ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 10.22M | 9.05M | 3.09M | 6.60M | 12.60M | |
Receivables | | | 10.59M | 8.95M | 5.60M | 4.70M | 4.50M | |
Other Current Assets | | | 1.01M | 1.47M | 3.04M | 2.90M | 1.80M | |
Total Current Assets | | | 21.82M | 19.47M | 11.72M | 14.20M | 19.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 403.51M | 361.54M | 325.06M | 289.60M | 255.90M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 6.28M | 9.49M | 10.82M | 5.00M | 5.70M | |
Intangibles | | | 8.47M | 8.43M | 8.84M | 10.10M | 10.30M | |
Other Non-Current Assets | | | 9.29M | 6.22M | 4.65M | 4.20M | 3.20M | |
Total Non-Current Assets | | | 427.56M | 385.67M | 349.37M | 308.90M | 275.10M | |
|
TOTAL ASSETS | | | 449.38M | 405.14M | 361.10M | 323.10M | 294.10M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.94M | 3.93M | 3.88M | 3.80M | 4.00M | |
Accrued Expenses | | | 11.29M | 12.63M | 7.08M | 8.00M | 8.60M | |
Accounts Payable | | | 986.00K | 2.05M | 1.03M | 2.20M | 2.10M | |
Other Current Liabilities | | | 3.79M | 3.65M | 2.23M | 2.30M | 2.20M | |
Total Current Liabilities | | | 20.01M | 22.26M | 14.22M | 16.20M | 16.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 116.80M | 118.52M | 103.66M | 104.90M | 108.90M | |
Deferred Taxes/Income | | | 9.71M | 9.70M | 8.28M | 5.90M | 3.30M | |
Other Non-Current Liabilities | | | 226.12M | 207.06M | 186.32M | 151.50M | 134.90M | |
Total Non-Current Liabilities | | | 352.64M | 335.27M | 298.26M | 262.50M | 247.10M | |
|
TOTAL LIABILITIES | | | 372.64M | 357.53M | 312.48M | 278.70M | 264.00M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 0.00 | 0.00 | 797.00K | 0.00 | 0.00 | |
Additional Paid In Capital | | | 76.47M | 47.37M | 47.59M | 44.20M | 29.80M | |
Common Shares | | | 273.00K | 240.00K | 240.00K | 200.00K | 200.00K | |
Treasury Stock | | | -2.00K | -2.00K | -2.00K | 0.00 | 0.00 | |
Shares Outstanding | | | 27.47M | 24.23M | 24.18M | 23.90M | 22.60M | |
Tangible Book Value per Share | | | 2.26 | 1.23 | 1.20 | 1.23 | 0.62 | |
Total Shareholders' Equity | | | 76.74M | 47.60M | 48.62M | 44.40M | 30.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 449.38M | 405.14M | 361.10M | 323.10M | 294.10M | |
|
Statistics | |
---|
Debt/Equity | | | 1.52 | 2.49 | 2.13 | 2.36 | 3.63 | |
Current Ratio | | | 1.09 | 0.87 | 0.82 | 0.88 | 1.12 | |
Return On Assets (ROA) | | | 1.24% | 1.43% | 2.21% | 1.71% | 1.23% | |
Return On Equity (ROE) | | | 7.26% | 12.16% | 16.42% | 12.41% | 12.03% | |
Return On Invested Capital (ROIC) | | | 1.57% | 1.79% | 2.61% | 1.88% | 1.85% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.60% | 1.84% | 2.63% | 1.92% | 1.94% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 1.66% | 1.93% | 2.79% | 2.02% | 2.07% | |