| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 58.27M | 57.73M | 157.55M | 136.90M | 220.50M | |
| Receivables | | | 13.67M | 13.18M | 16.95M | 20.50M | 18.70M | |
| Inventories | | | 7.57M | 8.01M | 8.10M | 8.10M | 6.60M | |
| Other Current Assets | | | 23.33M | 24.88M | 226.84M | 79.10M | 18.00M | |
| Total Current Assets | | | 102.83M | 103.79M | 409.44M | 244.60M | 263.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 788.98M | 829.36M | 865.54M | 988.60M | 1.08B | |
| Goodwill | | | 86.54M | 86.54M | 84.33M | 158.40M | 158.40M | |
| Intangibles | | | 51.38M | 53.39M | 53.94M | 89.60M | 98.10M | |
| Other Non-Current Assets | | | 6.32M | 6.83M | 39.04M | 27.50M | 11.70M | |
| Total Non-Current Assets | | | 933.21M | 976.11M | 1.04B | 1.26B | 1.35B | |
| |
| TOTAL ASSETS | | | 1.04B | 1.08B | 1.45B | 1.51B | 1.62B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 6.75M | 5.31M | 4.60M | 600.00K | 1.10M | |
| Accrued Expenses | | | 55.59M | 52.85M | 60.18M | 83.80M | 92.20M | |
| Accounts Payable | | | 20.12M | 21.69M | 18.70M | 25.20M | 19.10M | |
| Other Current Liabilities | | | 11.31M | 21.14M | 90.90M | 23.20M | 14.60M | |
| Total Current Liabilities | | | 93.77M | 100.99M | 174.38M | 132.70M | 127.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 417.27M | 405.28M | 658.52M | 900.50M | 1.01B | |
| Deferred Taxes/Income | | | 20.91M | 20.91M | 0.00 | 100.00K | 1.90M | |
| Other Non-Current Liabilities | | | 69.93M | 78.50M | 81.65M | 122.50M | 156.70M | |
| Total Non-Current Liabilities | | | 508.12M | 504.69M | 740.17M | 1.02B | 1.17B | |
| |
| TOTAL LIABILITIES | | | 601.89M | 605.68M | 914.55M | 1.16B | 1.30B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -47.33M | -7.85M | 61.48M | -127.40M | -158.60M | |
| Additional Paid In Capital | | | 481.23M | 481.81M | 475.97M | 480.10M | 477.80M | |
| Common Shares | | | 262.00K | 265.00K | 287.00K | 300.00K | 300.00K | |
| Shares Outstanding | | | 26.17M | 26.51M | 28.67M | 28.20M | 28.80M | |
| Tangible Book Value per Share | | | 11.32 | 12.61 | 13.93 | 3.72 | 2.19 | |
| Total Shareholders' Equity | | | 434.15M | 474.23M | 537.73M | 352.90M | 319.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.04B | 1.08B | 1.45B | 1.51B | 1.62B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.96 | 0.85 | 1.22 | 2.55 | 3.16 | |
| Current Ratio | | | 1.10 | 1.03 | 2.35 | 1.84 | 2.08 | |
| Return On Assets (ROA) | | | 0.53% | 4.70% | 17.61% | 5.46% | 10.01% | |
| Return On Equity (ROE) | | | 1.26% | 10.70% | 47.56% | 23.32% | 50.64% | |
| Return On Invested Capital (ROIC) | | | 3.09% | 3.55% | 6.19% | 7.94% | 8.25% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.29% | 3.77% | 7.06% | 8.82% | 9.68% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.90% | 4.45% | 8.06% | 11.02% | 12.13% | |