ASSETS | |
---|
Current Assets | |
---|
Cash | | | 27.10M | 28.38M | 24.80M | 9.40M | 8.40M | |
Receivables | | | 191.79M | 129.60M | 128.30M | 111.70M | 63.60M | |
Inventories | | | 356.50M | 211.18M | 197.20M | 191.20M | 136.90M | |
Other Current Assets | | | 25.57M | 19.72M | 12.90M | 9.80M | 8.60M | |
Total Current Assets | | | 600.97M | 388.88M | 363.20M | 322.20M | 217.40M | |
|
Non-Current Assets | |
---|
PPE Net | | | 512.21M | 302.66M | 202.90M | 190.10M | 113.70M | |
Investments And Advances | | | 68.39M | 17.38M | 15.20M | 13.40M | 10.00M | |
Goodwill | | | 630.32M | 77.57M | 24.00M | 24.20M | 30.10M | |
Intangibles | | | 254.53M | 58.09M | 29.70M | 36.50M | 16.90M | |
Other Non-Current Assets | | | 25.88M | 23.26M | 18.00M | 28.10M | 18.20M | |
Total Non-Current Assets | | | 1.49B | 478.95M | 289.70M | 292.30M | 188.90M | |
|
TOTAL ASSETS | | | 2.10B | 867.83M | 652.90M | 614.50M | 406.30M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 29.40M | 3.70M | 1.10M | |
Current Portion Of LT Debt. | | | 122.01M | 25.11M | 35.70M | 16.10M | 9.20M | |
Accrued Expenses | | | N/A | 44.04M | 32.30M | 35.60M | 26.40M | |
Accounts Payable | | | 182.97M | 32.87M | 48.80M | 45.10M | 25.00M | |
Other Current Liabilities | | | 139.89M | 57.18M | 44.80M | 36.40M | 18.60M | |
Total Current Liabilities | | | 444.87M | 159.21M | 191.00M | 136.90M | 80.30M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 840.63M | 277.74M | 203.90M | 256.10M | 180.30M | |
Deferred Taxes/Income | | | 66.73M | 23.90M | 16.80M | 21.60M | 8.20M | |
Other Non-Current Liabilities | | | 4.85M | 7.36M | 3.60M | 4.00M | 5.50M | |
Total Non-Current Liabilities | | | 952.21M | 340.97M | 244.80M | 294.10M | 194.00M | |
|
TOTAL LIABILITIES | | | 1.40B | 500.18M | 435.80M | 431.00M | 274.30M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 156.99M | 100.85M | 46.50M | 10.40M | -29.50M | |
Additional Paid In Capital | | | -10.75M | 14.84M | 18.80M | 20.40M | 21.00M | |
Minority Interest | | | 39.99M | 31.97M | 20.70M | 12.30M | 0.00 | |
Common Shares | | | 563.99M | 250.64M | 150.10M | 150.50M | 141.70M | |
Other Shareholders' Equity | | | -12.22M | 1.32M | 1.70M | 2.30M | -1.20M | |
Shares Outstanding | | | 21.69M | 19.50M | 17.90M | 17.90M | 17.60M | |
Tangible Book Value per Share | | | -8.62 | 11.90 | 9.13 | 6.87 | 4.84 | |
Total Shareholders' Equity | | | 698.02M | 367.65M | 217.10M | 183.60M | 132.10M | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.10B | 867.83M | 652.90M | 614.50M | 406.30M | |
|
Statistics | |
---|
Debt/Equity | | | 1.20 | 0.76 | 1.07 | 1.42 | 1.37 | |
Current Ratio | | | 1.35 | 2.44 | 1.90 | 2.35 | 2.71 | |
Return On Assets (ROA) | | | 3.82% | 7.33% | 6.45% | 7.37% | 9.01% | |
Return On Equity (ROE) | | | 11.47% | 17.29% | 19.39% | 24.67% | 27.71% | |
Return On Invested Capital (ROIC) | | | 6.05% | 12.69% | 11.96% | 8.39% | 10.54% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.05% | 12.69% | 11.96% | 8.39% | 10.54% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 13.05% | 15.70% | 13.43% | 9.60% | 12.31% | |