| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 58.25M | 37.93M | 19.10K | 36.08M | 11.93M | |
| Marketable Securities | | | 19.19M | 24.87M | 48.49M | 48.87M | 68.16M | |
| Receivables | | | 156.34M | 107.95M | 102.23M | 52.02M | 41.19M | |
| Inventories | | | 23.74M | 18.73M | 13.76M | 7.81M | 4.75M | |
| Other Current Assets | | | 0.00 | 0.00 | N/A | N/A | N/A | |
| Total Current Assets | | | 233.78M | 170.75M | 183.74M | 144.78M | 126.04M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 28.84M | 20.43M | 18.29M | 12.13M | 7.46M | |
| Investments And Advances | | | 5.21M | 5.59M | 1.04M | 0.00 | 0.00 | |
| Goodwill | | | 137.56M | 65.00M | 63.52M | 47.15M | 30.43M | |
| Intangibles | | | 21.70M | 20.90M | 14.46M | 8.03M | 7.22M | |
| Other Non-Current Assets | | | 701.90K | 604.30K | 1.35M | 1.93M | 2.07M | |
| Total Non-Current Assets | | | 214.60M | 131.49M | 117.04M | 83.84M | 47.41M | |
| |
| TOTAL ASSETS | | | 448.38M | 302.24M | 300.78M | 228.61M | 173.45M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 14.90M | 0.00 | 800.00K | |
| Current Portion Of LT Debt. | | | 60.13M | 50.03M | 31.98M | 37.21M | 29.68M | |
| Accrued Expenses | | | 16.55M | 9.92M | 9.33M | N/A | 6.15M | |
| Accounts Payable | | | 43.34M | 21.58M | 20.64M | 6.30M | 4.18M | |
| Other Current Liabilities | | | 43.18M | 38.44M | 35.97M | 37.19M | 14.65M | |
| Total Current Liabilities | | | 163.20M | 119.97M | 112.83M | 80.70M | 55.45M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 109.68M | 52.81M | 63.29M | 49.47M | 27.40M | |
| Deferred Taxes/Income | | | 5.16M | 5.23M | 3.67M | 1.96M | 1.86M | |
| Other Non-Current Liabilities | | | 18.52M | 10.35M | 11.61M | 3.42M | 2.88M | |
| Total Non-Current Liabilities | | | 135.41M | 68.42M | 78.58M | 55.26M | 32.55M | |
| |
| TOTAL LIABILITIES | | | 298.61M | 188.39M | 191.41M | 135.96M | 87.99M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 112.33M | 99.38M | 86.06M | 86.15M | 68.30M | |
| Additional Paid In Capital | | | 30.97M | 7.74M | 16.12M | N/A | 11.82M | |
| Minority Interest | | | 2.06M | 17.10K | 17.10K | 411.80K | 409.20K | |
| Common Shares | | | 6.50M | 6.50M | 6.50M | 6.50M | 6.50M | |
| Other Shareholders' Equity | | | -40.80K | 226.90K | 685.60K | 0.00 | -1.17M | |
| Shares Outstanding | | | 12.69M | 11.71M | 12.10M | 11.76M | 11.60M | |
| Tangible Book Value per Share | | | -0.75 | 2.39 | 2.59 | 3.19 | 4.12 | |
| Total Shareholders' Equity | | | 149.76M | 113.85M | 109.37M | 92.65M | 85.45M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 448.38M | 302.24M | 300.78M | 228.61M | 173.45M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.73 | 0.46 | 0.71 | 0.53 | 0.33 | |
| Current Ratio | | | 1.43 | 1.42 | 1.63 | 1.79 | 2.27 | |
| Return On Assets (ROA) | | | 3.55% | 5.13% | 3.99% | 3.44% | 2.58% | |
| Return On Equity (ROE) | | | 10.61% | 13.62% | 10.96% | 8.50% | 5.24% | |
| Return On Invested Capital (ROIC) | | | 6.96% | 8.39% | 5.47% | 4.77% | 1.95% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.56% | 12.80% | 7.19% | 11.21% | 5.99% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 40.95% | 45.54% | 14.52% | 90.69% | 219.41% | |