ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | N/A | 22.88M | 10.44M | 44.40M | 39.30M | |
Receivables | | | 17.67M | 14.79M | 14.18M | 8.60M | 7.80M | |
Inventories | | | 10.10M | 7.92M | 8.73M | 7.40M | 6.10M | |
Other Current Assets | | | 5.91M | 7.07M | 8.56M | 4.90M | 5.80M | |
Total Current Assets | | | 50.29M | 52.65M | 41.92M | 65.30M | 59.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 628.10M | 581.37M | 489.62M | 393.80M | 190.80M | |
Investments And Advances | | | 15.54M | 16.06M | 16.68M | 16.30M | 16.20M | |
Goodwill | | | 394.30M | 394.30M | 394.30M | 394.30M | 394.30M | |
Intangibles | | | 248.67M | 250.02M | 252.84M | 255.70M | 259.80M | |
Other Non-Current Assets | | | 216.83M | 205.69M | 190.19M | 154.60M | 79.50M | |
Total Non-Current Assets | | | 1.50B | 1.45B | 1.34B | 1.21B | 940.60M | |
|
TOTAL ASSETS | | | 1.55B | 1.50B | 1.39B | 1.28B | 999.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 70.00M | 25.00M | 15.00M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 6.25M | 11.25M | 7.50M | 4.20M | 3.30M | |
Accrued Expenses | | | 37.19M | 39.09M | 37.62M | 34.80M | 29.50M | |
Accounts Payable | | | 43.68M | 45.52M | 33.19M | 30.30M | 27.20M | |
Other Current Liabilities | | | 14.15M | 14.72M | 11.61M | 8.10M | 6.90M | |
Total Current Liabilities | | | 171.27M | 135.57M | 104.91M | 77.30M | 66.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 240.76M | 275.42M | 283.92M | 314.40M | 315.80M | |
Other Non-Current Liabilities | | | 653.91M | 598.99M | 536.60M | 455.50M | 193.40M | |
Total Non-Current Liabilities | | | 923.53M | 963.46M | 958.25M | 946.40M | 761.40M | |
|
TOTAL LIABILITIES | | | 1.09B | 1.10B | 1.06B | 1.02B | 828.30M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 55.15M | 43.13M | 13.61M | -4.80M | -16.00M | |
Additional Paid In Capital | | | 403.07M | 357.30M | 308.21M | 260.70M | 186.90M | |
Minority Interest | | | 28.86M | 89.04M | 137.73M | 176.60M | 252.10M | |
Common Shares | | | 719.00K | 637.00K | 555.00K | 500.00K | 400.00K | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 75.33M | 74.41M | 72.98M | 48.40M | 35.80M | |
Tangible Book Value per Share | | | -2.44 | -3.27 | -4.45 | -8.13 | -13.49 | |
Total Shareholders' Equity | | | 458.93M | 401.06M | 322.38M | 256.30M | 171.30M | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.55B | 1.50B | 1.39B | 1.28B | 999.60M | |
|
Statistics | |
---|
Debt/Equity | | | 0.68 | 0.75 | 0.93 | 1.23 | 1.84 | |
Current Ratio | | | 0.29 | 0.39 | 0.40 | 0.84 | 0.88 | |
Return On Assets (ROA) | | | 1.96% | 1.97% | 1.33% | 0.85% | -1.52% | |
Return On Equity (ROE) | | | 6.65% | 7.36% | 5.72% | 4.25% | -8.87% | |
Return On Invested Capital (ROIC) | | | 3.47% | 3.64% | 3.63% | 2.91% | 2.72% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.47% | 3.70% | 3.66% | 3.02% | 2.84% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.22% | 7.00% | 7.37% | 6.88% | 10.61% | |