| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 11.55M | 16.31M | 18.22M | 16.00M | 11.30M | |
| Receivables | | | 151.01M | 169.97M | 211.50M | 298.80M | 299.00M | |
| Other Current Assets | | | 31.36M | 24.44M | 37.16M | 63.50M | 60.30M | |
| Total Current Assets | | | 193.92M | 210.72M | 266.87M | 378.30M | 370.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 47.53M | 44.48M | 38.60M | 42.30M | 50.90M | |
| Goodwill | | | 253.81M | 253.32M | 302.40M | 566.00M | 671.90M | |
| Intangibles | | | 27.77M | 34.26M | 18.79M | 34.70M | 82.60M | |
| Other Non-Current Assets | | | 178.76M | 169.39M | 156.51M | 156.50M | 124.50M | |
| Total Non-Current Assets | | | 507.88M | 501.44M | 516.30M | 799.60M | 929.90M | |
| |
| TOTAL ASSETS | | | 701.80M | 712.16M | 783.17M | 1.18B | 1.30B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 8.75M | 13.13M | 70.00M | 70.00M | 70.00M | |
| Accrued Expenses | | | 85.69M | 90.96M | 98.17M | 114.40M | 111.40M | |
| Accounts Payable | | | 6.07M | 13.01M | 10.35M | 19.00M | 8.60M | |
| Other Current Liabilities | | | 68.85M | 79.17M | 84.67M | 97.20M | 117.10M | |
| Total Current Liabilities | | | 169.35M | 196.26M | 263.19M | 300.50M | 307.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 259.43M | 271.21M | 278.90M | 399.80M | 492.50M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 500.00K | 10.80M | |
| Other Non-Current Liabilities | | | 51.94M | 47.77M | 88.38M | 94.80M | 175.40M | |
| Total Non-Current Liabilities | | | 311.37M | 318.99M | 367.28M | 495.10M | 678.70M | |
| |
| TOTAL LIABILITIES | | | 480.72M | 515.25M | 630.47M | 795.60M | 985.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -562.45M | -572.42M | -498.20M | -238.90M | -293.30M | |
| Additional Paid In Capital | | | 1.30B | 1.27B | 1.15B | 1.11B | 1.08B | |
| Common Shares | | | 717.00K | 706.00K | 627.00K | 600.00K | 600.00K | |
| Treasury Stock | | | -497.93M | -488.90M | -485.79M | -468.90M | -468.90M | |
| Other Shareholders' Equity | | | -15.47M | -14.94M | -15.19M | -16.30M | -8.00M | |
| Shares Outstanding | | | 43.57M | 43.03M | 35.30M | 34.60M | 34.10M | |
| Tangible Book Value per Share | | | -1.39 | -2.11 | -4.77 | -6.31 | -12.90 | |
| Total Shareholders' Equity | | | 221.08M | 196.92M | 152.70M | 382.30M | 314.70M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 701.80M | 712.16M | 783.17M | 1.18B | 1.30B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.17 | 1.38 | 1.83 | 1.05 | 1.56 | |
| Current Ratio | | | 1.15 | 1.07 | 1.01 | 1.26 | 1.21 | |
| Return On Assets (ROA) | | | 2.54% | -10.42% | -33.11% | 4.61% | 7.81% | |
| Return On Equity (ROE) | | | 8.07% | -37.69% | -169.81% | 14.20% | 32.28% | |
| Return On Invested Capital (ROIC) | | | 5.84% | 7.63% | 10.46% | 19.94% | 16.41% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.97% | 7.87% | 10.84% | 20.31% | 16.59% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 12.99% | 18.55% | 30.11% | 67.12% | 71.61% | |