ASSETS | |
---|
Current Assets | |
---|
Cash | | | 87.90M | 81.07M | 67.02M | 50.08M | 26.12M | |
Cash Equivalents | | | 41.54M | 4.00K | 204.00K | 3.20M | 505.00K | |
Marketable Securities | | | N/A | N/A | 204.00K | 3.20M | N/A | |
Receivables | | | 193.31M | 192.42M | 154.35M | 98.81M | 63.06M | |
Other Current Assets | | | 3.04M | 2.05M | 2.41M | 1.29M | 489.00K | |
Total Current Assets | | | 325.79M | 275.54M | 224.00M | 153.39M | 90.17M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.52M | 1.11M | 587.00K | 426.00K | 405.00K | |
Investments And Advances | | | 2.35M | 2.00M | 1.96M | 995.00K | 774.00K | |
Goodwill | | | 184.44M | 181.15M | 178.63M | 48.77M | 35.95M | |
Intangibles | | | 7.80M | 6.40M | 5.35M | 4.05M | 2.88M | |
Other Non-Current Assets | | | -1.00K | -1.00K | 4.37M | 1.00K | N/A | |
Total Non-Current Assets | | | 197.16M | 191.15M | 187.02M | 54.74M | 40.59M | |
|
TOTAL ASSETS | | | 522.95M | 466.69M | 411.02M | 208.13M | 130.76M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.29M | 448.00K | 476.00K | 0.00 | 405.00K | |
Current Portion Of LT Debt. | | | 14.30M | 14.69M | 14.01M | 12.08M | N/A | |
Accrued Expenses | | | 98.36M | 88.55M | 77.26M | 48.69M | 41.76M | |
Accounts Payable | | | 120.34M | 121.29M | 87.90M | 65.34M | 34.73M | |
Other Current Liabilities | | | 7.87M | 6.73M | 10.85M | 3.47M | 1.14M | |
Total Current Liabilities | | | 242.16M | 231.70M | 190.49M | 117.50M | 78.04M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 121.79M | 94.87M | 100.83M | 38.45M | 11.08M | |
Other Non-Current Liabilities | | | 5.36M | 2.24M | 3.09M | 3.25M | 1.10M | |
Total Non-Current Liabilities | | | 127.36M | 97.29M | 104.29M | 42.87M | 12.17M | |
|
TOTAL LIABILITIES | | | 369.51M | 328.99M | 294.78M | 160.37M | 90.21M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 14.53M | 18.07M | 9.87M | 8.28M | 7.51M | |
Additional Paid In Capital | | | 88.07M | 88.10M | 85.26M | 29.40M | 29.42M | |
Minority Interest | | | 213.00K | 180.00K | 377.00K | 1.17M | N/A | |
Common Shares | | | 4.52M | 4.49M | 4.44M | 2.91M | 2.89M | |
Treasury Stock | | | N/A | N/A | -158.00K | -128.00K | -85.00K | |
Other Shareholders' Equity | | | 46.32M | 27.03M | 16.67M | 7.17M | 809.00K | |
Shares Outstanding | | | 56.52M | 56.16M | 55.49M | 36.39M | 36.11M | |
Tangible Book Value per Share | | | -0.69 | -0.89 | -1.22 | -0.14 | 0.05 | |
Total Shareholders' Equity | | | 153.44M | 137.70M | 116.24M | 47.76M | 40.55M | |
|
TOTAL LIABILITIES AND EQUITY | | | 522.95M | 466.69M | 411.02M | 208.13M | 130.76M | |
|
Statistics | |
---|
Debt/Equity | | | 0.80 | 0.69 | 0.87 | 0.81 | 0.28 | |
Current Ratio | | | 1.35 | 1.19 | 1.18 | 1.31 | 1.16 | |
Return On Assets (ROA) | | | 2.78% | 3.87% | 2.40% | 3.98% | 4.52% | |
Return On Equity (ROE) | | | 9.47% | 13.13% | 8.49% | 17.33% | 14.56% | |
Return On Invested Capital (ROIC) | | | 6.93% | 8.40% | 5.01% | 7.89% | 11.81% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.13% | 8.40% | 5.02% | 8.49% | 11.92% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 40.49% | 41.29% | 30.23% | 22.78% | 45.47% | |