USD | FY, 2011 | FY, 2012 | FY, 2014 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|---|---|---|
Revenue | 142.5m | 122.4m | 64.0m | 69.6m | 76.1m | 484.9k | 131.4m | 189.1m |
Sales and marketing expense | 5.8m | 5.6m | 3.6m | 4.0m | 3.2m | 7.6m | 6.9m | 6.4m |
R&D expense | 5.7m | 8.8m | 13.0m | 11.4m | 14.0m | 28.1m | 21.9m | 27.5m |
Operating expense total | 44.5m | 43.3m | 40.0m | 38.0m | 57.5m | 71.8m | 61.1m | 72.6m |
Depreciation and amortization | 9.7m | |||||||
Interest expense | 44.9m | 27.6m | 19.2m | 33.3m | 49.5m | 91.1m | 123.3m | 68.5m |
Pre tax profit | 105.0m | 103.7m | 95.0m | 130.7m | 116.2m | 214.2m | 242.9m | 184.4m |
Income tax expense | 38.3m | 36.4m | 30.0m | 42.2m | 19.4m | 41.6m | 44.8m | 28.6m |
Net Income | 66.7m | 67.3m | 65.0m | 88.5m | 96.8m | 172.6m | 198.1m | 155.8m |
USD | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|---|---|---|---|---|
Cash | 149.7m | 134.5m | 117.6m | 110.1m | 114.8m | 121.6m | 150.7m | 236.2m | 200.7m | 231.1m |
Accounts Receivable | 3.9b | 3.8b | 4.7b | 6.0b | 8.8b | 9.1b | 9.7b | |||
Inventories | ||||||||||
PP&E | 138.1m | 146.7m | 137.1m | 141.4m | 136.6m | 131.6m | 125.0m | 215.7m | 214.5m | 207.2m |
Goodwill | 95.1m | 95.1m | 95.1m | 137.7m | 880.3m | 937.8m | 937.8m | |||
Total Assets | 6.7b | 6.5b | 6.4b | 7.2b | 8.1b | 8.4b | 8.9b | 14.0b | 14.5b | 16.0b |
Accounts Payable | 6.5b | |||||||||
Short-term debt | 624.6m | 661.4m | 814.6m | 1.0b | 1.3b | 166.6m | ||||
Long-term debt | 76.5m | 75.2m | 60.8m | 757.9m | 119.5m | 119.6m | 1.1b | 2.2b | 2.1b | 1.7b |
Total Debt | 76.5m | 699.8m | 1.4b | 119.6m | 119.7m | 570.7m | 3.5b | 1.9b | ||
Total Liabilities | 6.0b | 5.8b | 6.4b | 7.6b | 8.0b | 11.9b | 12.3b | 13.7b | ||
Common Stock | 579.9m | 579.3m | 574.6m | 573.1m | 1.6b | 1.6b | 1.6b | |||
Retained Earnings | 331.4m | 330.0m | 324.2m | 352.9m | 388.2m | 437.2m | 491.8m | 600.0m | 711.2m | 720.4m |
Total Equity | 712.2m | 710.4m | 682.2m | 784.1m | 809.4m | 865.2m | 930.7m | 2.1b | 2.2b | 2.3b |
Debt to Equity Ratio | 0.1 x | 1 x | 1.8 x | 0.1 x | 0.1 x | 0.3 x | ||||
Debt to Assets Ratio | 0 x | 0.1 x | 0.2 x | 0 x | 0 x | 0 x | ||||
Financial Leverage | 9.4 x | 9.1 x | 9.4 x | 9.2 x | 10.1 x | 9.8 x | 9.6 x | 6.7 x | 6.5 x | 7 x |
USD | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 66.7m | 67.3m | 48.3m | 65.0m | 75.1m | 88.5m | 96.8m | 172.6m | 198.1m | 155.8m |
Depreciation and Amortization | 12.0m | 15.8m | 14.3m | 12.8m | 13.3m | 13.0m | 12.6m | 31.9m | 28.1m | 33.3m |
Accounts Receivable | ||||||||||
Inventories | ||||||||||
Accounts Payable | ||||||||||
Cash From Operating Activities | 203.1m | 211.8m | 164.4m | 56.7m | 91.6m | 138.4m | 121.2m | 261.4m | 186.3m | 109.9m |
Purchases of PP&E | (23.5m) | (25.5m) | (10.6m) | (9.7m) | (6.5m) | (18.2m) | (20.9m) | (16.5m) | ||
Cash From Investing Activities | 219.0m | 10.0m | (100.2m) | (84.0m) | (918.8m) | (309.1m) | (427.1m) | (205.8m) | (252.4m) | (1.2b) |
Short-term Borrowings | (39.6m) | (525.1m) | ||||||||
Long-term Borrowings | (52.3m) | (1.3m) | (33.2m) | (86.0k) | (94.0k) | (52.5m) | (159.7m) | (681.5m) | ||
Dividends Paid | (35.3m) | (67.8m) | (34.8m) | (39.1m) | (41.2m) | (79.7m) | (89.1m) | (89.7m) | ||
Cash From Financing Activities | (378.4m) | (237.0m) | (81.0m) | 19.8m | 832.0m | 177.5m | 335.0m | 30.0m | 30.6m | 1.1b |
Net Change in Cash | 43.7m | (15.2m) | (7.5m) | 6.8m | 29.1m | 85.6m | (35.5m) | 30.4m | ||
Interest Paid | 46.8m | 29.3m | 17.2m | 18.2m | 21.0m | 33.2m | 49.5m | 84.1m | 121.8m | 75.9m |
Income Taxes Paid | 60.4m | 54.7m | 36.3m | 61.2m | 31.2m | 37.6m | 38.3m | 16.0m | 27.5m | 32.6m |
USD | Q1, 2011 |
---|---|
Debt/Equity | 0.1 x |
Financial Leverage | 8.9 x |
FY, 2014 | Q1, 2015 | Q2, 2015 | Q3, 2015 | FY, 2015 | Q1, 2016 | Q2, 2016 | Q3, 2016 | FY, 2016 | Q1, 2017 | Q2, 2017 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Non-accrual Loans | $48.47 m | $49.15 m | $39.67 m | $35.71 m | $28 m | $22.01 m | $22.28 m | $18.30 m | $17.73 m | $33.16 m | $36.57 m |
Non-performing Loans | $64.40 m | $64.58 m | $59.76 m | $55.94 m | $56.87 m | $52.13 m | $50.30 m | $50.47 m | $47.97 m | $63.11 m | $56.71 m |
Total Loans | $4.78 b | $4.76 b | $4.85 b | $5.22 b | $5.39 b | $5.50 b | $5.70 b | $5.79 b | $5.76 b | $5.75 b | $5.87 b |