ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 36.55M | 21.85M | 47.02M | 44.08M | |
Cash Equivalents | | | 35.03M | 40.40K | 25.70K | 18.90K | 15.80K | |
Marketable Securities | | | 104.30K | 125.10K | 252.30K | 280.90K | 1.67M | |
Receivables | | | 79.89M | 110.03M | 97.84M | 90.34M | 87.01M | |
Inventories | | | 5.87M | 5.29M | 4.55M | 8.30M | 3.77M | |
Other Current Assets | | | 55.66M | 26.94M | 20.55M | 19.70M | 18.42M | |
Total Current Assets | | | 176.56M | 178.97M | 145.07M | 165.67M | 154.97M | |
|
Non-Current Assets | |
---|
PPE Net | | | 69.13M | 72.63M | 69.80M | 61.78M | 65.15M | |
Investments And Advances | | | 6.96M | 6.57M | 7.68M | 8.51M | 1.56M | |
Goodwill | | | 190.38M | 182.41M | 157.03M | 151.44M | 103.08M | |
Intangibles | | | 54.57M | 50.50M | 44.12M | 48.30M | 43.08M | |
Other Non-Current Assets | | | 21.69M | 21.52M | 16.93M | 17.47M | 23.24M | |
Total Non-Current Assets | | | 369.58M | 358.41M | 320.22M | 317.92M | 276.82M | |
|
TOTAL ASSETS | | | 546.14M | 537.38M | 465.29M | 483.58M | 431.78M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 39.51M | 16.45M | 52.31M | 27.06M | 31.66M | |
Accrued Expenses | | | 1.55M | 40.91M | 36.54M | 33.72M | 35.07M | |
Accounts Payable | | | 15.89M | 21.86M | 13.07M | 15.83M | 11.42M | |
Other Current Liabilities | | | 99.30M | 74.91M | 64.14M | 118.04M | 52.02M | |
Total Current Liabilities | | | 156.24M | 154.14M | 166.06M | 194.65M | 130.17M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 181.92M | 174.91M | 99.32M | 103.67M | 133.54M | |
Deferred Taxes/Income | | | 11.05M | 9.76M | 9.19M | 11.59M | 7.96M | |
Other Non-Current Liabilities | | | 40.70M | 44.74M | 43.29M | 46.22M | 65.82M | |
Total Non-Current Liabilities | | | 233.67M | 229.41M | 151.83M | 161.33M | 207.32M | |
|
TOTAL LIABILITIES | | | 389.91M | 383.54M | 317.89M | 355.98M | 337.49M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 105.72M | 101.39M | 87.78M | 68.87M | 87.94M | |
Additional Paid In Capital | | | 32.34M | 32.34M | 32.34M | 32.34M | N/A | |
Minority Interest | | | N/A | 0.00 | 35.70K | -147.80K | N/A | |
Common Shares | | | 8.35M | 8.35M | 8.35M | 8.35M | 8.35M | |
Other Shareholders' Equity | | | 9.82M | 17.47M | 20.55M | 19.68M | -362.40K | |
Shares Outstanding | | | 8.33M | 8.33M | 8.33M | 8.33M | 8.33M | |
Tangible Book Value per Share | | | -10.65 | -9.49 | -6.45 | -8.66 | -6.22 | |
Total Shareholders' Equity | | | 156.23M | 153.84M | 147.40M | 127.61M | 94.30M | |
|
TOTAL LIABILITIES AND EQUITY | | | 546.14M | 537.38M | 465.29M | 483.58M | 431.78M | |
|
Statistics | |
---|
Debt/Equity | | | 1.16 | 1.14 | 0.67 | 0.81 | 1.42 | |
Current Ratio | | | 1.13 | 1.16 | 0.87 | 0.85 | 1.19 | |
Return On Assets (ROA) | | | 4.48% | 4.88% | 6.04% | 4.53% | 4.87% | |
Return On Equity (ROE) | | | 15.65% | 17.03% | 19.05% | 17.15% | 22.28% | |
Return On Invested Capital (ROIC) | | | 7.81% | 8.10% | 10.26% | 9.67% | 6.53% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.58% | 8.11% | 10.27% | 9.68% | 6.57% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 27.73% | 20.68% | 31.38% | 31.43% | 12.81% | |