| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 21.67M | 30.65M | 23.63M | 48.80M | 22.80M | |
| Receivables | | | 12.57M | 19.69M | 21.59M | 22.00M | 37.20M | |
| Inventories | | | 26.16M | 26.74M | 26.84M | 26.40M | 25.20M | |
| Other Current Assets | | | 19.48M | 22.36M | 19.72M | 22.30M | 17.00M | |
| Total Current Assets | | | 79.88M | 99.43M | 91.78M | 119.60M | 102.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 473.46M | 518.17M | 629.13M | 679.90M | 787.20M | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 9.63M | 11.06M | 15.49M | 17.70M | 21.30M | |
| Other Non-Current Assets | | | 11.24M | 12.65M | 5.53M | 14.90M | 18.40M | |
| Total Non-Current Assets | | | 494.33M | 541.88M | 650.15M | 712.50M | 826.80M | |
| |
| TOTAL ASSETS | | | 574.22M | 641.31M | 741.93M | 832.10M | 929.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 1.02M | 939.00K | 4.50M | 10.90M | |
| Accrued Expenses | | | 141.16M | 131.67M | 121.61M | 120.70M | 116.90M | |
| Accounts Payable | | | 30.10M | 29.78M | 27.73M | 39.30M | 32.50M | |
| Other Current Liabilities | | | 14.36M | 27.08M | 36.07M | 52.10M | 63.00M | |
| Total Current Liabilities | | | 185.61M | 189.55M | 186.34M | 216.60M | 223.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 172.35M | 188.39M | 190.34M | 212.10M | 167.30M | |
| Other Non-Current Liabilities | | | 312.34M | 347.64M | 385.70M | 398.00M | 461.50M | |
| Total Non-Current Liabilities | | | 484.69M | 536.03M | 576.04M | 610.20M | 628.70M | |
| |
| TOTAL LIABILITIES | | | 670.31M | 725.58M | 762.38M | 826.80M | 852.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -166.14M | -152.96M | -75.42M | -50.60M | 27.20M | |
| Additional Paid In Capital | | | 214.86M | 233.67M | 229.68M | 238.80M | 242.60M | |
| Common Shares | | | 22.00K | 22.00K | 20.00K | 0.00 | 0.00 | |
| Treasury Stock | | | -144.77M | -164.94M | -174.70M | -182.80M | -192.80M | |
| Other Shareholders' Equity | | | -60.00K | -62.00K | -22.00K | 0.00 | 0.00 | |
| Shares Outstanding | | | 17.97M | 17.40M | 15.53M | 15.90M | 15.70M | |
| Tangible Book Value per Share | | | -5.88 | -5.48 | -2.31 | -0.77 | 3.55 | |
| Total Shareholders' Equity | | | -96.09M | -84.27M | -20.44M | 5.40M | 77.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 574.22M | 641.31M | 741.93M | 832.10M | 929.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.79 | -2.24 | -9.31 | 39.28 | 2.17 | |
| Current Ratio | | | 0.43 | 0.52 | 0.49 | 0.55 | 0.46 | |
| Return On Assets (ROA) | | | -9.21% | -12.09% | -2.86% | -9.35% | -5.38% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -1440.74% | -64.94% | |
| Return On Invested Capital (ROIC) | | | 2.73% | N/A | 0.27% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.89% | N/A | 0.28% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.97% | N/A | 0.29% | N/A | N/A | |