| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 4.59M | 1.58M | 4.02M | 9.00M | 8.90M | |
| Receivables | | | 889.00K | 1.52M | 809.00K | 1.20M | 1.30M | |
| Other Current Assets | | | 2.21M | 2.08M | 2.60M | 2.20M | 2.10M | |
| Total Current Assets | | | 7.69M | 5.18M | 7.42M | 12.40M | 12.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 611.90M | 536.84M | 480.11M | 478.70M | 429.00M | |
| Intangibles | | | 48.92M | 43.92M | 49.29M | 60.40M | 58.80M | |
| Other Non-Current Assets | | | 42.96M | 9.48M | 15.31M | 5.50M | 1.10M | |
| Total Non-Current Assets | | | 708.19M | 599.82M | 557.14M | 561.00M | 493.20M | |
| |
| TOTAL ASSETS | | | 715.87M | 605.00M | 564.56M | 573.40M | 505.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 5.51M | 6.54M | 3.90M | 3.30M | 700.00K | |
| Accounts Payable | | | 9.00K | 40.00K | 108.00K | 200.00K | 200.00K | |
| Other Current Liabilities | | | 1.47M | 1.27M | 1.13M | 900.00K | 1.30M | |
| Total Current Liabilities | | | 6.99M | 7.84M | 5.14M | 4.40M | 2.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 387.74M | 312.87M | 275.68M | 267.10M | 267.70M | |
| Other Non-Current Liabilities | | | 19.89M | 7.79M | 8.21M | 6.60M | 7.70M | |
| Total Non-Current Liabilities | | | 429.01M | 344.12M | 308.68M | 307.40M | 306.80M | |
| |
| TOTAL LIABILITIES | | | 436.00M | 351.97M | 313.82M | 311.80M | 309.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -35.28M | -15.72M | -2.36M | 10.00M | -6.40M | |
| Additional Paid In Capital | | | 313.69M | 261.83M | 243.69M | 236.80M | 200.90M | |
| Minority Interest | | | 21.38M | 23.47M | 24.87M | 33.80M | 31.40M | |
| Common Shares | | | 169.00K | 147.00K | 137.00K | 100.00K | 100.00K | |
| Other Shareholders' Equity | | | 1.29M | 6.77M | 9.28M | 14.60M | 1.90M | |
| Shares Outstanding | | | 14.78M | 14.69M | 13.66M | 13.40M | 11.50M | |
| Tangible Book Value per Share | | | 15.62 | 14.23 | 14.75 | 15.01 | 11.97 | |
| Total Shareholders' Equity | | | 279.88M | 253.03M | 250.74M | 261.60M | 196.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 715.87M | 605.00M | 564.56M | 573.40M | 505.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.39 | 1.24 | 1.10 | 1.02 | 1.36 | |
| Current Ratio | | | 1.10 | 0.66 | 1.44 | 2.82 | 5.59 | |
| Return On Assets (ROA) | | | -0.45% | 0.34% | 0.52% | 5.18% | 1.97% | |
| Return On Equity (ROE) | | | -1.15% | 0.82% | 1.16% | 11.36% | 5.07% | |
| Return On Invested Capital (ROIC) | | | 2.06% | 1.62% | 0.99% | 1.45% | 0.86% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.07% | 1.63% | 1.00% | 1.47% | 0.88% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.23% | 1.76% | 1.09% | 1.65% | 0.99% | |