ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 137.09M | 233.09M | 75.40M | 132.20M | 73.40M | |
Receivables | | | 113.85M | 133.19M | 143.30M | 127.80M | 106.30M | |
Other Current Assets | | | 54.44M | 55.68M | 71.10M | 52.40M | 43.30M | |
Total Current Assets | | | 305.38M | 421.97M | 289.70M | 312.30M | 223.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 58.88M | 60.31M | 59.60M | 64.20M | 60.10M | |
Investments And Advances | | | N/A | 0.00 | 136.80M | 112.60M | N/A | |
Goodwill | | | 196.43M | 216.60M | 216.60M | 223.40M | 223.40M | |
Intangibles | | | 375.49M | 506.85M | 630.00M | 609.50M | 603.30M | |
Other Non-Current Assets | | | 8.62M | 5.45M | 5.70M | 7.00M | 85.70M | |
Total Non-Current Assets | | | 639.41M | 789.21M | 1.05B | 1.02B | 972.50M | |
|
TOTAL ASSETS | | | 944.79M | 1.21B | 1.34B | 1.33B | 1.20B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | N/A | N/A | 0.00 | 23.40M | |
Accrued Expenses | | | 40.40M | 51.78M | 52.90M | 51.10M | 34.20M | |
Accounts Payable | | | 19.95M | 20.00M | 18.00M | 16.90M | 11.10M | |
Other Current Liabilities | | | 53.96M | 60.85M | 59.30M | 38.80M | 38.20M | |
Total Current Liabilities | | | 114.30M | 132.63M | 130.30M | 106.80M | 106.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 579.07M | 716.25M | 739.00M | 818.60M | 818.90M | |
Deferred Taxes/Income | | | 29.30M | 20.94M | 39.70M | 18.90M | 0.00 | |
Other Non-Current Liabilities | | | 43.18M | 50.77M | 70.50M | 62.40M | 70.10M | |
Total Non-Current Liabilities | | | 659.54M | 804.48M | 874.40M | 918.50M | 901.70M | |
|
TOTAL LIABILITIES | | | 773.85M | 937.11M | 1.00B | 1.03B | 1.01B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -838.76M | -733.37M | -733.00M | -770.30M | -804.90M | |
Additional Paid In Capital | | | 1.01B | 1.01B | 993.50M | 1.02B | 991.80M | |
Minority Interest | | | 7.99M | 16.52M | 25.30M | 18.70M | 12.70M | |
Common Shares | | | 48.00K | 49.00K | 0.00 | 100.00K | 0.00 | |
Treasury Stock | | | -1.34M | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | N/A | 0.00 | 73.20M | 55.00M | N/A | |
Shares Outstanding | | | 46.06M | 48.88M | 48.40M | 51.30M | 47.70M | |
Tangible Book Value per Share | | | -8.71 | -9.19 | -10.60 | -10.32 | -13.41 | |
Total Shareholders' Equity | | | 170.94M | 274.06M | 333.80M | 303.70M | 186.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 944.79M | 1.21B | 1.34B | 1.33B | 1.20B | |
|
Statistics | |
---|
Debt/Equity | | | 3.39 | 2.61 | 2.21 | 2.70 | 4.38 | |
Current Ratio | | | 2.67 | 3.18 | 2.22 | 2.92 | 2.09 | |
Return On Assets (ROA) | | | -11.16% | 0.17% | 2.79% | 2.77% | -0.68% | |
Return On Equity (ROE) | | | -61.65% | 0.75% | 11.17% | 12.12% | -4.33% | |
Return On Invested Capital (ROIC) | | | 7.25% | 7.16% | 8.85% | 7.67% | 10.28% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.68% | 9.13% | 9.44% | 8.60% | 11.02% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 49.53% | 63.27% | 37.37% | 36.44% | 59.34% | |