| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | 15.31M | |
| Cash Equivalents | | | 166.05M | 43.58M | 22.00M | 34.26M | N/A | |
| Receivables | | | 406.86M | 236.05M | 62.78M | 58.32M | 2.08M | |
| Inventories | | | 3.16M | 2.85M | 3.39M | 3.53M | N/A | |
| Other Current Assets | | | 16.59M | 10.00M | 2.68M | 1.87M | 301.00K | |
| Total Current Assets | | | 592.65M | 292.48M | 90.85M | 97.97M | 17.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 335.89M | 324.69M | 269.39M | 295.15M | 113.00K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 0.00 | |
| Goodwill | | | 13.92M | 13.92M | 17.07M | 17.01M | 57.34M | |
| Intangibles | | | 21.55M | 15.53M | 20.51M | 21.19M | 10.59M | |
| Other Non-Current Assets | | | 499.00K | 8.70M | 431.00K | 423.00K | N/A | |
| Total Non-Current Assets | | | 371.87M | 362.84M | 307.40M | 333.78M | 68.04M | |
| |
| TOTAL ASSETS | | | 964.52M | 655.32M | 398.25M | 431.75M | 85.73M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.30M | 3.55M | 3.37M | 2.62M | 0.00 | |
| Current Portion Of LT Debt. | | | 25.11M | 22.10M | 15.13M | 16.77M | 4.63M | |
| Accrued Expenses | | | 105.48M | 75.26M | 14.54M | 7.94M | 201.00K | |
| Accounts Payable | | | 49.56M | 13.96M | 25.28M | 27.53M | 3.50M | |
| Other Current Liabilities | | | 0.00 | 25.99M | N/A | N/A | 304.00K | |
| Total Current Liabilities | | | 185.46M | 140.87M | 58.31M | 54.86M | 8.64M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 295.65M | 281.94M | 240.20M | 226.67M | 150.00K | |
| Deferred Taxes/Income | | | 14.96M | N/A | 5.15M | 10.45M | 1.75M | |
| Other Non-Current Liabilities | | | 30.42M | 30.62M | 15.48M | 19.44M | 56.00K | |
| Total Non-Current Liabilities | | | 461.90M | 368.11M | 278.48M | 281.03M | 1.95M | |
| |
| TOTAL LIABILITIES | | | 647.35M | 508.98M | 336.79M | 335.89M | 10.60M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -298.02M | -356.89M | -409.07M | -363.29M | -31.89M | |
| Additional Paid In Capital | | | 615.18M | 503.23M | 469.85M | 458.50M | 106.98M | |
| Minority Interest | | | 120.87M | 55.55M | 17.65M | 24.46M | 1.00K | |
| Common Shares | | | 7.00K | 6.00K | 677.00K | 650.00K | 48.00K | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 6.91M | 5.51M | 4.51M | 4.33M | 322.00K | |
| Tangible Book Value per Share | | | 40.80 | 21.21 | 5.29 | 13.30 | 22.40 | |
| Total Shareholders' Equity | | | 317.17M | 146.34M | 61.45M | 95.86M | 75.14M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 964.52M | 655.32M | 398.25M | 431.75M | 85.73M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.95 | 1.95 | 3.96 | 2.39 | 0.00 | |
| Current Ratio | | | 3.20 | 2.08 | 1.56 | 1.79 | 2.05 | |
| Return On Assets (ROA) | | | 11.83% | 7.96% | -11.50% | -98.39% | -15.94% | |
| Return On Equity (ROE) | | | 35.96% | 35.65% | -74.51% | -443.11% | -18.19% | |
| Return On Invested Capital (ROIC) | | | 38.79% | 23.08% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 49.20% | 25.20% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 52.20% | 26.86% | N/A | N/A | N/A | |