ASSETS | |
---|
Current Assets | |
---|
Cash | | | 44.50M | 18.40M | 29.20M | 65.00M | 3.00M | |
Receivables | | | 22.44M | 19.90M | 16.80M | 20.00M | 13.70M | |
Inventories | | | 15.24M | 14.40M | 14.00M | 11.60M | 13.30M | |
Other Current Assets | | | 17.52M | 15.60M | 8.40M | 15.40M | 9.70M | |
Total Current Assets | | | 99.70M | 68.30M | 68.30M | 111.90M | 39.80M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.05B | 1.08B | 1.13B | 1.15B | 1.20B | |
Goodwill | | | 107.75M | 107.80M | 124.50M | 122.60M | 122.60M | |
Intangibles | | | 324.67M | 341.10M | 357.60M | 366.20M | 381.60M | |
Other Non-Current Assets | | | 9.59M | 14.40M | 7.20M | 6.80M | 10.80M | |
Total Non-Current Assets | | | 1.49B | 1.54B | 1.62B | 1.65B | 1.71B | |
|
TOTAL ASSETS | | | 1.59B | 1.61B | 1.69B | 1.76B | 1.75B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 7.16M | 7.30M | 5.80M | 5.50M | 5.90M | |
Accrued Expenses | | | 130.88M | 115.90M | 113.20M | 99.70M | 81.20M | |
Accounts Payable | | | 37.80M | 30.50M | 31.20M | 27.60M | 45.80M | |
Other Current Liabilities | | | 29.12M | 25.70M | 18.40M | 23.60M | 16.50M | |
Total Current Liabilities | | | 204.96M | 179.40M | 168.60M | 156.30M | 149.30M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 421.81M | 480.90M | 471.10M | 476.90M | 456.80M | |
Deferred Taxes/Income | | | 11.09M | 7.70M | 18.40M | 22.20M | 7.00M | |
Other Non-Current Liabilities | | | 769.40M | 788.90M | 814.70M | 830.20M | 828.90M | |
Total Non-Current Liabilities | | | 1.20B | 1.28B | 1.30B | 1.33B | 1.29B | |
|
TOTAL LIABILITIES | | | 1.41B | 1.46B | 1.47B | 1.49B | 1.44B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -103.17M | -137.00M | -61.40M | -18.40M | 11.10M | |
Additional Paid In Capital | | | 296.97M | 292.70M | 287.80M | 306.50M | 301.30M | |
Common Shares | | | 539.00K | 500.00K | 500.00K | 500.00K | 500.00K | |
Treasury Stock | | | -14.43M | -14.10M | -14.10M | -14.10M | -4.00M | |
Other Shareholders' Equity | | | 5.32M | 8.70M | 1.40M | -3.00M | 600.00K | |
Shares Outstanding | | | 51.60M | 50.90M | 49.90M | 49.40M | 51.80M | |
Tangible Book Value per Share | | | -4.79 | -5.86 | -5.37 | -4.40 | -3.76 | |
Total Shareholders' Equity | | | 185.23M | 150.80M | 214.20M | 271.50M | 309.50M | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.59B | 1.61B | 1.69B | 1.76B | 1.75B | |
|
Statistics | |
---|
Debt/Equity | | | 2.28 | 3.19 | 2.20 | 1.76 | 1.48 | |
Current Ratio | | | 0.49 | 0.38 | 0.41 | 0.72 | 0.27 | |
Return On Assets (ROA) | | | 2.12% | -4.70% | -2.55% | -1.68% | -1.82% | |
Return On Equity (ROE) | | | 18.25% | -50.13% | -20.07% | -10.87% | -10.31% | |
Return On Invested Capital (ROIC) | | | 4.42% | N/A | N/A | 0.95% | 0.20% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.42% | N/A | N/A | 0.95% | 0.20% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.43% | N/A | N/A | 1.37% | 0.30% | |