ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 28.67M | 5.06M | 1.10M | 60.10M | 24.90M | |
Receivables | | | 88.86M | 95.12M | 132.10M | 66.30M | 36.80M | |
Other Current Assets | | | 10.42M | 8.36M | 5.80M | 6.10M | 4.30M | |
Total Current Assets | | | 127.95M | 108.55M | 139.00M | 132.40M | 66.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.04B | 936.44M | 828.20M | 633.00M | 618.20M | |
Goodwill | | | 34.59M | 34.59M | 34.60M | 34.60M | 34.60M | |
Intangibles | | | 195.22M | 232.28M | 269.80M | 304.90M | 337.50M | |
Other Non-Current Assets | | | 18.73M | 28.63M | 31.70M | 21.80M | 1.40M | |
Total Non-Current Assets | | | 1.29B | 1.23B | 1.16B | 994.30M | 991.70M | |
|
TOTAL ASSETS | | | 1.42B | 1.34B | 1.30B | 1.13B | 1.06B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 7.30M | 5.46M | N/A | N/A | N/A | |
Accrued Expenses | | | 76.77M | 64.42M | 61.50M | 34.00M | 23.30M | |
Accounts Payable | | | 20.18M | 25.93M | 23.00M | 7.10M | 16.10M | |
Other Current Liabilities | | | 941.00K | 894.00K | 6.90M | 8.00M | 6.40M | |
Total Current Liabilities | | | 105.19M | 96.70M | 91.40M | 49.00M | 45.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 443.41M | 421.79M | 428.90M | 392.10M | 297.00M | |
Deferred Taxes/Income | | | 98.78M | 98.27M | 98.00M | 75.60M | N/A | |
Other Non-Current Liabilities | | | 37.45M | 35.82M | 28.00M | 7.50M | 6.70M | |
Total Non-Current Liabilities | | | 966.31M | 919.88M | 902.50M | 864.80M | 303.70M | |
|
TOTAL LIABILITIES | | | 1.07B | 1.02B | 993.90M | 913.80M | 349.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 13.68M | -87.00K | -7.70M | -500.00K | N/A | |
Additional Paid In Capital | | | 343.34M | 328.54M | 319.50M | 212.90M | N/A | |
Minority Interest | | | 386.67M | 363.99M | 347.60M | 389.70M | N/A | |
Common Shares | | | 588.00K | 581.00K | 600.00K | 500.00K | 708.30M | |
Treasury Stock | | | -8.99M | -5.13M | -2.90M | -100.00K | N/A | |
Shares Outstanding | | | 58.35M | 57.80M | 57.50M | 53.60M | 53.50M | |
Tangible Book Value per Share | | | 2.04 | 0.99 | 0.09 | -2.36 | 4.89 | |
Total Shareholders' Equity | | | 348.62M | 323.90M | 309.50M | 212.90M | 708.30M | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.42B | 1.34B | 1.30B | 1.13B | 1.06B | |
|
Statistics | |
---|
Debt/Equity | | | 1.27 | 1.30 | 1.39 | 1.84 | 0.42 | |
Current Ratio | | | 1.22 | 1.12 | 1.52 | 2.70 | 1.44 | |
Return On Assets (ROA) | | | 1.75% | 1.41% | 0.13% | -0.62% | -0.41% | |
Return On Equity (ROE) | | | 7.14% | 5.83% | 0.55% | -3.29% | -0.61% | |
Return On Invested Capital (ROIC) | | | 7.13% | 5.73% | 4.64% | 3.77% | 1.12% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.29% | 5.75% | 4.64% | 3.99% | 1.15% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 8.87% | 7.34% | 6.20% | 5.99% | 1.84% | |