| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 24.05M | 12.79M | 10.73M | 11.18M | 2.90M | |
| Receivables | | | 102.64M | 123.81M | 111.85M | 113.48M | 15.61M | |
| Inventories | | | 45.55M | 51.50M | 44.98M | 26.20M | 8.42M | |
| Other Current Assets | | | 5.18M | 6.68M | 5.84M | 4.53M | 1.44M | |
| Total Current Assets | | | 177.43M | 194.78M | 173.39M | 155.38M | 28.37M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 155.73M | 144.60M | 123.99M | 120.71M | 45.56M | |
| Goodwill | | | 41.19M | 43.44M | 39.98M | 39.40M | N/A | |
| Intangibles | | | 68.44M | 77.35M | 66.37M | 38.51M | 1.49M | |
| Other Non-Current Assets | | | 12.70M | 12.70M | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 278.06M | 278.10M | 230.34M | 198.61M | 47.05M | |
| |
| TOTAL ASSETS | | | 455.49M | 472.88M | 403.73M | 353.99M | 75.42M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 4.59M | 25.56M | 24.46M | 19.37M | 3.13M | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | 596.00K | |
| Accounts Payable | | | 99.80M | 106.24M | 93.66M | 90.39M | 10.47M | |
| Other Current Liabilities | | | N/A | 0.00 | 1.43M | 909.00K | 55.00K | |
| Total Current Liabilities | | | 104.38M | 131.80M | 119.55M | 110.66M | 14.25M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 103.69M | 85.09M | 93.82M | 79.05M | 18.67M | |
| Deferred Taxes/Income | | | 13.30M | 14.41M | 10.89M | 10.38M | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 116.99M | 99.50M | 104.72M | 89.43M | 18.67M | |
| |
| TOTAL LIABILITIES | | | 221.37M | 231.30M | 224.26M | 200.09M | 32.92M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 5.93M | 8.73M | -48.53M | -58.87M | -77.22M | |
| Additional Paid In Capital | | | 17.02M | 17.41M | 17.00M | 15.85M | 11.79M | |
| Common Shares | | | 195.12M | 195.52M | 197.38M | 180.48M | 98.92M | |
| Treasury Stock | | | -229.00K | -469.00K | -709.00K | -959.00K | N/A | |
| Other Shareholders' Equity | | | 16.27M | 20.39M | 14.33M | 17.39M | 9.01M | |
| Shares Outstanding | | | 33.86M | 34.42M | 34.52M | 32.02M | 11.46M | |
| Tangible Book Value per Share | | | 3.68 | 3.51 | 2.12 | 2.37 | 3.58 | |
| Total Shareholders' Equity | | | 234.12M | 241.58M | 179.47M | 153.90M | 42.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 455.49M | 472.88M | 403.73M | 353.99M | 75.42M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.44 | 0.35 | 0.52 | 0.51 | 0.44 | |
| Current Ratio | | | 1.70 | 1.48 | 1.45 | 1.40 | 1.99 | |
| Return On Assets (ROA) | | | 8.42% | 12.25% | 2.63% | 5.18% | -11.44% | |
| Return On Equity (ROE) | | | 16.38% | 23.97% | 5.92% | 11.92% | -20.29% | |
| Return On Invested Capital (ROIC) | | | 6.40% | 8.12% | 7.56% | 8.21% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.40% | 8.12% | 7.56% | 8.21% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 9.30% | 12.57% | 12.08% | 12.07% | N/A | |