| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 218.34M | 131.63M | 87.71M | 170.03M | |
| Cash Equivalents | | | N/A | N/A | N/A | 98.04M | 176.22M | |
| Receivables | | | 385.00M | 343.18M | 299.37M | 232.06M | 161.01M | |
| Other Current Assets | | | 305.00M | 295.62M | 210.60M | 147.32M | 100.99M | |
| Total Current Assets | | | 913.00M | 857.14M | 641.60M | 467.10M | 432.03M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 66.00M | 76.27M | 80.04M | 81.45M | 59.62M | |
| Goodwill | | | 218.00M | 222.15M | 209.44M | 195.83M | 187.84M | |
| Intangibles | | | 102.00M | 118.89M | 118.13M | 119.14M | 120.14M | |
| Other Non-Current Assets | | | N/A | 45.41M | 62.34M | 42.22M | 27.00M | |
| Total Non-Current Assets | | | 432.00M | 462.73M | 469.95M | 438.65M | 394.60M | |
| |
| TOTAL ASSETS | | | 1.34B | 1.32B | 1.11B | 905.74M | 826.63M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 28.00M | 33.45M | 29.23M | 387.48M | 15.78M | |
| Accrued Expenses | | | N/A | 118.67M | 92.82M | 73.29M | 64.45M | |
| Accounts Payable | | | 23.00M | 42.74M | 38.16M | 45.41M | 18.26M | |
| Other Current Liabilities | | | 506.00M | 336.17M | 247.74M | 163.41M | 114.84M | |
| Total Current Liabilities | | | 557.00M | 531.02M | 407.95M | 669.59M | 213.32M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 501.00M | 505.75M | 468.55M | 43.22M | 374.33M | |
| Deferred Taxes/Income | | | 19.00M | 22.38M | 27.42M | 23.90M | 26.84M | |
| Other Non-Current Liabilities | | | N/A | 0.00 | 4.68M | 5.44M | 3.14M | |
| Total Non-Current Liabilities | | | 517.00M | 525.38M | 498.20M | 70.96M | 404.30M | |
| |
| TOTAL LIABILITIES | | | 1.07B | 1.06B | 906.15M | 740.54M | 617.63M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 110.00M | 81.43M | 24.19M | -3.42M | 41.97M | |
| Additional Paid In Capital | | | 143.00M | 165.36M | 164.53M | 151.94M | 162.00M | |
| Minority Interest | | | -3.08M | -2.75M | -2.44M | -1.60M | N/A | |
| Common Shares | | | 2.17M | 2.17M | 2.17M | 2.16M | 2.19M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | 15.00M | 14.52M | 14.52M | 14.52M | 2.85M | |
| Shares Outstanding | | | 22.00M | 21.69M | 21.65M | 21.59M | 21.85M | |
| Tangible Book Value per Share | | | -2.27 | -3.58 | -5.64 | -6.94 | -4.53 | |
| Total Shareholders' Equity | | | 270.00M | 263.47M | 205.40M | 165.20M | 209.01M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.34B | 1.32B | 1.11B | 905.74M | 826.63M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.86 | 1.92 | 2.28 | 0.26 | 1.79 | |
| Current Ratio | | | 1.64 | 1.61 | 1.57 | 0.70 | 2.03 | |
| Return On Assets (ROA) | | | 5.60% | 2.56% | -0.19% | -4.10% | 1.55% | |
| Return On Equity (ROE) | | | 27.88% | 12.81% | -1.03% | -22.47% | 6.13% | |
| Return On Invested Capital (ROIC) | | | 13.39% | 8.84% | 5.78% | 6.79% | 2.49% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.39% | 8.84% | 5.78% | 11.60% | 3.49% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 22.54% | 15.58% | 10.81% | N/A | 11.83% | |