| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 48.43M | 53.67M | 70.80M | 30.33M | 123.54M | |
| Receivables | | | 41.02M | 45.48M | 29.17M | 49.38M | 7.24M | |
| Inventories | | | 20.96M | 17.70M | 10.91M | 12.57M | 9.71M | |
| Other Current Assets | | | 14.29M | 20.93M | 34.76M | 16.09M | 919.00K | |
| Total Current Assets | | | 124.70M | 137.78M | 145.64M | 108.37M | 141.41M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 15.83M | 12.87M | 7.63M | 16.16M | 11.71M | |
| Goodwill | | | 179.07M | 215.83M | 221.94M | 243.58M | 91.36M | |
| Intangibles | | | 111.98M | 133.77M | 135.00M | 155.29M | 61.38M | |
| Other Non-Current Assets | | | 1.30M | 986.00K | 534.00K | 552.00K | 563.00K | |
| Total Non-Current Assets | | | 474.29M | 521.40M | 509.87M | 506.13M | 165.01M | |
| |
| TOTAL ASSETS | | | 598.99M | 659.18M | 655.51M | 614.50M | 306.42M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.47M | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 52.52M | 25.65M | 15.49M | 29.51M | 6.14M | |
| Accounts Payable | | | 14.07M | 12.28M | 14.08M | 11.30M | 1.49M | |
| Other Current Liabilities | | | 29.13M | 17.96M | 20.34M | 17.61M | 8.89M | |
| Total Current Liabilities | | | 98.19M | 55.88M | 49.91M | 58.42M | 16.52M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 202.43M | 246.96M | 233.46M | 236.63M | 46.67M | |
| Deferred Taxes/Income | | | 53.09M | 47.94M | 52.59M | 52.19M | 16.30M | |
| Other Non-Current Liabilities | | | 8.09M | 7.48M | 4.21M | 12.34M | 3.50M | |
| Total Non-Current Liabilities | | | 300.51M | 346.73M | 332.90M | 334.04M | 66.46M | |
| |
| TOTAL LIABILITIES | | | 398.70M | 402.61M | 382.81M | 392.46M | 82.98M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 12.48M | 16.52M | 21.07M | -28.62M | 214.76M | |
| Additional Paid In Capital | | | 187.15M | 240.13M | 240.13M | 227.69M | N/A | |
| Minority Interest | | | 36.90M | 44.35M | 42.64M | 32.88M | -1.00K | |
| Common Shares | | | 10.95M | 10.95M | 10.95M | 10.39M | 10.39M | |
| Treasury Stock | | | -11.00M | -11.00M | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | 714.00K | -38.00K | 548.00K | 12.58M | -1.71M | |
| Shares Outstanding | | | 10.45M | 10.95M | 10.95M | 10.39M | 10.39M | |
| Tangible Book Value per Share | | | -8.69 | -8.50 | -7.69 | -17.02 | 6.81 | |
| Total Shareholders' Equity | | | 200.29M | 256.56M | 272.70M | 222.04M | 223.44M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 598.99M | 659.18M | 655.51M | 614.50M | 306.42M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.02 | 0.96 | 0.86 | 1.07 | 0.21 | |
| Current Ratio | | | 1.27 | 2.47 | 2.92 | 1.85 | 8.56 | |
| Return On Assets (ROA) | | | -9.27% | -0.77% | 7.48% | -2.58% | -2.20% | |
| Return On Equity (ROE) | | | -27.74% | -1.99% | 17.98% | -7.15% | -3.01% | |
| Return On Invested Capital (ROIC) | | | 3.98% | 4.38% | 3.40% | N/A | 0.66% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.40% | 4.80% | 3.85% | N/A | 1.15% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 12.23% | 13.20% | 11.57% | N/A | 14.10% | |