| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 88.48M | 67.28M | 80.80M | 138.00M | 82.10M | |
| Marketable Securities | | | 7.90M | 7.90M | N/A | N/A | N/A | |
| Receivables | | | 7.39M | 6.12M | 4.00M | 6.20M | 2.70M | |
| Inventories | | | 10.98M | 11.41M | 6.30M | 5.60M | 5.80M | |
| Other Current Assets | | | 53.77M | 50.65M | 7.60M | 12.00M | 8.40M | |
| Total Current Assets | | | 168.53M | 143.36M | 98.60M | 161.90M | 99.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.67B | 1.68B | 1.14B | 1.16B | 1.11B | |
| Intangibles | | | N/A | N/A | 0.00 | 1.50M | 5.40M | |
| Other Non-Current Assets | | | 208.83M | 167.94M | 35.00M | 32.90M | 16.30M | |
| Total Non-Current Assets | | | 1.88B | 1.85B | 1.18B | 1.19B | 1.13B | |
| |
| TOTAL ASSETS | | | 2.05B | 1.99B | 1.27B | 1.35B | 1.23B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 210.77M | 190.32M | 76.70M | 87.50M | 64.10M | |
| Accrued Expenses | | | 28.13M | 32.25M | 19.10M | 22.90M | 15.40M | |
| Accounts Payable | | | 12.93M | 8.26M | 10.10M | 9.20M | 12.90M | |
| Other Current Liabilities | | | 8.16M | 13.94M | 6.40M | 10.00M | 3.10M | |
| Total Current Liabilities | | | 259.99M | 244.76M | 112.20M | 129.60M | 95.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 851.78M | 880.13M | 692.80M | 809.40M | 813.10M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 143.55M | 156.66M | 4.50M | 6.50M | 8.50M | |
| Total Non-Current Liabilities | | | 995.33M | 1.04B | 697.30M | 815.80M | 821.60M | |
| |
| TOTAL LIABILITIES | | | 1.26B | 1.28B | 809.50M | 945.40M | 917.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 74.42M | 13.50M | -121.80M | -159.40M | -196.10M | |
| Additional Paid In Capital | | | 699.51M | 698.46M | 586.40M | 565.60M | 512.40M | |
| Common Shares | | | 370.00K | 360.00K | 200.00K | 200.00K | 100.00K | |
| Other Shareholders' Equity | | | 17.51M | 230.00K | N/A | N/A | N/A | |
| Shares Outstanding | | | 36.91M | 36.46M | 17.70M | 17.60M | 9.90M | |
| Tangible Book Value per Share | | | N/A | 19.54 | 26.25 | 23.01 | 31.41 | |
| Total Shareholders' Equity | | | 791.82M | 712.55M | 464.70M | 406.40M | 316.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.05B | 1.99B | 1.27B | 1.35B | 1.23B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.08 | 1.24 | 1.49 | 1.99 | 2.57 | |
| Current Ratio | | | 0.65 | 0.59 | 0.88 | 1.25 | 1.04 | |
| Return On Assets (ROA) | | | 11.65% | 8.60% | 3.26% | 2.94% | -4.65% | |
| Return On Equity (ROE) | | | 30.11% | 24.07% | 8.95% | 9.79% | -18.14% | |
| Return On Invested Capital (ROIC) | | | 12.62% | 10.38% | 7.72% | 7.21% | 4.27% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.34% | 10.84% | 8.29% | 8.13% | 4.60% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 13.34% | 10.84% | 8.29% | 8.14% | 4.62% | |