ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 85.54M | 98.77M | 171.33M | 101.80M | 107.80M | |
Receivables | | | 13.35M | 11.10M | 18.25M | 9.10M | 9.40M | |
Inventories | | | 3.64M | 3.69M | 4.65M | 1.50M | 1.40M | |
Other Current Assets | | | 16.77M | 21.99M | 12.79M | 115.60M | 22.00M | |
Total Current Assets | | | 119.29M | 135.55M | 207.02M | 228.00M | 140.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 950.97M | 952.16M | 939.53M | 491.80M | 509.10M | |
Investments And Advances | | | N/A | N/A | 0.00 | 93.30M | N/A | |
Goodwill | | | 37.29M | 36.26M | 80.58M | 9.60M | 10.30M | |
Intangibles | | | 82.14M | 84.92M | 93.21M | 44.80M | 48.90M | |
Other Non-Current Assets | | | 18.76M | 17.43M | 39.01M | 17.20M | -6.10M | |
Total Non-Current Assets | | | 1.09B | 1.09B | 1.15B | 657.00M | 562.70M | |
|
TOTAL ASSETS | | | 1.21B | 1.23B | 1.36B | 885.00M | 703.40M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 6.82M | 6.49M | 8.67M | 5.50M | 4.00M | |
Accrued Expenses | | | 64.62M | 57.51M | 67.38M | 45.20M | 43.00M | |
Accounts Payable | | | 12.79M | 20.97M | 15.28M | 15.30M | 12.70M | |
Other Current Liabilities | | | N/A | 1.07M | 2.30M | -600.00K | 800.00K | |
Total Current Liabilities | | | 84.23M | 86.04M | 93.62M | 65.40M | 60.40M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.04B | 1.02B | 982.65M | 629.60M | 459.50M | |
Deferred Taxes/Income | | | 5.29M | 5.04M | 1.36M | 2.80M | 2.90M | |
Other Non-Current Liabilities | | | 33.63M | 29.82M | 67.59M | 33.00M | 30.20M | |
Total Non-Current Liabilities | | | 1.17B | 1.15B | 1.14B | 675.50M | 501.30M | |
|
TOTAL LIABILITIES | | | 1.25B | 1.24B | 1.24B | 740.90M | 561.70M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -152.03M | -119.10M | 9.07M | 37.30M | 29.30M | |
Additional Paid In Capital | | | 123.45M | 123.92M | 124.09M | 121.70M | 118.50M | |
Minority Interest | | | 91.69M | 91.30M | 93.05M | 10.20M | 8.70M | |
Common Shares | | | 303.00K | 307.00K | 304.00K | 300.00K | 300.00K | |
Other Shareholders' Equity | | | -13.22M | -14.43M | -12.07M | -15.20M | -6.40M | |
Shares Outstanding | | | 30.25M | 30.68M | 30.36M | 29.90M | 29.60M | |
Tangible Book Value per Share | | | -5.32 | -4.25 | -1.73 | 3.00 | 2.78 | |
Total Shareholders' Equity | | | -41.49M | -9.30M | 121.39M | 144.00M | 141.60M | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.21B | 1.23B | 1.36B | 885.00M | 703.40M | |
|
Statistics | |
---|
Debt/Equity | | | -24.95 | -110.04 | 8.09 | 4.37 | 3.25 | |
Current Ratio | | | 1.42 | 1.58 | 2.21 | 3.49 | 2.33 | |
Return On Assets (ROA) | | | -8.77% | -10.45% | -2.07% | 0.90% | 2.93% | |
Return On Equity (ROE) | | | N/A | N/A | -23.23% | 5.56% | 14.55% | |
Return On Invested Capital (ROIC) | | | 3.46% | 3.33% | 3.82% | 6.42% | 8.42% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.74% | 3.64% | 4.42% | 7.33% | 10.11% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 4.23% | 4.12% | 5.26% | 7.93% | 11.37% | |