ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | 65.17M | 36.10M | 29.43M | |
Cash Equivalents | | | 83.68M | 56.14M | 2.00K | 2.00K | 2.00K | |
Receivables | | | 146.22M | 73.87M | 61.48M | 87.25M | 73.26M | |
Inventories | | | 4.00K | 0.00 | 1.00K | 37.00K | 59.00K | |
Other Current Assets | | | 2.09M | 1.00K | 1.17M | 2.29M | 2.63M | |
Total Current Assets | | | 232.00M | 130.01M | 127.82M | 125.67M | 105.37M | |
|
Non-Current Assets | |
---|
PPE Net | | | 14.08M | 13.16M | 12.39M | 31.36M | 35.13M | |
Investments And Advances | | | 3.76M | 3.24M | 3.20M | 3.26M | 3.24M | |
Goodwill | | | 122.42M | 32.64M | 32.64M | 32.64M | 34.59M | |
Intangibles | | | 218.84M | 168.80M | 145.55M | 174.09M | 170.28M | |
Other Non-Current Assets | | | 1.15M | 4.49M | 3.64M | 9.61M | 11.15M | |
Total Non-Current Assets | | | 360.25M | 222.33M | 197.43M | 250.95M | 254.39M | |
|
TOTAL ASSETS | | | 592.25M | 352.33M | 325.24M | 376.62M | 359.77M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 12.42M | 25.75M | 27.37M | 28.96M | 25.62M | |
Current Portion Of LT Debt. | | | 3.59M | 6.06M | 3.92M | 8.33M | 10.32M | |
Accrued Expenses | | | 46.23M | 4.00M | 21.32M | 21.40M | 19.92M | |
Accounts Payable | | | 108.37M | 26.91M | 25.51M | 19.72M | 23.61M | |
Other Current Liabilities | | | 29.33M | 34.88M | 7.11M | 30.64M | 24.84M | |
Total Current Liabilities | | | 199.95M | 97.60M | 85.23M | 109.05M | 104.31M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 285.38M | 149.68M | 151.10M | 109.94M | 104.93M | |
Other Non-Current Liabilities | | | 4.74M | 4.36M | 5.59M | 5.92M | 5.70M | |
Total Non-Current Liabilities | | | 290.31M | 154.22M | 156.69M | 115.86M | 111.10M | |
|
TOTAL LIABILITIES | | | 490.26M | 251.82M | 241.92M | 224.91M | 215.41M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 47.24M | 45.76M | 31.85M | 100.23M | 92.71M | |
Additional Paid In Capital | | | 49.77M | 49.77M | 49.77M | 49.77M | 49.77M | |
Minority Interest | | | 195.00K | 186.00K | 3.00K | 5.00K | 466.00K | |
Common Shares | | | 4.97M | 4.97M | 5.04M | 5.04M | 5.04M | |
Other Shareholders' Equity | | | N/A | N/A | -3.33M | -3.33M | -3.16M | |
Shares Outstanding | | | 7.65M | 7.65M | 7.41M | 7.34M | 7.37M | |
Tangible Book Value per Share | | | -31.26 | -13.19 | -12.80 | -7.49 | -8.21 | |
Total Shareholders' Equity | | | 101.99M | 100.51M | 83.33M | 151.71M | 144.36M | |
|
TOTAL LIABILITIES AND EQUITY | | | 592.25M | 352.33M | 325.24M | 376.62M | 359.77M | |
|
Statistics | |
---|
Debt/Equity | | | 2.92 | 1.75 | 2.14 | 0.92 | 0.90 | |
Current Ratio | | | 1.16 | 1.33 | 1.50 | 1.15 | 1.01 | |
Return On Assets (ROA) | | | -1.24% | 4.46% | -21.05% | 2.02% | 2.93% | |
Return On Equity (ROE) | | | -7.20% | 15.62% | -82.15% | 5.03% | 7.29% | |
Return On Invested Capital (ROIC) | | | 12.36% | 7.68% | 3.96% | 3.80% | 4.52% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 15.58% | 9.60% | 3.96% | 3.80% | 4.52% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 94.01% | 11.88% | 12.55% | 16.66% | |