ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 101.86M | N/A | 48.20M | 35.50M | 57.30M | |
Receivables | | | 455.70M | 377.00M | 331.00M | 294.50M | 181.20M | |
Inventories | | | 146.90M | 107.00M | 84.00M | 74.20M | 53.80M | |
Other Current Assets | | | 25.06M | 27.00M | 10.20M | 13.00M | 7.80M | |
Total Current Assets | | | 729.51M | 585.00M | 473.40M | 417.20M | 300.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.16B | 669.00M | 519.60M | 495.40M | 411.40M | |
Investments And Advances | | | 20.29M | 18.00M | 15.20M | 7.00M | 100.00K | |
Goodwill | | | 745.04M | 232.00M | 159.30M | 129.50M | 85.40M | |
Intangibles | | | 79.92M | 21.00M | 19.50M | 16.00M | 4.20M | |
Other Non-Current Assets | | | 19.04M | 17.00M | 31.80M | 29.40M | 4.20M | |
Total Non-Current Assets | | | 2.02B | 957.00M | 746.30M | 678.30M | 506.60M | |
|
TOTAL ASSETS | | | 2.75B | 1.54B | 1.22B | 1.10B | 806.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 40.38M | 27.00M | 15.00M | 12.50M | 10.00M | |
Accrued Expenses | | | 137.72M | 42.00M | 25.30M | 18.30M | 24.10M | |
Accounts Payable | | | 199.21M | 183.00M | 151.40M | 130.50M | 86.40M | |
Other Current Liabilities | | | 136.30M | 129.00M | 87.50M | 64.90M | 37.40M | |
Total Current Liabilities | | | 513.61M | 380.00M | 279.20M | 226.10M | 158.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.32B | 487.00M | 360.70M | 363.10M | 206.20M | |
Deferred Taxes/Income | | | 52.41M | 54.00M | 37.10M | 26.70M | 17.40M | |
Other Non-Current Liabilities | | | 60.31M | 47.00M | 26.00M | 23.70M | 16.20M | |
Total Non-Current Liabilities | | | 1.43B | 588.00M | 423.90M | 413.50M | 239.70M | |
|
TOTAL LIABILITIES | | | 1.95B | 968.00M | 703.10M | 639.60M | 397.70M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 316.37M | 315.00M | 246.30M | 197.30M | 175.90M | |
Additional Paid In Capital | | | 531.28M | 278.00M | 267.30M | 256.60M | 248.60M | |
Common Shares | | | 59.00K | 60.00K | 100.00K | 100.00K | 100.00K | |
Treasury Stock | | | -47.22M | -27.00M | -15.80M | -15.60M | -15.60M | |
Other Shareholders' Equity | | | 7.47M | 7.47M | 19.50M | 18.20M | 0.00 | |
Shares Outstanding | | | 56.05M | 53.00M | 52.70M | 52.50M | 52.30M | |
Tangible Book Value per Share | | | -0.30 | 6.06 | 6.41 | 5.91 | 6.11 | |
Total Shareholders' Equity | | | 807.87M | 574.00M | 516.60M | 455.90M | 408.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.75B | 1.54B | 1.22B | 1.10B | 806.60M | |
|
Statistics | |
---|
Debt/Equity | | | 1.63 | 0.85 | 0.70 | 0.80 | 0.50 | |
Current Ratio | | | 1.42 | 1.54 | 1.70 | 1.85 | 1.90 | |
Return On Assets (ROA) | | | 2.23% | 4.47% | 4.02% | 1.95% | 2.50% | |
Return On Equity (ROE) | | | 7.61% | 12.01% | 9.49% | 4.69% | 4.94% | |
Return On Invested Capital (ROIC) | | | 4.89% | 6.98% | 5.56% | 2.80% | 3.39% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.12% | 6.98% | 5.86% | 2.92% | 3.72% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 8.33% | 8.92% | 7.33% | 3.54% | 4.39% | |