| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | 5.20M | 3.32M | 8.00M | 6.30M | |
| Receivables | | | 105.00M | 89.04M | 143.22M | 119.80M | 114.90M | |
| Inventories | | | 5.81M | 7.54M | 6.98M | 6.90M | 6.50M | |
| Other Current Assets | | | 17.32M | 8.67M | 21.72M | 18.90M | 29.60M | |
| Total Current Assets | | | 140.13M | 110.45M | 175.25M | 153.50M | 157.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 264.76M | 216.97M | 283.61M | 317.60M | 408.30M | |
| Goodwill | | | 7.43M | 7.00M | 7.69M | 7.70M | 8.20M | |
| Intangibles | | | 70.75M | 66.50M | 78.00M | 81.70M | 93.60M | |
| Other Non-Current Assets | | | 8.00M | 4.14M | 3.52M | 5.60M | 5.40M | |
| Total Non-Current Assets | | | 350.94M | 294.62M | 372.82M | 412.70M | 515.50M | |
| |
| TOTAL ASSETS | | | 491.07M | 405.07M | 548.06M | 566.20M | 672.70M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 580.00K | 164.00K | 28.40M | 30.60M | |
| Accrued Expenses | | | 29.88M | 34.67M | 40.12M | 40.10M | 34.90M | |
| Accounts Payable | | | 43.94M | 39.97M | 58.70M | 51.10M | 49.30M | |
| Other Current Liabilities | | | 11.70M | 17.43M | 15.25M | 8.60M | 22.20M | |
| Total Current Liabilities | | | 85.53M | 92.65M | 114.24M | 128.30M | 136.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 187.94M | 45.45M | 66.17M | 102.50M | 142.60M | |
| Deferred Taxes/Income | | | 4.34M | 3.56M | 11.80M | 4.80M | 900.00K | |
| Other Non-Current Liabilities | | | 30.72M | 26.42M | 32.82M | 26.90M | 29.20M | |
| Total Non-Current Liabilities | | | 223.00M | 76.05M | 113.66M | 137.70M | 174.30M | |
| |
| TOTAL LIABILITIES | | | 308.52M | 168.70M | 227.89M | 266.00M | 311.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.05B | -980.72M | -919.02M | -930.10M | -913.00M | |
| Additional Paid In Capital | | | 1.63B | 1.63B | 1.63B | 1.62B | 1.58B | |
| Minority Interest | | | 0.00 | 625.00K | 2.87M | 3.60M | 1.60M | |
| Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 61.90M | |
| Treasury Stock | | | -10.78M | -10.13M | -9.06M | -9.10M | -8.10M | |
| Other Shareholders' Equity | | | -393.34M | -404.60M | -380.71M | -385.20M | -361.90M | |
| Shares Outstanding | | | 11.65M | 13.65M | 14.68M | 15.20M | 14.10M | |
| Tangible Book Value per Share | | | 8.96 | 11.93 | 15.97 | 13.86 | 14.03 | |
| Total Shareholders' Equity | | | 182.55M | 236.37M | 320.17M | 300.10M | 361.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 491.07M | 405.07M | 548.06M | 566.20M | 672.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.03 | 0.19 | 0.21 | 0.34 | 0.39 | |
| Current Ratio | | | 1.64 | 1.19 | 1.53 | 1.20 | 1.15 | |
| Return On Assets (ROA) | | | -5.83% | -4.21% | 5.50% | 0.39% | -0.09% | |
| Return On Equity (ROE) | | | -15.67% | -7.22% | 9.42% | 0.73% | -0.17% | |
| Return On Invested Capital (ROIC) | | | N/A | 1.81% | 4.06% | 4.10% | 2.06% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 1.84% | 4.09% | 4.17% | 2.09% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 2.42% | 5.11% | 5.27% | 2.59% | |