| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 29.35M | 32.35M | 21.02M | 36.00M | 35.70M | |
| Receivables | | | 4.61M | 5.83M | 10.10M | 8.70M | 7.80M | |
| Inventories | | | 4.75M | 4.68M | 4.41M | 3.90M | 2.70M | |
| Other Current Assets | | | 6.61M | 4.43M | 1.94M | 2.50M | 6.80M | |
| Total Current Assets | | | 45.31M | 47.28M | 37.47M | 51.20M | 53.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 308.89M | 306.31M | 317.64M | 261.70M | 200.30M | |
| Goodwill | | | 70.24M | 61.91M | 70.77M | 67.80M | 39.40M | |
| Intangibles | | | 166.94M | 163.46M | 179.15M | 144.00M | 67.80M | |
| Other Non-Current Assets | | | 2.10M | 1.23M | 1.42M | 1.40M | 1.40M | |
| Total Non-Current Assets | | | 552.11M | 537.08M | 573.41M | 479.50M | 311.60M | |
| |
| TOTAL ASSETS | | | 597.41M | 584.36M | 610.88M | 530.70M | 364.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 18.62M | 18.87M | 22.84M | 11.90M | 6.40M | |
| Accrued Expenses | | | 19.31M | 21.49M | 16.48M | 13.60M | 11.50M | |
| Accounts Payable | | | 5.41M | 5.64M | 6.11M | 5.50M | 4.40M | |
| Other Current Liabilities | | | 5.70M | 2.08M | 2.54M | 500.00K | 700.00K | |
| Total Current Liabilities | | | 49.04M | 48.08M | 47.98M | 31.50M | 23.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 222.64M | 219.33M | 216.91M | 190.60M | 118.70M | |
| Deferred Taxes/Income | | | 20.49M | 22.69M | 29.14M | 30.60M | 19.10M | |
| Other Non-Current Liabilities | | | 35.94M | 31.16M | 35.53M | 36.40M | 24.50M | |
| Total Non-Current Liabilities | | | 278.82M | 272.93M | 281.32M | 258.00M | 161.80M | |
| |
| TOTAL LIABILITIES | | | 327.87M | 321.00M | 329.30M | 289.50M | 184.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 216.22M | 201.76M | 201.05M | 174.00M | 129.70M | |
| Additional Paid In Capital | | | 53.24M | 61.51M | 80.44M | 67.20M | 50.00M | |
| Minority Interest | | | -244.00K | -250.00K | -257.00K | 500.00K | -600.00K | |
| Common Shares | | | 87.00K | 90.00K | 94.00K | 100.00K | 100.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 8.76M | 8.96M | 9.40M | 9.20M | 9.00M | |
| Tangible Book Value per Share | | | 3.70 | 4.24 | 3.37 | 3.21 | 8.07 | |
| Total Shareholders' Equity | | | 269.55M | 263.36M | 281.58M | 241.30M | 179.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 597.41M | 584.36M | 610.88M | 530.70M | 364.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.83 | 0.83 | 0.77 | 0.79 | 0.66 | |
| Current Ratio | | | 0.92 | 0.98 | 0.78 | 1.63 | 2.30 | |
| Return On Assets (ROA) | | | 2.77% | 0.52% | 4.79% | 8.67% | 8.31% | |
| Return On Equity (ROE) | | | 6.14% | 1.14% | 10.39% | 19.06% | 16.85% | |
| Return On Invested Capital (ROIC) | | | 6.89% | 8.36% | 9.65% | 11.72% | 12.28% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.28% | 8.90% | 10.03% | 12.64% | 13.71% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 13.40% | 16.09% | 18.61% | 23.28% | 21.10% | |