ASSETS | |
---|
Current Assets | |
---|
Cash | | | 60.26M | 75.22M | 459.05M | 82.24M | 70.56M | |
Cash Equivalents | | | 12.56M | 85.78M | 92.67M | 1.29M | 595.00K | |
Marketable Securities | | | 9.42M | 7.04M | 0.00 | 4.46M | 0.00 | |
Receivables | | | 67.65M | 34.77M | 20.21M | 22.53M | 19.48M | |
Inventories | | | 403.00K | 388.00K | 316.00K | 354.00K | N/A | |
Other Current Assets | | | 9.17M | 5.87M | 5.57M | 4.43M | 3.11M | |
Total Current Assets | | | 159.47M | 209.06M | 576.63M | 115.30M | 93.74M | |
|
Non-Current Assets | |
---|
PPE Net | | | 43.26M | 50.27M | 45.48M | 40.47M | 26.48M | |
Investments And Advances | | | 27.28M | 18.54M | 4.85M | 4.52M | 4.42M | |
Goodwill | | | 667.66M | 667.93M | 667.22M | 646.79M | 590.45M | |
Intangibles | | | 175.74M | 212.86M | 248.16M | 255.33M | 235.83M | |
Other Non-Current Assets | | | 38.13M | 14.05M | 4.32M | 1.02M | 8.01M | |
Total Non-Current Assets | | | 952.07M | 963.64M | 970.03M | 948.12M | 865.19M | |
|
TOTAL ASSETS | | | 1.11B | 1.17B | 1.55B | 1.06B | 958.92M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 97.27M | 113.30M | 34.97M | 82.10M | 34.26M | |
Accrued Expenses | | | 66.45M | 44.29M | 41.94M | 32.76M | 22.12M | |
Accounts Payable | | | 8.02M | 8.88M | 7.27M | 8.30M | 9.07M | |
Other Current Liabilities | | | 340.03M | 307.88M | 252.88M | 227.81M | 215.96M | |
Total Current Liabilities | | | 511.77M | 474.34M | 337.06M | 350.97M | 281.41M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 432.15M | 519.35M | 842.50M | 440.15M | 582.54M | |
Deferred Taxes/Income | | | 39.69M | 33.85M | 29.76M | 29.19M | 308.00K | |
Other Non-Current Liabilities | | | 44.26M | 29.88M | 17.26M | 2.41M | 2.81M | |
Total Non-Current Liabilities | | | 516.10M | 583.08M | 889.52M | 471.75M | 585.65M | |
|
TOTAL LIABILITIES | | | 1.03B | 1.06B | 1.23B | 822.71M | 867.06M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -95.19M | -209.20M | -276.80M | -326.85M | -429.88M | |
Additional Paid In Capital | | | 105.23M | 236.85M | 394.49M | 366.90M | 320.66M | |
Common Shares | | | 174.00M | 186.52M | 201.07M | 201.07M | 200.00M | |
Treasury Stock | | | -102.93M | -100.26M | N/A | N/A | N/A | |
Other Shareholders' Equity | | | 2.54M | 1.38M | 1.33M | -404.00K | 1.08M | |
Shares Outstanding | | | 166.35M | 176.98M | 201.07M | 201.07M | 200.00M | |
Tangible Book Value per Share | | | -4.57 | -4.33 | -2.96 | -3.29 | -3.67 | |
Total Shareholders' Equity | | | 83.66M | 115.28M | 320.09M | 240.71M | 91.86M | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.11B | 1.17B | 1.55B | 1.06B | 958.92M | |
|
Statistics | |
---|
Debt/Equity | | | 5.17 | 4.51 | 2.63 | 1.83 | 6.34 | |
Current Ratio | | | 0.31 | 0.44 | 1.71 | 0.33 | 0.33 | |
Return On Assets (ROA) | | | 10.26% | 5.76% | 3.24% | 9.69% | 10.83% | |
Return On Equity (ROE) | | | 136.28% | 58.64% | 15.64% | 42.80% | 113.06% | |
Return On Invested Capital (ROIC) | | | 20.00% | 14.82% | 6.99% | 16.58% | 16.27% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 20.76% | 17.10% | 7.57% | 16.72% | 16.28% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 41.96% | N/A | N/A | |