| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 52.17M | 16.85M | 84.65M | 42.10M | 62.60M | |
| Receivables | | | 60.88M | 73.27M | 113.17M | 58.00M | 28.50M | |
| Inventories | | | 539.79M | 590.84M | 609.62M | 373.00M | 143.90M | |
| Other Current Assets | | | 66.37M | 96.41M | 74.46M | 93.90M | 45.90M | |
| Total Current Assets | | | 719.21M | 777.37M | 881.90M | 566.90M | 280.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 220.56M | 232.05M | 217.20M | 233.70M | 156.30M | |
| Goodwill | | | 258.95M | 336.60M | 336.60M | 378.60M | 168.50M | |
| Intangibles | | | 130.20M | 205.39M | 212.32M | 306.50M | 85.30M | |
| Other Non-Current Assets | | | 74.90M | 38.58M | 41.13M | 11.80M | 29.60M | |
| Total Non-Current Assets | | | 684.61M | 812.62M | 807.26M | 930.50M | 439.70M | |
| |
| TOTAL ASSETS | | | 1.40B | 1.59B | 1.69B | 1.50B | 720.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 419.68M | 443.39M | 489.02M | 267.10M | 114.20M | |
| Current Portion Of LT Debt. | | | 77.89M | 7.87M | 29.32M | 21.60M | 11.40M | |
| Accrued Expenses | | | 40.89M | 39.23M | 50.38M | 39.90M | 31.30M | |
| Accounts Payable | | | 85.19M | 74.22M | 27.11M | 27.30M | 18.10M | |
| Other Current Liabilities | | | 49.07M | 85.12M | 73.11M | 96.20M | 52.60M | |
| Total Current Liabilities | | | 631.30M | 607.72M | 668.95M | 452.10M | 227.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 334.20M | 414.93M | 428.44M | 421.20M | 103.10M | |
| Other Non-Current Liabilities | | | 153.38M | 176.58M | 177.69M | 179.30M | 135.10M | |
| Total Non-Current Liabilities | | | 487.58M | 621.46M | 661.60M | 660.00M | 267.10M | |
| |
| TOTAL LIABILITIES | | | 1.12B | 1.23B | 1.33B | 1.11B | 494.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 44.95M | 159.63M | 165.43M | 204.90M | 75.00M | |
| Additional Paid In Capital | | | 240.48M | 202.92M | 193.02M | 180.30M | 150.80M | |
| Minority Interest | | | 0.00 | 29.94M | 55.47M | 59.60M | 28.90M | |
| Common Shares | | | 164.00K | 161.00K | 158.00K | 200.00K | 200.00K | |
| Other Shareholders' Equity | | | -643.00K | -1.90M | 1.00K | 0.00 | N/A | |
| Shares Outstanding | | | 16.37M | 16.12M | 15.85M | 15.60M | 15.10M | |
| Tangible Book Value per Share | | | -6.36 | -11.24 | -12.01 | -19.22 | -1.85 | |
| Total Shareholders' Equity | | | 284.95M | 360.81M | 358.61M | 385.30M | 225.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.40B | 1.59B | 1.69B | 1.50B | 720.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.65 | 2.38 | 2.56 | 1.79 | 0.96 | |
| Current Ratio | | | 1.14 | 1.28 | 1.32 | 1.25 | 1.23 | |
| Return On Assets (ROA) | | | -8.16% | -0.36% | -2.28% | 8.74% | 10.98% | |
| Return On Equity (ROE) | | | -40.21% | -1.58% | -10.76% | 33.97% | 35.02% | |
| Return On Invested Capital (ROIC) | | | 4.22% | 4.60% | 8.67% | 14.21% | 19.91% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.22% | 4.60% | 8.67% | 14.21% | 19.91% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 6.27% | 7.42% | 13.63% | 29.72% | 34.20% | |