| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 32.71M | 66.50M | 96.10M | 100.30M | 97.20M | |
| Receivables | | | 155.35M | 208.00M | 196.50M | 121.60M | 78.60M | |
| Inventories | | | 111.78M | 112.70M | 91.40M | 60.30M | 43.90M | |
| Other Current Assets | | | 28.45M | 28.30M | 37.70M | 19.50M | 13.90M | |
| Total Current Assets | | | 328.29M | 415.50M | 421.80M | 301.70M | 233.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 362.14M | 312.50M | 276.40M | 173.70M | 154.60M | |
| Goodwill | | | 462.63M | 460.40M | 364.60M | 329.70M | 277.60M | |
| Intangibles | | | 415.25M | 447.10M | 394.50M | 256.50M | 256.00M | |
| Other Non-Current Assets | | | 9.58M | 4.80M | 3.30M | 900.00K | 1.00M | |
| Total Non-Current Assets | | | 1.25B | 1.22B | 1.04B | 760.80M | 689.10M | |
| |
| TOTAL ASSETS | | | 1.58B | 1.64B | 1.46B | 1.06B | 922.70M | |
| |
| 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 | N/A | N/A | |
| Accrued Expenses | | | 69.42M | 82.40M | 55.90M | 45.50M | 34.70M | |
| Accounts Payable | | | 23.53M | 43.70M | 40.00M | 23.50M | 13.40M | |
| Other Current Liabilities | | | 41.24M | 59.20M | 39.90M | 21.50M | 8.00M | |
| Total Current Liabilities | | | 134.19M | 185.40M | 135.90M | 90.50M | 56.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 612.10M | 642.10M | 625.70M | 412.10M | 369.00M | |
| Deferred Taxes/Income | | | 52.69M | 47.40M | 37.50M | 28.30M | 27.90M | |
| Other Non-Current Liabilities | | | 119.04M | 102.60M | 95.60M | 46.50M | 38.20M | |
| Total Non-Current Liabilities | | | 783.82M | 826.80M | 795.60M | 486.90M | 435.10M | |
| |
| TOTAL LIABILITIES | | | 918.01M | 1.01B | 931.50M | 577.40M | 491.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 311.10M | 204.90M | 106.40M | 79.90M | 34.80M | |
| Additional Paid In Capital | | | 450.88M | 442.10M | 433.30M | 420.20M | 414.70M | |
| Minority Interest | | | 0.00 | 34.70M | 36.90M | N/A | N/A | |
| Common Shares | | | 644.00K | 600.00K | 600.00K | 600.00K | 600.00K | |
| Treasury Stock | | | -102.94M | -19.90M | -18.30M | -18.30M | -18.30M | |
| Other Shareholders' Equity | | | 191.00K | 200.00K | 7.00M | 2.70M | -200.00K | |
| Shares Outstanding | | | 57.19M | 59.90M | 59.70M | 59.00M | 58.50M | |
| Tangible Book Value per Share | | | -3.81 | -4.67 | -3.85 | -1.71 | -1.75 | |
| Total Shareholders' Equity | | | 659.87M | 628.00M | 529.10M | 485.10M | 431.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.58B | 1.64B | 1.46B | 1.06B | 922.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.93 | 1.02 | 1.18 | 0.85 | 0.86 | |
| Current Ratio | | | 2.45 | 2.24 | 3.10 | 3.33 | 4.16 | |
| Return On Assets (ROA) | | | 6.81% | 6.03% | 1.83% | 4.24% | 4.74% | |
| Return On Equity (ROE) | | | 16.28% | 15.75% | 5.07% | 9.30% | 10.13% | |
| Return On Invested Capital (ROIC) | | | 9.65% | 8.86% | 5.77% | 7.63% | 7.62% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.87% | 9.29% | 6.22% | 8.51% | 8.58% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 26.13% | 26.82% | 16.28% | 25.98% | 28.00% | |