ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 32.33M | 80.32M | 36.30M | 223.60M | 429.30M | |
Receivables | | | 97.97M | 96.66M | 77.70M | 70.40M | 47.10M | |
Other Current Assets | | | 15.10M | 13.42M | 125.40M | 12.10M | 8.10M | |
Total Current Assets | | | 145.41M | 190.40M | 239.30M | 306.10M | 484.50M | |
|
Non-Current Assets | |
---|
PPE Net | | | 24.14M | 23.89M | 16.60M | 12.70M | 12.70M | |
Goodwill | | | 1.09B | 1.05B | 1.01B | 968.60M | 494.30M | |
Intangibles | | | 764.01M | 788.56M | 860.70M | 958.70M | 564.30M | |
Other Non-Current Assets | | | 244.21M | 186.41M | 2.30M | 4.60M | 2.60M | |
Total Non-Current Assets | | | 2.12B | 2.05B | 1.89B | 1.94B | 1.07B | |
|
TOTAL ASSETS | | | 2.27B | 2.24B | 2.12B | 2.25B | 1.56B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 358.94M | 27.40M | 9.10M | 22.90M | 20.60M | |
Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
Accounts Payable | | | 72.95M | 84.44M | 102.10M | 118.00M | 59.90M | |
Other Current Liabilities | | | 76.11M | 68.23M | 57.20M | 20.30M | 26.10M | |
Total Current Liabilities | | | 507.99M | 180.07M | 168.40M | 161.20M | 106.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.29B | 1.52B | 1.34B | 1.14B | 579.40M | |
Deferred Taxes/Income | | | 118.05M | 119.31M | 147.50M | 175.90M | 110.90M | |
Other Non-Current Liabilities | | | 28.28M | 33.95M | 46.40M | 5.80M | 10.50M | |
Total Non-Current Liabilities | | | 1.44B | 1.67B | 1.53B | 1.33B | 700.80M | |
|
TOTAL LIABILITIES | | | 1.94B | 1.85B | 1.70B | 1.49B | 807.40M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -539.82M | -509.88M | -333.10M | -116.90M | -120.30M | |
Additional Paid In Capital | | | 48.99M | 96.06M | 72.30M | 46.70M | 26.20M | |
Minority Interest | | | 911.00K | 432.00K | -200.00K | 0.00 | N/A | |
Common Shares | | | 824.04M | 819.53M | 681.20M | 866.30M | 845.70M | |
Other Shareholders' Equity | | | -7.89M | -16.37M | 2.70M | -32.70M | -700.00K | |
Shares Outstanding | | | 67.16M | 66.91M | 55.00M | 69.10M | 68.50M | |
Tangible Book Value per Share | | | -22.78 | -21.72 | -26.24 | -16.84 | -4.49 | |
Total Shareholders' Equity | | | 325.31M | 389.34M | 423.10M | 763.40M | 750.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.27B | 2.24B | 2.12B | 2.25B | 1.56B | |
|
Statistics | |
---|
Debt/Equity | | | 3.96 | 3.91 | 3.16 | 1.50 | 0.77 | |
Current Ratio | | | 0.29 | 1.06 | 1.42 | 1.90 | 4.55 | |
Return On Assets (ROA) | | | -6.79% | -7.80% | -8.03% | 0.34% | -2.62% | |
Return On Equity (ROE) | | | -47.35% | -44.94% | -40.32% | 1.01% | -5.43% | |
Return On Invested Capital (ROIC) | | | 4.02% | 1.77% | 2.39% | 3.79% | 2.03% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.09% | 1.84% | 2.43% | 4.24% | 2.88% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 26.06% | 87.34% | N/A | N/A | |