| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 64.10M | 71.80M | 71.10M | 48.40M | 35.80M | |
| Receivables | | | 246.00M | 223.40M | 220.40M | 168.20M | 173.30M | |
| Inventories | | | 435.20M | 330.40M | 286.10M | 194.30M | 199.80M | |
| Other Current Assets | | | 41.00M | 39.90M | 15.10M | 13.30M | 12.40M | |
| Total Current Assets | | | 786.30M | 665.50M | 592.70M | 424.20M | 421.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 26.50M | 19.00M | 9.20M | 15.90M | 15.50M | |
| Goodwill | | | 65.90M | 65.90M | 65.90M | 65.90M | 65.90M | |
| Intangibles | | | 120.70M | 125.00M | 141.80M | 176.80M | 203.30M | |
| Other Non-Current Assets | | | 60.90M | 65.60M | 27.40M | 8.80M | 1.20M | |
| Total Non-Current Assets | | | 274.00M | 275.50M | 244.30M | 267.40M | 285.90M | |
| |
| TOTAL ASSETS | | | 1.06B | 941.00M | 837.00M | 691.60M | 707.20M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Accrued Expenses | | | N/A | 112.50M | 47.00M | 37.90M | 31.40M | |
| Accounts Payable | | | 178.60M | 118.80M | 120.60M | 85.00M | 91.40M | |
| Other Current Liabilities | | | 173.40M | 51.50M | 36.10M | 27.30M | 20.70M | |
| Total Current Liabilities | | | 352.00M | 282.80M | 203.70M | 150.20M | 143.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.18B | 1.08B | 833.10M | 856.80M | 929.50M | |
| Deferred Taxes/Income | | | 400.00K | 400.00K | 400.00K | 400.00K | 2.20M | |
| Other Non-Current Liabilities | | | 34.00M | 27.40M | 5.70M | 7.70M | 8.20M | |
| Total Non-Current Liabilities | | | 1.22B | 1.11B | 839.20M | 864.90M | 939.90M | |
| |
| TOTAL LIABILITIES | | | 1.57B | 1.39B | 1.04B | 1.02B | 1.08B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 316.30M | 272.60M | 56.40M | -190.10M | -355.60M | |
| Additional Paid In Capital | | | 46.00M | 48.70M | 37.30M | 19.30M | 7.00M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
| Common Shares | | | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | |
| Treasury Stock | | | -873.40M | -775.60M | -299.00M | -151.00M | -24.70M | |
| Other Shareholders' Equity | | | -1.00M | -1.00M | -2.00M | -3.10M | -4.30M | |
| Shares Outstanding | | | 117.27M | 120.80M | 128.80M | 131.20M | 135.30M | |
| Tangible Book Value per Share | | | -5.95 | -5.34 | -3.21 | -4.32 | -4.77 | |
| Total Shareholders' Equity | | | -510.70M | -453.90M | -205.90M | -323.50M | -376.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.06B | 941.00M | 837.00M | 691.60M | 707.20M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -2.32 | -2.39 | -4.05 | -2.65 | -2.47 | |
| Current Ratio | | | 2.23 | 2.35 | 2.91 | 2.82 | 2.94 | |
| Return On Assets (ROA) | | | 17.26% | 22.98% | 29.45% | 23.93% | 11.64% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 33.87% | 40.63% | 45.80% | 39.80% | 30.12% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 37.24% | 45.60% | 51.60% | 43.71% | 32.16% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 52.42% | 67.61% | 81.83% | 86.09% | 65.62% | |