ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 31.98M | 75.81M | 47.48M | 12.70M | 8.21M | |
Marketable Securities | | | 8.05M | 6.38M | 6.72M | 10.79M | 14.61M | |
Receivables | | | 12.71M | 29.60M | 28.73M | 17.90M | 3.51M | |
Inventories | | | 1.08M | 1.52M | 129.90K | 174.50K | 185.70K | |
Other Current Assets | | | 7.96M | 7.49M | 5.75M | 9.42M | 8.37M | |
Total Current Assets | | | 61.78M | 120.80M | 88.81M | 50.99M | 34.88M | |
|
Non-Current Assets | |
---|
PPE Net | | | 389.16M | 317.62M | 192.64M | 149.06M | 112.78M | |
Investments And Advances | | | 24.57M | 23.75M | 27.45M | 28.18M | 30.99M | |
Goodwill | | | 831.20K | 962.50K | 1.16M | 1.25M | 1.30M | |
Intangibles | | | 22.15M | 22.58M | 32.77M | 28.57M | 20.59M | |
Other Non-Current Assets | | | 1.32M | 1.23M | 1.01M | 2.16M | 1.47M | |
Total Non-Current Assets | | | 445.11M | 372.96M | 261.52M | 214.00M | 171.84M | |
|
TOTAL ASSETS | | | 506.89M | 493.77M | 350.33M | 264.99M | 206.72M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 53.73M | 61.32M | 9.89M | 19.63M | 13.96M | |
Accrued Expenses | | | N/A | 31.70K | 20.50K | 21.90K | 17.30K | |
Accounts Payable | | | 11.71M | 26.55M | 11.38M | 20.76M | 2.90M | |
Other Current Liabilities | | | 8.61M | 16.94M | 28.65M | 9.91M | 7.31M | |
Total Current Liabilities | | | 74.05M | 104.85M | 49.94M | 50.33M | 24.19M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 120.52M | 100.00M | 100.00M | 97.76M | 114.42M | |
Deferred Taxes/Income | | | 61.56M | 52.84M | 35.19M | 17.98M | 15.19M | |
Other Non-Current Liabilities | | | 41.04M | 48.60M | 32.83M | 18.84M | 7.34M | |
Total Non-Current Liabilities | | | 231.59M | 208.54M | 171.42M | 141.94M | 143.11M | |
|
TOTAL LIABILITIES | | | 305.64M | 313.39M | 221.37M | 192.27M | 167.30M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 198.75M | 174.41M | 115.42M | 64.30M | 39.52M | |
Minority Interest | | | 8.48M | 7.11M | 3.40M | 7.35M | 6.17M | |
Common Shares | | | 4.94M | 5.01M | 5.00M | 4.95M | 4.95M | |
Other Shareholders' Equity | | | -2.44M | 957.20K | 8.53M | 3.47M | -5.06M | |
Shares Outstanding | | | 4.94M | 5.01M | 5.00M | 4.95M | 4.95M | |
Tangible Book Value per Share | | | 36.05 | 31.33 | 18.99 | 8.66 | 3.54 | |
Total Shareholders' Equity | | | 201.25M | 180.37M | 128.96M | 72.72M | 39.42M | |
|
TOTAL LIABILITIES AND EQUITY | | | 506.89M | 493.77M | 350.33M | 264.99M | 206.72M | |
|
Statistics | |
---|
Debt/Equity | | | 0.60 | 0.55 | 0.78 | 1.34 | 2.90 | |
Current Ratio | | | 0.83 | 1.15 | 1.78 | 1.01 | 1.44 | |
Return On Assets (ROA) | | | 12.51% | 14.13% | 20.44% | 10.54% | -7.50% | |
Return On Equity (ROE) | | | 31.51% | 38.69% | 55.52% | 38.39% | -39.34% | |
Return On Invested Capital (ROIC) | | | 16.73% | 15.43% | 20.47% | 5.82% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 18.44% | 19.57% | 24.98% | 6.54% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 19.58% | 21.19% | 28.97% | 7.75% | N/A | |