| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 15.96M | 33.54M | 12.41M | 11.00M | 20.70M | |
| Receivables | | | 90.77M | 85.49M | 73.72M | 80.80M | 61.50M | |
| Inventories | | | 85.13M | 72.66M | 70.59M | 68.40M | 58.00M | |
| Other Current Assets | | | 19.49M | 11.35M | 8.65M | 7.40M | 5.50M | |
| Total Current Assets | | | 211.34M | 203.04M | 165.38M | 167.60M | 145.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 106.30M | 68.65M | 63.05M | 57.20M | 47.30M | |
| Goodwill | | | 50.65M | 47.15M | 47.15M | 47.20M | 47.20M | |
| Intangibles | | | 19.74M | 10.49M | 14.12M | 18.00M | 21.90M | |
| Other Non-Current Assets | | | 19.02M | 20.32M | 3.98M | 6.80M | 6.20M | |
| Total Non-Current Assets | | | 195.72M | 146.62M | 128.31M | 129.10M | 122.40M | |
| |
| TOTAL ASSETS | | | 407.06M | 349.66M | 293.68M | 296.70M | 268.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 6.60M | 4.78M | 3.30M | 2.30M | |
| Accrued Expenses | | | 49.46M | 51.38M | 31.02M | 36.70M | 34.90M | |
| Accounts Payable | | | 29.39M | 16.12M | 12.80M | 24.40M | 26.40M | |
| Other Current Liabilities | | | 3.61M | 1.49M | 840.00K | 3.60M | 1.20M | |
| Total Current Liabilities | | | 82.45M | 75.59M | 49.45M | 68.00M | 64.80M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 308.43M | 296.61M | 278.32M | 292.90M | 306.30M | |
| Deferred Taxes/Income | | | 3.22M | 3.32M | 7.14M | 6.80M | 5.30M | |
| Other Non-Current Liabilities | | | 38.61M | 9.76M | 10.71M | 11.00M | 12.80M | |
| Total Non-Current Liabilities | | | 350.26M | 309.69M | 296.17M | 310.70M | 324.40M | |
| |
| TOTAL LIABILITIES | | | 432.72M | 385.28M | 345.62M | 378.70M | 389.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -25.67M | -35.63M | -51.95M | -82.10M | -121.00M | |
| Common Shares | | | 11.00K | 11.00K | 11.00K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 11.39M | 11.24M | 11.45M | 11.40M | 11.30M | |
| Tangible Book Value per Share | | | -8.43 | -8.30 | -9.89 | -12.92 | -16.82 | |
| Total Shareholders' Equity | | | -25.66M | -35.62M | -51.94M | -82.10M | -121.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 407.06M | 349.66M | 293.68M | 296.70M | 268.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -12.02 | -8.33 | -5.36 | -3.57 | -2.53 | |
| Current Ratio | | | 2.56 | 2.69 | 3.34 | 2.46 | 2.25 | |
| Return On Assets (ROA) | | | 3.53% | 5.58% | 8.17% | 12.30% | 5.93% | |
| Return On Invested Capital (ROIC) | | | 11.93% | 16.91% | 18.61% | 25.56% | 21.56% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.55% | 19.27% | 19.61% | 26.85% | 24.01% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 16.26% | 25.34% | 26.65% | 38.33% | 38.62% | |