ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 207.01M | 163.28M | 86.51M | 265.25M | 149.10M | |
Receivables | | | 28.57M | 25.53M | 24.60M | 14.60M | 10.90M | |
Inventories | | | 461.99M | 340.14M | 467.63M | 208.13M | 171.80M | |
Other Current Assets | | | 52.41M | 37.27M | 33.10M | 33.56M | 23.50M | |
Total Current Assets | | | 749.98M | 566.22M | 611.85M | 521.54M | 355.30M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.32B | 1.06B | 922.67M | 586.08M | 553.00M | |
Goodwill | | | 198.85M | 198.85M | 198.85M | 198.85M | 151.70M | |
Intangibles | | | 89.39M | 84.97M | 86.38M | 87.40M | 62.00M | |
Other Non-Current Assets | | | 22.30M | 32.44M | 16.80M | 30.73M | 18.70M | |
Total Non-Current Assets | | | 1.64B | 1.38B | 1.22B | 903.05M | 785.40M | |
|
TOTAL ASSETS | | | 2.39B | 1.95B | 1.84B | 1.42B | 1.14B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 88.72M | 107.32M | 117.32M | 86.72M | 71.50M | |
Accrued Expenses | | | 48.23M | 53.75M | 44.20M | 38.49M | 23.00M | |
Accounts Payable | | | 251.80M | 143.48M | 155.16M | 128.38M | 97.30M | |
Other Current Liabilities | | | 193.35M | 108.69M | 106.36M | 137.60M | 57.40M | |
Total Current Liabilities | | | 582.10M | 403.43M | 417.30M | 387.32M | 249.20M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 806.09M | 698.56M | 654.69M | 417.07M | 498.20M | |
Deferred Taxes/Income | | | 23.16M | 23.19M | 21.77M | 24.91M | 18.80M | |
Other Non-Current Liabilities | | | 16.91M | 13.45M | 21.50M | 28.98M | 14.20M | |
Total Non-Current Liabilities | | | 846.16M | 735.21M | 733.46M | 506.45M | 531.30M | |
|
TOTAL LIABILITIES | | | 1.43B | 1.14B | 1.15B | 893.77M | 780.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 510.05M | 407.34M | 355.27M | 223.55M | 75.20M | |
Additional Paid In Capital | | | 103.96M | 96.25M | 68.68M | 56.34M | 56.60M | |
Minority Interest | | | N/A | 0.00 | 35.50M | 35.50M | N/A | |
Common Shares | | | 346.17M | 307.74M | 265.52M | 251.29M | 228.70M | |
Other Shareholders' Equity | | | -3.25M | -3.83M | -3.68M | -375.00K | -200.00K | |
Shares Outstanding | | | 112.89M | 111.16M | 110.44M | 111.12M | 110.00M | |
Tangible Book Value per Share | | | 5.92 | 4.71 | 3.63 | 2.20 | 1.33 | |
Total Shareholders' Equity | | | 956.92M | 807.50M | 685.79M | 530.81M | 360.30M | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.39B | 1.95B | 1.84B | 1.42B | 1.14B | |
|
Statistics | |
---|
Debt/Equity | | | 0.84 | 0.87 | 0.95 | 0.79 | 1.38 | |
Current Ratio | | | 1.29 | 1.40 | 1.47 | 1.35 | 1.43 | |
Return On Assets (ROA) | | | 5.55% | 4.05% | 10.21% | 11.01% | 1.68% | |
Return On Equity (ROE) | | | 13.83% | 9.76% | 27.35% | 29.56% | 5.33% | |
Return On Invested Capital (ROIC) | | | 8.81% | 7.18% | 14.15% | 15.53% | 4.01% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.95% | 8.03% | 15.07% | 20.87% | 4.81% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.14% | 10.11% | 19.17% | 33.17% | 6.76% | |