| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | 57.44M | 27.70M | 32.10M | 30.90M | |
| Receivables | | | 47.91M | 46.26M | 40.78M | 33.60M | 19.50M | |
| Inventories | | | 63.29M | 46.75M | 47.50M | 39.80M | 29.50M | |
| Other Current Assets | | | 14.54M | 11.05M | 10.73M | 12.50M | 9.10M | |
| Total Current Assets | | | 155.30M | 161.50M | 126.72M | 117.90M | 88.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 36.37M | 31.58M | 27.14M | 28.40M | 14.10M | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 517.49M | 530.03M | 546.97M | 565.50M | 582.30M | |
| Other Non-Current Assets | | | 23.43M | 23.31M | 5.31M | 5.60M | 3.50M | |
| Total Non-Current Assets | | | 577.29M | 584.92M | 579.42M | 599.50M | 600.00M | |
| |
| TOTAL ASSETS | | | 732.60M | 746.42M | 706.14M | 717.40M | 688.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 5.00M | 0.00 | 2.10M | 1.80M | |
| Accrued Expenses | | | 49.01M | 43.77M | 48.26M | 42.20M | 32.20M | |
| Accounts Payable | | | 34.56M | 29.75M | 31.70M | 24.10M | 15.80M | |
| Other Current Liabilities | | | 767.00K | 884.00K | 899.00K | 1.10M | 2.00M | |
| Total Current Liabilities | | | 84.34M | 79.41M | 80.86M | 69.60M | 51.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 85.15M | 93.56M | 158.21M | 210.70M | 228.70M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 10.31M | 18.96M | 33.01M | 71.40M | 114.40M | |
| Total Non-Current Liabilities | | | 95.47M | 112.52M | 191.21M | 282.00M | 343.10M | |
| |
| TOTAL LIABILITIES | | | 179.80M | 191.93M | 272.07M | 351.60M | 395.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -252.78M | -279.89M | -344.46M | -338.60M | -391.80M | |
| Additional Paid In Capital | | | 806.24M | 833.98M | 777.06M | 700.60M | 687.70M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 10.00K | 10.00K | 10.00K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -680.00K | 397.00K | 1.46M | 3.80M | -2.00M | |
| Shares Outstanding | | | 104.55M | 104.55M | 99.73M | 93.00M | 91.80M | |
| Tangible Book Value per Share | | | 0.34 | 0.23 | -1.13 | -2.15 | -3.14 | |
| Total Shareholders' Equity | | | 552.79M | 554.50M | 434.07M | 365.80M | 293.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 732.60M | 746.42M | 706.14M | 717.40M | 688.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.15 | 0.17 | 0.36 | 0.58 | 0.78 | |
| Current Ratio | | | 1.84 | 2.03 | 1.57 | 1.69 | 1.71 | |
| Return On Assets (ROA) | | | 10.04% | 9.76% | -0.42% | 7.42% | -9.94% | |
| Return On Equity (ROE) | | | 13.31% | 13.14% | -0.69% | 14.54% | -23.31% | |
| Return On Invested Capital (ROIC) | | | 10.09% | 9.29% | 7.11% | 1.84% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 10.09% | 10.17% | 7.44% | 1.94% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 50.04% | 77.90% | 87.89% | 23.76% | N/A | |