| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 27.14M | N/A | N/A | 29.10M | 33.40M | |
| Receivables | | | 444.07M | 434.00M | 402.00M | 382.80M | 463.10M | |
| Inventories | | | 505.26M | 453.00M | 396.00M | 455.50M | 558.00M | |
| Other Current Assets | | | 27.64M | 26.00M | 27.00M | 24.70M | 27.60M | |
| Total Current Assets | | | 1.00B | 932.00M | 844.00M | 892.00M | 1.08B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 382.13M | 365.00M | 373.00M | 390.50M | 243.10M | |
| Goodwill | | | 530.19M | 1.18B | 1.07B | 1.07B | 948.90M | |
| Intangibles | | | 398.53M | 567.00M | 537.00M | 553.90M | 537.80M | |
| Other Non-Current Assets | | | 25.85M | 18.00M | 15.00M | 10.80M | 11.50M | |
| Total Non-Current Assets | | | 1.34B | 2.20B | 2.00B | 2.02B | 1.74B | |
| |
| TOTAL ASSETS | | | 2.34B | 3.13B | 2.84B | 2.91B | 2.82B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 23.44M | 9.38M | 6.25M | 6.10M | 1.90M | |
| Accrued Expenses | | | 138.71M | 105.00M | 133.00M | 153.80M | 219.40M | |
| Accounts Payable | | | 284.39M | 269.00M | 245.00M | 190.60M | 308.20M | |
| Other Current Liabilities | | | 107.52M | 83.00M | 66.00M | 61.70M | 73.20M | |
| Total Current Liabilities | | | 554.06M | 466.00M | 451.00M | 412.20M | 602.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 868.96M | 908.00M | 659.00M | 928.30M | 811.30M | |
| Deferred Taxes/Income | | | 9.58M | 29.00M | 41.00M | 28.00M | 21.60M | |
| Other Non-Current Liabilities | | | 55.95M | 46.00M | 50.00M | 56.40M | 60.50M | |
| Total Non-Current Liabilities | | | 934.49M | 983.00M | 750.00M | 1.01B | 893.40M | |
| |
| TOTAL LIABILITIES | | | 1.49B | 1.45B | 1.20B | 1.42B | 1.50B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 468.35M | 1.31B | 1.28B | 1.16B | 1.02B | |
| Additional Paid In Capital | | | 383.00M | 367.00M | 349.00M | 317.30M | 303.70M | |
| Common Shares | | | 2.31M | 2.29M | 2.38M | 2.40M | 2.40M | |
| Other Shareholders' Equity | | | -1.40M | 2.28M | 2.10M | 4.90M | 200.00K | |
| Shares Outstanding | | | 23.05M | 23.00M | 24.00M | 24.00M | 23.80M | |
| Tangible Book Value per Share | | | -3.32 | -2.91 | 1.38 | -5.48 | -6.70 | |
| Total Shareholders' Equity | | | 852.26M | 1.68B | 1.64B | 1.49B | 1.33B | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.34B | 3.13B | 2.84B | 2.91B | 2.82B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.02 | 0.54 | 0.40 | 0.62 | 0.61 | |
| Current Ratio | | | 1.81 | 2.00 | 1.87 | 2.16 | 1.80 | |
| Return On Assets (ROA) | | | -33.86% | 3.95% | 5.94% | 4.92% | 7.93% | |
| Return On Equity (ROE) | | | -92.99% | 7.35% | 10.30% | 9.63% | 16.86% | |
| Return On Invested Capital (ROIC) | | | 6.68% | 6.46% | 8.29% | 8.57% | 9.91% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.78% | 6.46% | 8.29% | 8.67% | 10.07% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 14.36% | 18.80% | 25.27% | 25.17% | 31.42% | |