury Stock | | | N/A | N/A | N/A | 0.00 | -82.10M | |
Other Shareholders' Equity | | | -25.73M | -44.13M | -40.60M | -29.40M | -26.10M | |
Shares Outstanding | | | 11.07M | 10.31M | 90.90M | 88.30M | 44.00M | |
Tangible Book Value per Share | | | -15.24 | -17.40 | -2.09 | -2.20 | -5.89 | |
Total Shareholders' Equity | | | 29.77M | 85.43M | 136.40M | 163.30M | 280.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 293.82M | 310.34M | 398.10M | 450.70M | 482.30M | |
|
Statistics | |
---|
Debt/Equity | | | 6.22 | 1.60 | 0.99 | 0.82 | N/A | |
Current Ratio | | | 2.02 | 1.72 | 1.31 | 1.28 | 0.97 | |
Return On Assets (ROA) | | | 1.57% | -20.80% | -4.40% | -12.98% | -10.10% | |
Return On Equity (ROE) | | | 15.47% | -75.55% | -12.83% | -35.82% | -17.34% | |
Return On Invested Capital (ROIC) | | | 7.15% | N/A | 0.82% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.24% | N/A | 0.88% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 83.85% | N/A | 6.93% | N/A | N/A | |