| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 21.74M | 21.43M | 35.49M | 18.50M | 138.90M | |
| Receivables | | | 97.45M | 76.16M | 89.20M | 100.40M | 28.40M | |
| Inventories | | | 45.74M | 18.17M | 56.10M | 71.40M | 600.00K | |
| Other Current Assets | | | 29.67M | 47.65M | 33.01M | 42.60M | 21.10M | |
| Total Current Assets | | | 194.59M | 163.41M | 213.80M | 233.00M | 189.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 229.98M | 237.49M | 229.93M | 218.80M | 56.40M | |
| Goodwill | | | 94.29M | 94.29M | 94.29M | 157.80M | 51.90M | |
| Intangibles | | | 240.20M | 274.40M | 308.43M | 345.90M | 24.20M | |
| Other Non-Current Assets | | | 4.42M | 11.77M | 10.08M | 7.40M | 300.00K | |
| Total Non-Current Assets | | | 576.52M | 617.95M | 642.73M | 729.90M | 132.90M | |
| |
| TOTAL ASSETS | | | 771.11M | 781.36M | 856.53M | 962.90M | 321.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.00M | 0.00 | 0.00 | 15.00M | 1.70M | |
| Current Portion Of LT Debt. | | | 402.62M | 3.54M | 7.95M | 8.00M | 9.70M | |
| Accrued Expenses | | | 40.12M | 30.64M | 26.22M | 30.70M | 10.70M | |
| Accounts Payable | | | 48.53M | 33.53M | 32.56M | 28.70M | 6.20M | |
| Other Current Liabilities | | | 62.52M | 51.34M | 65.46M | 81.70M | 26.80M | |
| Total Current Liabilities | | | 556.78M | 119.04M | 132.19M | 164.10M | 55.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.43M | 389.80M | 369.80M | 330.70M | 154.20M | |
| Deferred Taxes/Income | | | 5.57M | 27.04M | 50.06M | 77.00M | 300.00K | |
| Other Non-Current Liabilities | | | 70.30M | 74.97M | 35.99M | 31.30M | 7.00M | |
| Total Non-Current Liabilities | | | 78.30M | 491.81M | 455.18M | 438.40M | 161.60M | |
| |
| TOTAL LIABILITIES | | | 635.09M | 610.86M | 587.38M | 602.50M | 216.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -630.81M | -562.16M | -453.28M | -348.30M | -11.00M | |
| Additional Paid In Capital | | | 756.06M | 724.79M | 715.70M | 707.80M | 112.20M | |
| Minority Interest | | | N/A | 0.00 | -664.00K | -600.00K | N/A | |
| Common Shares | | | 8.55M | 6.47M | 6.41M | 6.40M | 3.90M | |
| Other Shareholders' Equity | | | 2.23M | 1.41M | 330.00K | -5.50M | N/A | |
| Shares Outstanding | | | 34.36M | 26.02M | 25.78M | 25.60M | 15.90M | |
| Tangible Book Value per Share | | | -5.78 | -7.62 | -5.18 | -5.60 | 1.82 | |
| Total Shareholders' Equity | | | 136.03M | 170.50M | 269.15M | 360.40M | 105.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 771.11M | 781.36M | 856.53M | 962.90M | 321.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.04 | 2.29 | 1.37 | 0.96 | 1.48 | |
| Current Ratio | | | 0.35 | 1.37 | 1.62 | 1.42 | 3.43 | |
| Return On Assets (ROA) | | | -8.90% | -13.88% | -12.28% | -35.00% | 3.39% | |
| Return On Equity (ROE) | | | -50.45% | -63.60% | -39.06% | -93.51% | 10.37% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 2.51% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 2.57% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 7.02% | N/A | |