ASSETS | |
---|
Current Assets | |
---|
Cash | | | 45.55M | 40.40M | 176.72M | N/A | N/A | |
Cash Equivalents | | | 334.00K | 387.00K | 883.00K | 41.37M | 80.61M | |
Marketable Securities | | | 11.35M | 2.51M | 2.37M | 13.89M | 8.41M | |
Receivables | | | 400.06M | 336.56M | 249.81M | 190.29M | 151.93M | |
Inventories | | | 15.36M | 14.94M | 12.95M | 7.81M | 6.05M | |
Other Current Assets | | | 1.57M | 8.33M | 1.58M | N/A | N/A | |
Total Current Assets | | | 474.21M | 403.12M | 443.76M | 253.36M | 246.99M | |
|
Non-Current Assets | |
---|
PPE Net | | | 57.74M | 48.40M | 34.48M | 27.38M | 27.44M | |
Investments And Advances | | | 10.55M | 8.46M | 6.13M | 539.00K | 1.46M | |
Goodwill | | | 192.17M | 186.70M | 99.88M | 51.93M | 42.41M | |
Intangibles | | | 191.18M | 202.19M | 121.39M | 83.44M | 81.14M | |
Other Non-Current Assets | | | 28.06M | 24.45M | 16.85M | 11.86M | 13.37M | |
Total Non-Current Assets | | | 479.69M | 470.19M | 278.74M | 175.15M | 165.82M | |
|
TOTAL ASSETS | | | 953.91M | 873.31M | 722.50M | 428.51M | 412.81M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 169.38M | 130.44M | 84.76M | 74.83M | 52.42M | |
Accrued Expenses | | | 22.80M | 19.84M | 3.58M | 6.90M | 3.27M | |
Accounts Payable | | | 147.54M | 129.04M | 99.22M | 84.03M | 95.85M | |
Other Current Liabilities | | | 6.98M | 9.04M | 7.32M | 5.21M | 970.00K | |
Total Current Liabilities | | | 346.70M | 288.36M | 194.87M | 170.98M | 152.51M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 244.65M | 296.59M | 251.94M | 135.68M | 153.70M | |
Deferred Taxes/Income | | | 27.74M | 31.47M | 20.13M | 7.96M | 8.19M | |
Other Non-Current Liabilities | | | 28.61M | 27.10M | 7.01M | 7.66M | 15.02M | |
Total Non-Current Liabilities | | | 298.87M | 353.92M | 279.12M | 152.48M | 178.73M | |
|
TOTAL LIABILITIES | | | 645.57M | 642.28M | 473.99M | 323.45M | 331.25M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 90.77M | 7.58M | 25.06M | 21.61M | 20.45M | |
Additional Paid In Capital | | | 203.68M | 209.56M | 209.56M | 74.67M | 52.57M | |
Minority Interest | | | -2.13M | -1.24M | 39.00K | 1.17M | 1.81M | |
Common Shares | | | 13.89M | 13.89M | 13.89M | 8.78M | 8.54M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | 1.00K | N/A | 1.00K | N/A | N/A | |
Shares Outstanding | | | 28.89M | 28.81M | 28.81M | 18.16M | 15.81M | |
Tangible Book Value per Share | | | -2.60 | -5.48 | 0.95 | -1.67 | -2.66 | |
Total Shareholders' Equity | | | 308.33M | 231.03M | 248.51M | 105.06M | 81.57M | |
|
TOTAL LIABILITIES AND EQUITY | | | 953.91M | 873.31M | 722.50M | 428.51M | 412.81M | |
|
Statistics | |
---|
Debt/Equity | | | 0.79 | 1.28 | 1.01 | 1.29 | 1.88 | |
Current Ratio | | | 1.37 | 1.40 | 2.28 | 1.48 | 1.62 | |
Return On Assets (ROA) | | | 10.91% | 0.64% | 1.35% | 2.58% | 2.90% | |
Return On Equity (ROE) | | | 33.74% | 2.41% | 3.91% | 10.52% | 14.70% | |
Return On Invested Capital (ROIC) | | | 4.58% | 3.33% | 2.92% | 6.96% | 5.47% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.67% | 3.35% | 2.94% | 8.87% | 8.31% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 13.10% | 10.10% | 5.08% | 26.81% | 29.82% | |