| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 82.48M | N/A | 8.13M | 33.69M | |
| Receivables | | | 29.66M | 32.13M | 24.32M | 16.79M | |
| Inventories | | | 51.22M | 44.95M | 38.63M | 40.03M | |
| Other Current Assets | | | 43.43M | 10.30M | 12.37M | 9.94M | |
| Total Current Assets | | | 206.79M | 161.57M | 83.46M | 100.45M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 579.71M | 437.57M | 311.66M | 247.84M | |
| Intangibles | | | 14.95M | 13.05M | 7.76M | 8.69M | |
| Other Non-Current Assets | | | 4.44M | 6.45M | 3.60M | 4.65M | |
| Total Non-Current Assets | | | 599.10M | 457.07M | 433.02M | 371.18M | |
| |
| TOTAL ASSETS | | | 805.89M | 618.64M | 516.48M | 471.63M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 10.52M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 32.97M | 32.48M | 47.87M | 51.29M | |
| Accrued Expenses | | | 86.02M | 51.77M | 36.20M | 29.75M | |
| Accounts Payable | | | 52.10M | 19.47M | 20.09M | 24.04M | |
| Other Current Liabilities | | | 90.64M | 22.98M | 18.48M | 21.11M | |
| Total Current Liabilities | | | 261.72M | 137.22M | 122.65M | 126.19M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 444.28M | 340.10M | 385.40M | 417.90M | |
| Other Non-Current Liabilities | | | 5.96M | N/A | 3.50M | 3.50M | |
| Total Non-Current Liabilities | | | 450.24M | 340.10M | 388.90M | 421.40M | |
| |
| TOTAL LIABILITIES | | | 711.96M | 477.32M | 511.55M | 547.59M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 55.98M | 119.08M | -8.64M | -88.30M | |
| Additional Paid In Capital | | | 14.76M | 16.81M | 12.76M | 11.45M | |
| Common Shares | | | 16.66M | 1.49M | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | 6.53M | 3.93M | 814.00K | 889.00K | |
| Shares Outstanding | | | 109.74M | 108.02M | 14.29M | 14.29M | |
| Tangible Book Value per Share | | | 0.72 | 1.19 | -0.20 | -5.92 | |
| Total Shareholders' Equity | | | 93.93M | 141.31M | 4.93M | -75.95M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 805.89M | 618.64M | 516.48M | 471.63M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 4.73 | 2.48 | 78.21 | -5.50 | |
| Current Ratio | | | 0.79 | 1.18 | 0.68 | 0.80 | |
| Return On Assets (ROA) | | | 31.29% | 21.95% | 16.62% | 13.33% | |
| Return On Equity (ROE) | | | 268.48% | 96.08% | 1741.40% | N/A | |
| Return On Invested Capital (ROIC) | | | 50.02% | 31.11% | 26.59% | 23.60% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 50.02% | 31.11% | 26.59% | 23.60% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 51.44% | 31.95% | 27.12% | 24.21% | |