| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 196.82M | 148.69M | 108.18M | 120.80M | 43.40M | |
| Receivables | | | 190.30M | 126.01M | 123.80M | 67.90M | 45.60M | |
| Inventories | | | 220.62M | 187.17M | 191.49M | 81.30M | 84.50M | |
| Other Current Assets | | | 93.84M | 78.69M | 53.61M | 33.30M | 19.60M | |
| Total Current Assets | | | 701.59M | 540.56M | 477.08M | 303.30M | 193.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 109.48M | 82.94M | 41.39M | 22.20M | 29.50M | |
| Investments And Advances | | | N/A | N/A | N/A | 2.90M | 2.90M | |
| Goodwill | | | 852.77M | 340.58M | 340.60M | 171.60M | 171.60M | |
| Intangibles | | | 564.24M | 207.70M | 225.09M | 78.00M | 86.20M | |
| Other Non-Current Assets | | | 95.64M | 76.39M | 45.09M | 17.60M | 11.50M | |
| Total Non-Current Assets | | | 1.62B | 707.62M | 652.17M | 292.30M | 301.60M | |
| |
| TOTAL ASSETS | | | 2.32B | 1.25B | 1.13B | 595.60M | 494.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 30.00M | 0.00 | 100.31M | 5.60M | 5.80M | |
| Accrued Expenses | | | 138.16M | 91.64M | 107.98M | 65.40M | 35.90M | |
| Accounts Payable | | | 73.98M | 72.18M | 81.08M | 31.40M | 19.20M | |
| Other Current Liabilities | | | 12.15M | 13.24M | 9.75M | 5.50M | 4.10M | |
| Total Current Liabilities | | | 254.30M | 177.06M | 299.12M | 108.00M | 65.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 816.70M | 256.68M | 161.82M | 60.90M | 91.10M | |
| Deferred Taxes/Income | | | 16.74M | 3.81M | 3.67M | 3.70M | 9.60M | |
| Other Non-Current Liabilities | | | 74.14M | 49.78M | 22.07M | 12.00M | 16.50M | |
| Total Non-Current Liabilities | | | 907.58M | 310.26M | 187.56M | 76.60M | 117.20M | |
| |
| TOTAL LIABILITIES | | | 1.16B | 487.32M | 486.68M | 184.60M | 182.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -106.56M | -182.25M | -294.34M | -422.00M | -483.50M | |
| Additional Paid In Capital | | | 1.27B | 942.02M | 936.40M | 832.50M | 795.40M | |
| Common Shares | | | 589.00K | 556.00K | 555.00K | 500.00K | 500.00K | |
| Other Shareholders' Equity | | | 1.03M | 521.00K | -50.00K | N/A | N/A | |
| Shares Outstanding | | | 59.05M | 55.73M | 55.58M | 53.80M | 52.20M | |
| Tangible Book Value per Share | | | -4.32 | 3.81 | 1.38 | 3.00 | 1.05 | |
| Total Shareholders' Equity | | | 1.16B | 760.86M | 642.57M | 411.00M | 312.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.32B | 1.25B | 1.13B | 595.60M | 494.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.70 | 0.34 | 0.25 | 0.15 | 0.29 | |
| Current Ratio | | | 2.76 | 3.05 | 1.59 | 2.81 | 2.97 | |
| Return On Assets (ROA) | | | 4.47% | 8.98% | 11.31% | 10.33% | 4.41% | |
| Return On Equity (ROE) | | | 8.95% | 14.73% | 19.87% | 14.96% | 6.98% | |
| Return On Invested Capital (ROIC) | | | 6.81% | 12.36% | 15.11% | 11.72% | 5.81% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.53% | 14.36% | 17.37% | 15.58% | 6.47% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 30.95% | 35.39% | 80.27% | 48.76% | 19.45% | |