| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 60.30M | 16.30M | 15.30M | 3.30M | |
| Cash Equivalents | | | 111.43M | 338.02M | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | 277.70M | 35.80M | 10.70M | 25.10M | |
| Receivables | | | 140.84M | 150.90M | 41.50M | 34.20M | 15.60M | |
| Other Current Assets | | | 24.41M | 30.30M | 18.00M | 2.40M | 1.10M | |
| Total Current Assets | | | 276.69M | 519.20M | 111.70M | 62.60M | 45.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 166.75M | 5.60M | 6.50M | 6.50M | 7.10M | |
| Investments And Advances | | | N/A | N/A | 230.06M | N/A | N/A | |
| Goodwill | | | N/A | 73.60M | 24.90M | 24.90M | N/A | |
| Intangibles | | | N/A | 76.90M | 49.80M | 34.70M | 100.00K | |
| Other Non-Current Assets | | | 20.11M | 27.30M | 13.60M | 11.70M | 2.30M | |
| Total Non-Current Assets | | | 186.85M | 183.30M | 94.70M | 77.70M | 9.60M | |
| |
| TOTAL ASSETS | | | 463.54M | 702.50M | 206.40M | 140.30M | 54.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 111.29M | 32.30M | 45.20M | 7.00M | 1.20M | |
| Accrued Expenses | | | N/A | N/A | 1.12M | 166.71K | N/A | |
| Accounts Payable | | | 48.78M | 106.00M | 78.40M | 41.90M | 22.20M | |
| Other Current Liabilities | | | 11.92M | 43.10M | 18.50M | 11.90M | 2.00M | |
| Total Current Liabilities | | | 171.99M | 181.40M | 142.00M | 60.80M | 25.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | N/A | 48.80M | 104.80M | 26.20M | 2.70M | |
| Deferred Taxes/Income | | | 6.52M | 8.90M | 7.00M | 6.90M | 100.00K | |
| Other Non-Current Liabilities | | | 8.55M | 42.00M | 16.50M | 62.60M | 1.90M | |
| Total Non-Current Liabilities | | | 18.34M | 103.90M | 134.10M | 102.80M | 4.60M | |
| |
| TOTAL LIABILITIES | | | 190.33M | 285.30M | 276.10M | 163.60M | 30.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -560.87M | -448.60M | -124.50M | -80.00M | -9.80M | |
| Additional Paid In Capital | | | 872.77M | 872.80M | 0.00 | 24.43K | N/A | |
| Minority Interest | | | 3.27M | 4.10M | 5.80M | 7.00M | 0.00 | |
| Common Shares | | | 425.00K | 400.00K | 55.80M | 55.80M | 34.20M | |
| Treasury Stock | | | -31.90M | -500.00K | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -7.21M | -6.80M | -1.00M | 900.00K | 100.00K | |
| Shares Outstanding | | | 78.64M | 80.40M | 80.50M | 80.50M | 80.50M | |
| Tangible Book Value per Share | | | 3.47 | 3.32 | -1.79 | -1.03 | 0.30 | |
| Total Shareholders' Equity | | | 273.21M | 417.30M | -69.70M | -23.30M | 24.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 463.54M | 702.50M | 206.40M | 140.30M | 54.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.12 | -1.50 | -1.12 | 0.11 | |
| Current Ratio | | | 1.61 | 2.86 | 0.79 | 1.03 | 1.76 | |
| Return On Assets (ROA) | | | -33.42% | -46.75% | -33.04% | -13.83% | -19.05% | |
| Return On Equity (ROE) | | | -56.71% | -78.70% | N/A | N/A | -42.45% | |
| Return On Invested Capital (ROIC) | | | 11.00% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 17.81% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 17.81% | N/A | N/A | N/A | N/A | |