| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 18.76M | 76.97M | 141.30M | 36.10M | 10.90M | |
| Receivables | | | 80.53M | 36.16M | 34.50M | 14.90M | 5.20M | |
| Inventories | | | 126.32M | 182.12M | 135.50M | 8.00M | 1.50M | |
| Other Current Assets | | | 50.71M | 56.78M | 62.10M | 115.30M | 12.20M | |
| Total Current Assets | | | 276.32M | 352.03M | 373.40M | 174.30M | 29.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 482.23M | 487.00M | 299.40M | 69.80M | 18.00M | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 9.77M | 11.54M | 11.80M | 6.70M | 500.00K | |
| Other Non-Current Assets | | | 4.04M | 4.05M | 4.70M | 15.30M | 73.80M | |
| Total Non-Current Assets | | | 496.05M | 502.59M | 316.00M | 91.80M | 92.30M | |
| |
| TOTAL ASSETS | | | 772.37M | 854.62M | 689.40M | 266.10M | 122.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 100.00K | |
| Current Portion Of LT Debt. | | | 199.78M | 18.80M | 15.30M | 2.80M | 7.00M | |
| Accrued Expenses | | | 149.51M | 93.61M | 90.70M | 10.80M | 2.40M | |
| Accounts Payable | | | 36.48M | 75.00M | 21.00M | 12.00M | 3.30M | |
| Other Current Liabilities | | | 108.79M | 141.42M | 121.60M | 0.00 | 13.30M | |
| Total Current Liabilities | | | 494.56M | 328.83M | 248.60M | 25.50M | 26.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 79.45M | 236.91M | 215.20M | 64.40M | 6.30M | |
| Deferred Taxes/Income | | | 2.78M | 2.78M | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 66.04M | 85.73M | 60.20M | 102.60M | 28.40M | |
| Total Non-Current Liabilities | | | 152.11M | 329.45M | 277.10M | 212.50M | 67.50M | |
| |
| TOTAL LIABILITIES | | | 646.67M | 658.28M | 525.70M | 238.00M | 93.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -258.89M | -187.38M | -115.90M | -110.60M | -90.00M | |
| Additional Paid In Capital | | | 384.49M | 383.63M | 279.60M | 138.60M | 94.60M | |
| Minority Interest | | | 3.85M | 4.04M | 1.70M | 45.40M | 32.90M | |
| Common Shares | | | 94.00K | 94.00K | 100.00K | 100.00K | 23.80M | |
| Shares Outstanding | | | 93.51M | 93.51M | 75.70M | 63.30M | 45.60M | |
| Tangible Book Value per Share | | | 1.24 | 1.98 | 2.01 | 0.34 | 0.09 | |
| Total Shareholders' Equity | | | 125.70M | 196.35M | 163.70M | 28.10M | 28.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 772.37M | 854.62M | 689.40M | 266.10M | 122.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.63 | 1.21 | 1.31 | 2.29 | 0.23 | |
| Current Ratio | | | 0.56 | 1.07 | 1.50 | 6.84 | 1.14 | |
| Return On Assets (ROA) | | | -14.95% | -8.36% | -0.77% | -7.74% | -25.23% | |
| Return On Equity (ROE) | | | -91.88% | -36.41% | -3.24% | -73.31% | -108.45% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 8.71% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 12.82% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 13.35% | N/A | N/A | |