ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.86M | 1.52M | 19.65M | 1.53M | 1.40M | |
Marketable Securities | | | N/A | 0.00 | 15.53M | N/A | N/A | |
Receivables | | | 58.36M | 56.31M | 48.28M | 45.20M | 40.30M | |
Inventories | | | 15.39M | 14.48M | 17.42M | 16.93M | 12.71M | |
Other Current Assets | | | 4.04M | 5.70M | 4.28M | 3.94M | 5.30M | |
Total Current Assets | | | 79.65M | 78.01M | 105.16M | 67.60M | 59.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 82.67M | 74.37M | 55.77M | 43.94M | 37.47M | |
Goodwill | | | 177.11M | 176.93M | 105.58M | 69.36M | 65.07M | |
Intangibles | | | 51.93M | 54.78M | 19.99M | 13.80M | 14.69M | |
Other Non-Current Assets | | | 1.17M | 1.16M | 1.05M | 1.05M | 827.00K | |
Total Non-Current Assets | | | 312.88M | 307.23M | 182.39M | 128.15M | 118.06M | |
|
TOTAL ASSETS | | | 392.54M | 385.24M | 287.55M | 195.75M | 177.76M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.22M | 1.82M | 2.34M | 2.25M | 2.16M | |
Accrued Expenses | | | 11.52M | 14.32M | 16.12M | 10.20M | 11.38M | |
Accounts Payable | | | 13.46M | 16.75M | 11.49M | 15.87M | 14.17M | |
Other Current Liabilities | | | 1.08M | 1.14M | 3.55M | N/A | 0.00 | |
Total Current Liabilities | | | 27.28M | 34.04M | 33.50M | 28.32M | 27.71M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 33.18M | 30.89M | 1.82M | 46.87M | 46.29M | |
Deferred Taxes/Income | | | 9.31M | 9.29M | 9.29M | 6.54M | 6.72M | |
Other Non-Current Liabilities | | | 30.23M | 24.15M | 17.78M | 14.39M | 10.86M | |
Total Non-Current Liabilities | | | 72.72M | 64.33M | 28.88M | 67.80M | 63.88M | |
|
TOTAL LIABILITIES | | | 100.00M | 98.36M | 62.38M | 96.12M | 91.59M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 95.79M | 92.52M | 80.07M | 69.16M | 58.74M | |
Additional Paid In Capital | | | 192.55M | 191.17M | 141.62M | 27.89M | 23.90M | |
Common Shares | | | 4.66M | 4.66M | 4.42M | 3.78M | 3.77M | |
Other Shareholders' Equity | | | -461.00K | -1.47M | -949.00K | -1.20M | -233.00K | |
Shares Outstanding | | | 9.32M | 9.32M | 8.84M | 7.56M | 7.53M | |
Tangible Book Value per Share | | | 6.81 | 5.92 | 11.27 | 2.18 | 0.85 | |
Total Shareholders' Equity | | | 292.54M | 286.88M | 225.17M | 99.63M | 86.18M | |
|
TOTAL LIABILITIES AND EQUITY | | | 392.54M | 385.24M | 287.55M | 195.75M | 177.76M | |
|
Statistics | |
---|
Debt/Equity | | | 0.11 | 0.11 | 0.01 | 0.47 | 0.54 | |
Current Ratio | | | 2.92 | 2.29 | 3.14 | 2.39 | 2.15 | |
Return On Assets (ROA) | | | 3.41% | 3.77% | 4.75% | 5.46% | 6.40% | |
Return On Equity (ROE) | | | 4.57% | 5.06% | 6.06% | 10.73% | 13.21% | |
Return On Invested Capital (ROIC) | | | 3.98% | 4.18% | 6.31% | 7.52% | 7.68% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.98% | 4.18% | 6.73% | 7.52% | 7.68% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 10.69% | 12.28% | 14.20% | 14.94% | 16.40% | |