| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 29.14M | 33.38M | 24.57M | 21.90M | 31.50M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 19.29M | 18.13M | 23.48M | 47.00M | 47.60M | |
| Other Current Assets | | | 29.78M | 29.88M | 33.95M | 36.30M | 42.90M | |
| Total Current Assets | | | 78.20M | 81.38M | 82.00M | 105.30M | 122.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 11.18M | 11.60M | 18.46M | 25.40M | 33.40M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 182.38M | 179.41M | 183.91M | 210.90M | 224.60M | |
| Intangibles | | | 19.14M | 19.12M | 22.21M | 47.50M | 60.30M | |
| Other Non-Current Assets | | | 2.44M | 2.32M | 3.75M | 4.10M | 5.60M | |
| Total Non-Current Assets | | | 215.13M | 212.44M | 228.34M | 292.80M | 328.70M | |
| |
| TOTAL ASSETS | | | 293.34M | 293.82M | 310.34M | 398.10M | 450.70M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.71M | 2.60M | 562.00K | N/A | 0.00 | |
| Accrued Expenses | | | 30.68M | 27.77M | 36.10M | 49.00M | 58.30M | |
| Accounts Payable | | | 4.16M | 7.07M | 7.47M | 14.20M | 11.10M | |
| Other Current Liabilities | | | 600.00K | 2.87M | 3.56M | 17.00M | 26.00M | |
| Total Current Liabilities | | | 38.15M | 40.30M | 47.70M | 80.20M | 95.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 185.77M | 185.30M | 136.77M | 134.60M | 133.10M | |
| Deferred Taxes/Income | | | 3.28M | 4.90M | 3.21M | 500.00K | 600.00K | |
| Other Non-Current Liabilities | | | 18.20M | 21.05M | 24.73M | 33.90M | 45.90M | |
| Total Non-Current Liabilities | | | 219.75M | 223.75M | 177.21M | 181.40M | 192.00M | |
| |
| TOTAL LIABILITIES | | | 257.90M | 264.05M | 224.90M | 261.60M | 287.40M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -428.81M | -425.00M | -431.16M | -376.60M | -368.70M | |
| Additional Paid In Capital | | | 496.53M | 495.91M | 483.53M | 488.80M | 492.50M | |
| Minority Interest | | | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | |
| Common Shares | | | 1.00K | 1.00K | 58.80M | 68.30M | 72.50M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Shareholders' Equity | | | -28.76M | -25.73M | -44.13M | -40.60M | -29.40M | |
| Shares Outstanding | | | 11.50M | 11.07M | 10.31M | 90.90M | 88.30M | |
| Tangible Book Value per Share | | | -14.44 | -15.24 | -17.40 | -2.09 | -2.20 | |
| Total Shareholders' Equity | | | 35.44M | 29.77M | 85.43M | 136.40M | 163.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 293.34M | 293.82M | 310.34M | 398.10M | 450.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 5.24 | 6.22 | 1.60 | 0.99 | 0.82 | |
| Current Ratio | | | 2.05 | 2.02 | 1.72 | 1.31 | 1.28 | |
| Return On Assets (ROA) | | | -0.53% | 1.57% | -20.80% | -4.40% | -12.98% | |
| Return On Equity (ROE) | | | -4.38% | 15.47% | -75.55% | -12.83% | -35.82% | |
| Return On Invested Capital (ROIC) | | | 8.21% | 7.15% | N/A | 0.82% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.26% | 8.24% | N/A | 0.88% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 85.34% | 83.85% | N/A | 6.93% | N/A | |