| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 20.71M | 33.31M | 49.63M | 49.70M | 51.90M | |
| Receivables | | | 5.51M | 7.24M | 5.53M | 6.20M | 4.50M | |
| Inventories | | | 6.49M | 6.12M | 5.38M | 5.00M | 4.00M | |
| Other Current Assets | | | 11.01M | 9.21M | 10.64M | 6.40M | 7.40M | |
| Total Current Assets | | | 43.72M | 55.88M | 71.19M | 67.30M | 67.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.07B | 889.07M | 683.08M | 547.50M | 489.70M | |
| Goodwill | | | 420.21M | 398.56M | 359.88M | 345.20M | 345.20M | |
| Intangibles | | | 177.24M | 167.60M | 151.19M | 143.20M | 143.00M | |
| Other Non-Current Assets | | | 4.66M | 3.25M | 1.70M | 1.30M | 1.30M | |
| Total Non-Current Assets | | | 1.68B | 1.46B | 1.20B | 1.04B | 979.20M | |
| |
| TOTAL ASSETS | | | 1.72B | 1.51B | 1.27B | 1.10B | 1.05B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 1.40M | 2.40M | |
| Current Portion Of LT Debt. | | | 13.12M | 9.23M | 5.63M | 6.30M | 3.20M | |
| Accrued Expenses | | | 153.18M | 116.56M | 97.62M | 79.60M | 75.30M | |
| Accounts Payable | | | 7.23M | 6.96M | 6.32M | 7.60M | 11.10M | |
| Other Current Liabilities | | | 3.23M | 5.73M | 5.50M | 5.20M | 4.70M | |
| Total Current Liabilities | | | 176.77M | 138.47M | 115.07M | 100.00M | 96.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 250.99M | 189.04M | 119.77M | 94.70M | 99.80M | |
| Deferred Taxes/Income | | | 33.79M | 32.22M | 25.33M | 17.20M | 12.50M | |
| Other Non-Current Liabilities | | | 651.38M | 559.23M | 445.59M | 369.50M | 333.70M | |
| Total Non-Current Liabilities | | | 936.15M | 780.50M | 590.69M | 481.30M | 446.00M | |
| |
| TOTAL LIABILITIES | | | 1.11B | 918.97M | 705.76M | 581.30M | 542.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -49.55M | -53.82M | -72.75M | -98.10M | -105.00M | |
| Additional Paid In Capital | | | 657.39M | 649.04M | 634.10M | 620.70M | 608.90M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 610.00K | 607.00K | 599.00K | 600.00K | 600.00K | |
| Other Shareholders' Equity | | | -1.13M | -441.00K | -667.00K | N/A | N/A | |
| Shares Outstanding | | | 61.03M | 60.70M | 59.89M | 59.20M | 59.00M | |
| Tangible Book Value per Share | | | 0.16 | 0.48 | 0.84 | 0.59 | 0.27 | |
| Total Shareholders' Equity | | | 607.31M | 595.39M | 561.28M | 523.10M | 504.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.72B | 1.51B | 1.27B | 1.10B | 1.05B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.41 | 0.32 | 0.21 | 0.18 | 0.20 | |
| Current Ratio | | | 0.25 | 0.40 | 0.62 | 0.67 | 0.70 | |
| Return On Assets (ROA) | | | 0.29% | 1.25% | 2.00% | 0.62% | -0.20% | |
| Return On Equity (ROE) | | | 0.82% | 3.18% | 4.52% | 1.32% | -0.42% | |
| Return On Invested Capital (ROIC) | | | 1.33% | 2.26% | 2.90% | 1.61% | 1.77% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.35% | 2.32% | 3.03% | 1.69% | 1.87% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.22% | 4.00% | 5.64% | 3.46% | 4.08% | |