| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 77.69M | 98.77M | 171.33M | 101.80M | 107.80M | |
| Receivables | | | 12.10M | 11.10M | 18.25M | 9.10M | 9.40M | |
| Inventories | | | 3.65M | 3.69M | 4.65M | 1.50M | 1.40M | |
| Other Current Assets | | | 16.02M | 21.99M | 12.79M | 115.60M | 22.00M | |
| Total Current Assets | | | 109.46M | 135.55M | 207.02M | 228.00M | 140.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 940.39M | 952.16M | 939.53M | 491.80M | 509.10M | |
| Investments And Advances | | | N/A | N/A | 0.00 | 93.30M | N/A | |
| Goodwill | | | 10.70M | 36.26M | 80.58M | 9.60M | 10.30M | |
| Intangibles | | | 79.63M | 84.92M | 93.21M | 44.80M | 48.90M | |
| Other Non-Current Assets | | | 18.72M | 17.43M | 39.01M | 17.20M | -6.10M | |
| Total Non-Current Assets | | | 1.05B | 1.09B | 1.15B | 657.00M | 562.70M | |
| |
| TOTAL ASSETS | | | 1.16B | 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. | | | 8.34M | 6.49M | 8.67M | 5.50M | 4.00M | |
| Accrued Expenses | | | 60.40M | 57.51M | 67.38M | 45.20M | 43.00M | |
| Accounts Payable | | | 7.26M | 20.97M | 15.28M | 15.30M | 12.70M | |
| Other Current Liabilities | | | N/A | 1.07M | 2.30M | -600.00K | 800.00K | |
| Total Current Liabilities | | | 76.00M | 86.04M | 93.62M | 65.40M | 60.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.03B | 1.02B | 982.65M | 629.60M | 459.50M | |
| Deferred Taxes/Income | | | 4.25M | 5.04M | 1.36M | 2.80M | 2.90M | |
| Other Non-Current Liabilities | | | 32.35M | 29.82M | 67.59M | 33.00M | 30.20M | |
| Total Non-Current Liabilities | | | 1.16B | 1.15B | 1.14B | 675.50M | 501.30M | |
| |
| TOTAL LIABILITIES | | | 1.24B | 1.24B | 1.24B | 740.90M | 561.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -188.00M | -119.10M | 9.07M | 37.30M | 29.30M | |
| Additional Paid In Capital | | | 122.24M | 123.92M | 124.09M | 121.70M | 118.50M | |
| Minority Interest | | | 90.97M | 91.30M | 93.05M | 10.20M | 8.70M | |
| Common Shares | | | 297.00K | 307.00K | 304.00K | 300.00K | 300.00K | |
| Other Shareholders' Equity | | | -13.15M | -14.43M | -12.07M | -15.20M | -6.40M | |
| Shares Outstanding | | | 29.65M | 30.68M | 30.36M | 29.90M | 29.60M | |
| Tangible Book Value per Share | | | -5.70 | -4.25 | -1.73 | 3.00 | 2.78 | |
| Total Shareholders' Equity | | | -78.61M | -9.30M | 121.39M | 144.00M | 141.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.16B | 1.23B | 1.36B | 885.00M | 703.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -13.15 | -110.04 | 8.09 | 4.37 | 3.25 | |
| Current Ratio | | | 1.44 | 1.58 | 2.21 | 3.49 | 2.33 | |
| Return On Assets (ROA) | | | -9.35% | -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) | | | 3.53% | 3.33% | 3.82% | 6.42% | 8.42% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.80% | 3.64% | 4.42% | 7.33% | 10.11% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.18% | 4.12% | 5.26% | 7.93% | 11.37% | |