| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 45.01M | 60.26M | 75.22M | 459.05M | |
| Cash Equivalents | | | 40.52M | 10.26M | 12.56M | 85.78M | 92.67M | |
| Marketable Securities | | | 10.53M | 9.39M | 9.42M | 7.04M | 0.00 | |
| Receivables | | | 81.86M | 63.62M | 67.65M | 34.77M | 20.21M | |
| Inventories | | | N/A | 237.00K | 403.00K | 388.00K | 316.00K | |
| Other Current Assets | | | N/A | 5.81M | 9.17M | 5.87M | 5.57M | |
| Total Current Assets | | | 132.91M | 134.32M | 159.47M | 209.06M | 576.63M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 43.38M | 41.46M | 43.26M | 50.27M | 45.48M | |
| Investments And Advances | | | 24.37M | 26.27M | 27.28M | 18.54M | 4.85M | |
| Goodwill | | | 1.12B | 668.09M | 667.66M | 667.93M | 667.22M | |
| Intangibles | | | 363.63M | 149.01M | 175.74M | 212.86M | 248.16M | |
| Other Non-Current Assets | | | 25.97M | 51.19M | 38.13M | 14.05M | 4.32M | |
| Total Non-Current Assets | | | 1.58B | 936.02M | 952.07M | 963.64M | 970.03M | |
| |
| TOTAL ASSETS | | | 1.71B | 1.07B | 1.11B | 1.17B | 1.55B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 523.87M | 115.49M | 97.27M | 113.30M | 34.97M | |
| Accrued Expenses | | | 59.42M | 58.47M | 66.45M | 44.29M | 41.94M | |
| Accounts Payable | | | 16.55M | 15.84M | 8.02M | 8.88M | 7.27M | |
| Other Current Liabilities | | | 383.17M | 358.15M | 340.03M | 307.88M | 252.88M | |
| Total Current Liabilities | | | 983.00M | 547.95M | 511.77M | 474.34M | 337.06M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 508.30M | 329.14M | 432.15M | 519.35M | 842.50M | |
| Deferred Taxes/Income | | | 69.80M | 45.54M | 39.69M | 33.85M | 29.76M | |
| Other Non-Current Liabilities | | | 60.68M | 47.22M | 44.26M | 29.88M | 17.26M | |
| Total Non-Current Liabilities | | | 638.79M | 421.90M | 516.10M | 583.08M | 889.52M | |
| |
| TOTAL LIABILITIES | | | 1.62B | 969.86M | 1.03B | 1.06B | 1.23B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 80.14M | 27.89M | -95.19M | -209.20M | -276.80M | |
| Additional Paid In Capital | | | 69.19M | 70.33M | 105.23M | 236.85M | 394.49M | |
| Common Shares | | | 170.00M | 170.00M | 174.00M | 186.52M | 201.07M | |
| Treasury Stock | | | -167.64M | -178.21M | -102.93M | -100.26M | N/A | |
| Other Shareholders' Equity | | | -61.84M | 10.48M | 2.54M | 1.38M | 1.33M | |
| Shares Outstanding | | | 156.97M | 156.10M | 166.35M | 176.98M | 201.07M | |
| Tangible Book Value per Share | | | -8.89 | -4.59 | -4.57 | -4.33 | -2.96 | |
| Total Shareholders' Equity | | | 89.84M | 100.48M | 83.66M | 115.28M | 320.09M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.71B | 1.07B | 1.11B | 1.17B | 1.55B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 5.66 | 3.28 | 5.17 | 4.51 | 2.63 | |
| Current Ratio | | | 0.14 | 0.25 | 0.31 | 0.44 | 1.71 | |
| Return On Assets (ROA) | | | 7.39% | 11.50% | 10.26% | 5.76% | 3.24% | |
| Return On Equity (ROE) | | | 140.73% | 122.49% | 136.28% | 58.64% | 15.64% | |
| Return On Invested Capital (ROIC) | | | 23.61% | 28.46% | 20.00% | 14.82% | 6.99% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 25.39% | 29.57% | 20.76% | 17.10% | 7.57% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 41.96% | |