| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 30.89M | 18.84M | 18.38M | 30.00M | 12.90M | |
| Receivables | | | 136.38M | 73.25M | 95.80M | 62.80M | 40.10M | |
| Inventories | | | 20.30M | 14.54M | 15.34M | 13.40M | 17.50M | |
| Other Current Assets | | | 51.04M | 23.48M | 16.85M | 10.30M | 3.90M | |
| Total Current Assets | | | 238.63M | 130.11M | 146.38M | 116.60M | 74.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 517.50M | 165.48M | 159.46M | 180.10M | 180.50M | |
| Intangibles | | | 8.97M | 7.78M | 5.67M | 5.60M | 3.90M | |
| Other Non-Current Assets | | | 21.94M | 8.44M | 5.25M | 3.50M | 4.80M | |
| Total Non-Current Assets | | | 548.40M | 181.70M | 170.38M | 189.20M | 189.20M | |
| |
| TOTAL ASSETS | | | 787.03M | 311.81M | 316.76M | 305.80M | 263.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 151.61M | 33.35M | 27.39M | 58.50M | 2.20M | |
| Accrued Expenses | | | 60.65M | 36.22M | 46.33M | 24.40M | 16.30M | |
| Accounts Payable | | | 51.34M | 29.59M | 19.61M | 21.10M | 7.60M | |
| Other Current Liabilities | | | 92.28M | 55.17M | 50.87M | 28.20M | 21.60M | |
| Total Current Liabilities | | | 355.87M | 154.33M | 144.20M | 132.20M | 47.80M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 59.94M | 43.36M | 45.37M | 44.40M | 58.40M | |
| Deferred Taxes/Income | | | 7.90M | 632.00K | 679.00K | 1.20M | 1.00M | |
| Other Non-Current Liabilities | | | 163.56M | 51.97M | 65.81M | 73.90M | 96.50M | |
| Total Non-Current Liabilities | | | 238.35M | 101.83M | 118.82M | 119.90M | 154.70M | |
| |
| TOTAL LIABILITIES | | | 594.22M | 256.16M | 263.02M | 252.10M | 202.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -7.28M | -133.97M | -125.20M | -94.10M | -54.50M | |
| Additional Paid In Capital | | | 199.59M | 189.13M | 178.47M | 147.30M | 115.20M | |
| Minority Interest | | | 6.94M | 5.88M | 6.96M | 300.00K | -1.20M | |
| Common Shares | | | 489.00K | 478.00K | 470.00K | 400.00K | 400.00K | |
| Shares Outstanding | | | 48.51M | 47.70M | 47.03M | 43.70M | 39.80M | |
| Tangible Book Value per Share | | | 3.79 | 1.00 | 1.02 | 1.10 | 1.44 | |
| Total Shareholders' Equity | | | 192.81M | 55.64M | 53.74M | 53.70M | 61.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 787.03M | 311.81M | 316.76M | 305.80M | 263.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.31 | 0.78 | 0.84 | 0.83 | 0.96 | |
| Current Ratio | | | 0.67 | 0.84 | 1.02 | 0.88 | 1.56 | |
| Return On Assets (ROA) | | | 16.01% | -2.18% | -9.71% | -12.95% | -19.23% | |
| Return On Equity (ROE) | | | 65.36% | -12.21% | -57.23% | -73.74% | -82.98% | |
| Return On Invested Capital (ROIC) | | | 0.00% | 3.29% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 0.00% | 3.74% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 0.00% | 3.96% | N/A | N/A | N/A | |