| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 33.98M | 16.80M | 75.81M | 47.48M | 12.70M | |
| Marketable Securities | | | 7.90M | 2.91M | 6.38M | 6.72M | 10.79M | |
| Receivables | | | 18.47M | 40.70M | 29.60M | 28.73M | 17.90M | |
| Inventories | | | 800.80K | 655.60K | 1.52M | 129.90K | 174.50K | |
| Other Current Assets | | | 8.65M | 6.59M | 7.49M | 5.75M | 9.42M | |
| Total Current Assets | | | 69.80M | 67.65M | 120.80M | 88.81M | 50.99M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 399.35M | 426.37M | 317.62M | 192.64M | 149.06M | |
| Investments And Advances | | | 25.54M | 24.90M | 23.75M | 27.45M | 28.18M | |
| Goodwill | | | 641.70K | 853.10K | 962.50K | 1.16M | 1.25M | |
| Intangibles | | | 23.37M | 24.22M | 22.58M | 32.77M | 28.57M | |
| Other Non-Current Assets | | | 0.00 | 1.31M | 1.23M | 1.01M | 2.16M | |
| Total Non-Current Assets | | | 456.30M | 484.81M | 372.96M | 261.52M | 214.00M | |
| |
| TOTAL ASSETS | | | 526.10M | 552.46M | 493.77M | 350.33M | 264.99M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 42.81M | 76.73M | 61.32M | 9.89M | 19.63M | |
| Accrued Expenses | | | N/A | 22.10K | 31.70K | 20.50K | 21.90K | |
| Accounts Payable | | | 11.23M | 14.41M | 26.55M | 11.38M | 20.76M | |
| Other Current Liabilities | | | 14.96M | 25.74M | 16.94M | 28.65M | 9.91M | |
| Total Current Liabilities | | | 69.00M | 116.91M | 104.85M | 49.94M | 50.33M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 143.00M | 100.00M | 100.00M | 100.00M | 97.76M | |
| Deferred Taxes/Income | | | 66.90M | 69.63M | 52.84M | 35.19M | 17.98M | |
| Other Non-Current Liabilities | | | 33.87M | 28.47M | 48.60M | 32.83M | 18.84M | |
| Total Non-Current Liabilities | | | 251.86M | 204.37M | 208.54M | 171.42M | 141.94M | |
| |
| TOTAL LIABILITIES | | | 320.86M | 321.28M | 313.39M | 221.37M | 192.27M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 185.50M | 177.29M | 143.11M | 84.17M | 64.30M | |
| Additional Paid In Capital | | | 31.30M | 31.30M | 31.30M | 31.25M | N/A | |
| Minority Interest | | | 8.08M | 6.28M | 7.11M | 3.40M | 7.35M | |
| Common Shares | | | 4.90M | 5.01M | 5.01M | 5.00M | 4.95M | |
| Treasury Stock | | | -104.30K | -109.70K | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -16.34M | 17.70M | 957.20K | 8.53M | 3.47M | |
| Shares Outstanding | | | 4.79M | 4.90M | 5.01M | 5.00M | 4.95M | |
| Tangible Book Value per Share | | | 37.82 | 42.10 | 31.33 | 18.99 | 8.66 | |
| Total Shareholders' Equity | | | 205.24M | 231.18M | 180.37M | 128.96M | 72.72M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 526.10M | 552.46M | 493.77M | 350.33M | 264.99M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.70 | 0.43 | 0.55 | 0.78 | 1.34 | |
| Current Ratio | | | 1.01 | 0.58 | 1.15 | 1.78 | 1.01 | |
| Return On Assets (ROA) | | | 6.84% | 9.09% | 14.13% | 20.44% | 10.54% | |
| Return On Equity (ROE) | | | 17.53% | 21.72% | 38.69% | 55.52% | 38.39% | |
| Return On Invested Capital (ROIC) | | | 11.04% | 14.35% | 15.64% | 20.75% | 5.90% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.16% | 15.03% | 19.84% | 25.32% | 6.63% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 12.90% | 15.99% | 21.48% | 29.37% | 7.85% | |