| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 32.79M | 37.83M | 54.78M | 45.50M | 29.90M | |
| Receivables | | | 159.62M | 159.57M | 112.73M | 84.40M | 77.80M | |
| Inventories | | | 167.54M | 112.51M | 100.66M | 97.50M | 68.50M | |
| Other Current Assets | | | 35.54M | 21.05M | 13.26M | 13.30M | 12.90M | |
| Total Current Assets | | | 395.48M | 330.97M | 281.44M | 240.70M | 189.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 75.72M | 58.91M | 42.49M | 32.20M | 26.80M | |
| Goodwill | | | 292.26M | 269.75M | 211.33M | 183.20M | 161.20M | |
| Intangibles | | | 110.70M | 83.52M | 60.03M | 44.80M | 35.50M | |
| Other Non-Current Assets | | | 17.73M | 16.55M | 5.00M | 3.90M | 3.70M | |
| Total Non-Current Assets | | | 496.40M | 428.73M | 318.85M | 264.00M | 227.20M | |
| |
| TOTAL ASSETS | | | 891.88M | 759.70M | 600.29M | 504.70M | 416.20M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 1.70M | 2.50M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.93M | 2.39M | 11.18M | 4.20M | 2.80M | |
| Accrued Expenses | | | 45.84M | 37.04M | 35.73M | 28.60M | 22.80M | |
| Accounts Payable | | | 127.58M | 109.67M | 87.69M | 73.40M | 56.20M | |
| Other Current Liabilities | | | 122.94M | 93.86M | 66.00M | 40.40M | 34.80M | |
| Total Current Liabilities | | | 298.29M | 244.66M | 203.11M | 146.70M | 116.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 218.98M | 221.33M | 131.64M | 113.20M | 67.80M | |
| Deferred Taxes/Income | | | 34.57M | 11.32M | 8.84M | 8.70M | 8.40M | |
| Other Non-Current Liabilities | | | 26.48M | 30.49M | 19.22M | 18.00M | 17.40M | |
| Total Non-Current Liabilities | | | 284.39M | 267.35M | 164.54M | 144.80M | 94.90M | |
| |
| TOTAL LIABILITIES | | | 582.68M | 512.01M | 367.65M | 291.50M | 211.60M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 53.56M | 6.57M | -6.39M | -19.30M | -36.70M | |
| Additional Paid In Capital | | | 265.79M | 255.21M | 254.96M | 250.20M | 253.00M | |
| Minority Interest | | | 4.36M | 4.20M | 4.85M | 4.90M | 1.40M | |
| Common Shares | | | 355.00K | 349.00K | 348.00K | 300.00K | 400.00K | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Shareholders' Equity | | | -10.50M | -14.44M | -16.27M | -18.00M | -12.10M | |
| Shares Outstanding | | | 35.64M | 34.98M | 34.84M | 34.40M | 34.90M | |
| Tangible Book Value per Share | | | -2.63 | -3.02 | -1.11 | -0.43 | 0.23 | |
| Total Shareholders' Equity | | | 309.21M | 247.69M | 232.64M | 213.20M | 204.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 891.88M | 759.70M | 600.29M | 504.70M | 416.20M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.71 | 0.90 | 0.58 | 0.53 | 0.33 | |
| Current Ratio | | | 1.33 | 1.35 | 1.39 | 1.64 | 1.62 | |
| Return On Assets (ROA) | | | 5.82% | 1.71% | 2.15% | 3.45% | 0.34% | |
| Return On Equity (ROE) | | | 16.78% | 5.23% | 5.55% | 8.16% | 0.68% | |
| Return On Invested Capital (ROIC) | | | 5.78% | 5.98% | 7.63% | 5.55% | 3.13% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.12% | 6.45% | 8.85% | 6.36% | 3.48% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 21.74% | 24.58% | 41.49% | 23.52% | 12.87% | |