|
特拉華州
|
| |
13-1840497
|
|
|
(國家或其他司法管轄區)
成立為法團或組織) |
| |
(I.R.S.僱主)
(識別號) |
|
|
格倫佩特中心東,3樓
弗蘭克·伯爾大道300號,21號套房 新澤西蒂內克 (首席行政辦公室地址)
|
| |
07666-6712
(郵政編碼) |
|
|
每一班的職稱
|
| |
交易符號
|
| |
註冊的每個交易所的名稱
|
|
|
普通股,0.0001美元
每股票面價值 |
| |
PAHC
|
| |
納斯達克股票市場
|
|
| 大型加速箱 | | | ☐ | | | 加速過濾器 | | | | |
| 非加速濾波器 | | | ☐ | | |
小型報告公司
|
| | ☐ | |
| 新興成長型公司 | | | ☐ | | | | | |
| | |
頁
|
| |||
第一部分-財務資料 | | | | | | | |
項1
財務報表(未經審計)
|
| | | | 3 | | |
綜合業務報表
|
| | | | 3 | | |
綜合收入報表
|
| | | | 4 | | |
綜合資產負債表
|
| | | | 5 | | |
現金流動合併報表
|
| | | | 6 | | |
股東權益變動綜合報表
|
| | | | 7 | | |
合併財務報表附註
|
| | | | 8 | | |
項2。
管理部門的財務狀況及結果分析
操作
|
| | | | 22 | | |
項3。
市場風險的定量和定性披露
|
| | | | 34 | | |
項4。
控制和過程
|
| | | | 34 | | |
第二部分-其他資料 | | | | | | | |
項1
法律程序
|
| | | | 36 | | |
第1A項
危險因素
|
| | | | 36 | | |
項2。
未經登記的股本證券銷售和收益的使用
|
| | | | 36 | | |
項3。
高級證券的違約
|
| | | | 36 | | |
項4。
礦山安全披露
|
| | | | 36 | | |
項5。
其他信息
|
| | | | 36 | | |
簽名
|
| | | | 37 | | |
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(未經審計)
(單位:千,但每股數額除外) |
| |||||||||||||||||||||
淨銷售額
|
| | | $ | 214,012 | | | | | $ | 218,223 | | | | | $ | 403,732 | | | | | $ | 418,376 | | |
出售貨物的成本
|
| | | | 144,908 | | | | | | 149,579 | | | | | | 276,965 | | | | | | 283,927 | | |
毛利
|
| | | | 69,104 | | | | | | 68,644 | | | | | | 126,767 | | | | | | 134,449 | | |
銷售、一般和行政費用
|
| | | | 49,495 | | | | | | 42,938 | | | | | | 97,011 | | | | | | 85,890 | | |
營業收入
|
| | | | 19,609 | | | | | | 25,706 | | | | | | 29,756 | | | | | | 48,559 | | |
利息費用,淨額
|
| | | | 3,432 | | | | | | 3,015 | | | | | | 6,786 | | | | | | 5,798 | | |
外幣(收益)損失淨額
|
| | | | (718) | | | | | | 2,617 | | | | | | 2,503 | | | | | | (18) | | |
所得税前收入
|
| | | | 16,895 | | | | | | 20,074 | | | | | | 20,467 | | | | | | 42,779 | | |
所得税準備金
|
| | | | 5,001 | | | | | | 5,326 | | | | | | 6,058 | | | | | | 11,717 | | |
淨收益
|
| | | $ | 11,894 | | | | | $ | 14,748 | | | | | $ | 14,409 | | | | | $ | 31,062 | | |
每股淨收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
基本
|
| | | $ | 0.29 | | | | | $ | 0.37 | | | | | $ | 0.36 | | | | | $ | 0.77 | | |
稀釋
|
| | | $ | 0.29 | | | | | $ | 0.36 | | | | | $ | 0.36 | | | | | $ | 0.77 | | |
加權平均普通股 | | | | | | | | | | | | | | | | | | | | | | | | | |
基本
|
| | | | 40,454 | | | | | | 40,383 | | | | | | 40,454 | | | | | | 40,376 | | |
稀釋
|
| | | | 40,504 | | | | | | 40,523 | | | | | | 40,504 | | | | | | 40,523 | | |
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(未經審計)
(單位:千) |
| |||||||||||||||||||||
淨收益
|
| | | $ | 11,894 | | | | | $ | 14,748 | | | | | $ | 14,409 | | | | | $ | 31,062 | | |
衍生工具公允價值的變化
|
| | | | 1,080 | | | | | | (2,243) | | | | | | (4) | | | | | | (1,702) | | |
外幣換算調整
|
| | | | 2,203 | | | | | | 4,163 | | | | | | (4,620) | | | | | | (3,519) | | |
未確認的養卹金淨收益(損失)
|
| | | | 138 | | | | | | 124 | | | | | | 258 | | | | | | 232 | | |
(準備金)所得税福利
|
| | | | (303) | | | | | | 527 | | | | | | (63) | | | | | | 365 | | |
其他綜合收入(損失)
|
| | | | 3,118 | | | | | | 2,571 | | | | | | (4,429) | | | | | | (4,624) | | |
綜合收入(損失)
|
| | | $ | 15,012 | | | | | $ | 17,319 | | | | | $ | 9,980 | | | | | $ | 26,438 | | |
|
| |
十二月三十一日
2019 |
| |
六月三十日
2019 |
| ||||||
| | |
(未經審計)
(單位:千,除份額外) 和每股數額) |
| |||||||||
資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 26,180 | | | | | $ | 57,573 | | |
短期投資
|
| | | | 49,000 | | | | | | 24,000 | | |
應收賬款淨額
|
| | | | 147,441 | | | | | | 159,022 | | |
存貨淨額
|
| | | | 193,509 | | | | | | 198,322 | | |
其他流動資產
|
| | | | 29,357 | | | | | | 27,245 | | |
流動資產總額
|
| | | | 445,487 | | | | | | 466,162 | | |
不動產、廠房和設備,淨額
|
| | | | 144,733 | | | | | | 140,235 | | |
無形資產,淨額
|
| | | | 75,541 | | | | | | 47,478 | | |
善意 | | | | | 52,679 | | | | | | 27,348 | | |
其他資產
|
| | | | 69,878 | | | | | | 45,448 | | |
總資產
|
| | | $ | 788,318 | | | | | $ | 726,671 | | |
負債和股東權益 | | | | | | | | | | | | | |
長期債務的當期部分
|
| | | $ | 15,625 | | | | | $ | 12,540 | | |
應付帳款
|
| | | | 58,263 | | | | | | 73,189 | | |
應計費用和其他流動負債
|
| | | | 73,171 | | | | | | 68,498 | | |
流動負債總額
|
| | | | 147,059 | | | | | | 154,227 | | |
循環信貸設施
|
| | | | 149,000 | | | | | | 96,000 | | |
長期債務
|
| | | | 208,446 | | | | | | 217,635 | | |
其他負債
|
| | | | 66,398 | | | | | | 42,794 | | |
負債總額
|
| | | | 570,903 | | | | | | 510,656 | | |
承付款和意外開支(附註9) | | | | | | | | | | | | | |
普通股,每股面值0.0001美元;300,000,000股
2019年12月31日已發行和流通的20,287,574股 2019年6月30日;30,000,000股股獲批准,發行20,166,034股 截至2019年12月31日及6月30日 |
| | | | 4 | | | | | | 4 | | |
優先股,每股面值0.0001美元;16,000,000股授權,不發行和發行股票
|
| | | | — | | | | | | — | | |
已付資本
|
| | | | 134,395 | | | | | | 133,266 | | |
留存收益
|
| | | | 173,626 | | | | | | 168,926 | | |
累計其他綜合收入(損失)
|
| | | | (90,610) | | | | | | (86,181) | | |
股東權益總額
|
| | | | 217,415 | | | | | | 216,015 | | |
負債和股東權益共計
|
| | | $ | 788,318 | | | | | $ | 726,671 | | |
|
| | |
六個月
|
| |||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| ||||||
| | |
(未經審計)
(單位:千) |
| |||||||||
經營活動 | | | | | | | | | | | | | |
淨收益
|
| | | $ | 14,409 | | | | | $ | 31,062 | | |
按業務活動調節淨收入與提供(使用)現金淨額的調整數:
|
| | | | | | | | | | | | |
折舊和攤銷
|
| | | | 15,929 | | | | | | 13,532 | | |
發債成本攤銷和債務貼現
|
| | | | 442 | | | | | | 441 | | |
股票補償
|
| | | | 1,129 | | | | | | 1,129 | | |
與採購有關的貨物銷售成本
|
| | | | 280 | | | | | | — | | |
購置相關應計利息
|
| | | | 132 | | | | | | — | | |
遞延所得税
|
| | | | (565) | | | | | | 135 | | |
外幣(收益)損失淨額
|
| | | | (132) | | | | | | 12 | | |
其他 | | | | | 374 | | | | | | (1,071) | | |
經營資產和負債的變動,扣除業務收購後: | | | | | | | | | | | | | |
應收賬款淨額
|
| | | | 12,906 | | | | | | (8,906) | | |
存貨淨額
|
| | | | 3,412 | | | | | | (16,278) | | |
其他流動資產
|
| | | | (2,300) | | | | | | (3,616) | | |
其他資產
|
| | | | (1,395) | | | | | | 866 | | |
應付帳款
|
| | | | (14,108) | | | | | | 5,169 | | |
應計費用和其他負債
|
| | | | (1,992) | | | | | | (5,839) | | |
業務活動提供的現金淨額(使用)
|
| | | | 28,521 | | | | | | 16,636 | | |
投資活動 | | | | | | | | | | | | | |
購買短期投資
|
| | | | (25,000) | | | | | | (10,000) | | |
短期投資到期日
|
| | | | — | | | | | | 11,000 | | |
資本支出
|
| | | | (16,115) | | | | | | (12,117) | | |
企業收購
|
| | | | (54,549) | | | | | | (9,838) | | |
其他,淨額
|
| | | | (1,045) | | | | | | 27 | | |
投資活動現金淨額(使用)
|
| | | | (96,709) | | | | | | (20,928) | | |
籌資活動 | | | | | | | | | | | | | |
循環信貸貸款
|
| | | | 155,000 | | | | | | 103,000 | | |
循環信貸貸款償還額
|
| | | | (102,000) | | | | | | (85,000) | | |
償還長期債務和其他
|
| | | | (6,361) | | | | | | (6,359) | | |
應付購置款票據的發行
|
| | | | — | | | | | | 3,775 | | |
發行的普通股收益
|
| | | | — | | | | | | 341 | | |
支付的股息
|
| | | | (9,709) | | | | | | (8,883) | | |
融資活動使用的現金淨額
|
| | | | 36,930 | | | | | | 6,874 | | |
匯率變動對現金的影響
|
| | | | (135) | | | | | | (414) | | |
現金和現金等價物淨增(減少)額
|
| | | | (31,393) | | | | | | 2,168 | | |
期初現金及現金等價物
|
| | | | 57,573 | | | | | | 29,168 | | |
期末現金及現金等價物
|
| | | $ | 26,180 | | | | | $ | 31,336 | | |
| | |
股份
普通股 |
| |
共同
股票 |
| |
首選
股票 |
| |
已付
資本 |
| |
留用
收益 |
| |
累積
其他 綜合 收入(損失) |
| |
共計
|
| |||||||||||||||||||||
| | |
(單位:千,份額除外)
|
| |||||||||||||||||||||||||||||||||||||||
截至2019年6月30日
|
| | | | 40,453,608 | | | | | $ | 4 | | | | | $ | — | | | | | $ | 133,266 | | | | | $ | 168,926 | | | | | $ | (86,181) | | | | | $ | 216,015 | | |
綜合收入(損失)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,515 | | | | | | (7,547) | | | | | | (5,032) | | |
申報股息(每股0.12美元)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,854) | | | | | | — | | | | | | (4,854) | | |
股票補償費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 565 | | | | | | — | | | | | | — | | | | | | 565 | | |
截至2019年9月30日
|
| | | | 40,453,608 | | | | | $ | 4 | | | | | $ | — | | | | | $ | 133,831 | | | | | $ | 166,587 | | | | | $ | (93,728) | | | | | $ | 206,694 | | |
綜合收入(損失)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,894 | | | | | | 3,118 | | | | | | 15,012 | | |
申報股息(每股0.12美元)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,855) | | | | | | — | | | | | | (4,855) | | |
股票補償費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 564 | | | | | | — | | | | | | — | | | | | | 564 | | |
截至2019年12月31日
|
| | | | 40,453,608 | | | | | $ | 4 | | | | | $ | — | | | | | $ | 134,395 | | | | | $ | 173,626 | | | | | $ | (90,610) | | | | | $ | 217,415 | | |
|
| | |
股份
普通股 |
| |
共同
股票 |
| |
首選
股票 |
| |
已付
資本 |
| |
留用
收益 |
| |
累積
其他
綜合 收入(損失) |
| |
共計
|
| |||||||||||||||||||||
| | |
(單位:千,份額除外)
|
| |||||||||||||||||||||||||||||||||||||||
截至2018年6月30日
|
| | | | 40,357,708 | | | | | $ | 4 | | | | | $ | — | | | | | $ | 129,873 | | | | | $ | 131,560 | | | | | $ | (76,483) | | | | | $ | 184,954 | | |
採用新的收入標準
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 1,245 | | | | | | — | | | | | | 1,245 | | |
綜合收入(損失)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,314 | | | | | | (7,195) | | | | | | 9,119 | | |
行使股票期權
|
| | | | 17,860 | | | | | | — | | | | | | — | | | | | | 211 | | | | | | — | | | | | | — | | | | | | 211 | | |
申報股息(每股0.10美元)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,037) | | | | | | — | | | | | | (4,037) | | |
股票補償費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 565 | | | | | | — | | | | | | — | | | | | | 565 | | |
截至2018年9月30日
|
| | | | 40,375,568 | | | | | $ | 4 | | | | | $ | — | | | | | $ | 130,649 | | | | | $ | 145,082 | | | | | $ | (83,678) | | | | | $ | 192,057 | | |
綜合收入(損失)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,748 | | | | | | 2,571 | | | | | | 17,319 | | |
行使股票期權
|
| | | | 11,000 | | | | | | — | | | | | | — | | | | | | 130 | | | | | | — | | | | | | — | | | | | | 130 | | |
申報股息(每股0.12美元)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,846) | | | | | | — | | | | | | (4,846) | | |
股票補償費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 564 | | | | | | — | | | | | | — | | | | | | 564 | | |
截至2018年12月31日
|
| | | | 40,386,568 | | | | | $ | 4 | | | | | $ | — | | | | | $ | 131,343 | | | | | $ | 154,984 | | | | | $ | (81,107) | | | | | $ | 205,224 | | |
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
淨收益
|
| | | $ | 11,894 | | | | | $ | 14,748 | | | | | $ | 14,409 | | | | | $ | 31,062 | | |
加權平均股票數 - Basic
|
| | | | 40,454 | | | | | | 40,383 | | | | | | 40,454 | | | | | | 40,376 | | |
股票期權與限制性股票單位的稀釋效應
|
| | | | 50 | | | | | | 140 | | | | | | 50 | | | | | | 147 | | |
加權平均股份數 - 稀釋後
|
| | | | 40,504 | | | | | | 40,523 | | | | | | 40,504 | | | | | | 40,523 | | |
每股淨收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
基本
|
| | | $ | 0.29 | | | | | $ | 0.37 | | | | | $ | 0.36 | | | | | $ | 0.77 | | |
稀釋
|
| | | $ | 0.29 | | | | | $ | 0.36 | | | | | $ | 0.36 | | | | | $ | 0.77 | | |
|
週轉金,淨額
|
| | | $ | 2,366 | | |
|
財產、廠房和設備
|
| | | | 2,005 | | |
|
定活無形資產
|
| | | | 32,400 | | |
|
善意
|
| | | | 25,331 | | |
|
獲得的淨資產
|
| | | $ | 62,102 | | |
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
動物健康 | | | | | | | | | | | | | | | | | | | | | | | | | |
MFAS和其他
|
| | | $ | 91,955 | | | | | $ | 93,054 | | | | | $ | 166,989 | | | | | $ | 180,058 | | |
營養特產
|
| | | | 33,062 | | | | | | 29,460 | | | | | | 63,495 | | | | | | 56,430 | | |
疫苗
|
| | | | 18,672 | | | | | | 17,048 | | | | | | 35,055 | | | | | | 34,263 | | |
動物健康總額
|
| | | $ | 143,689 | | | | | $ | 139,562 | | | | | $ | 265,539 | | | | | $ | 270,751 | | |
礦物營養
|
| | | | 55,685 | | | | | | 62,319 | | | | | | 108,334 | | | | | | 117,157 | | |
性能產品
|
| | | | 14,638 | | | | | | 16,342 | | | | | | 29,859 | | | | | | 30,468 | | |
共計
|
| | | $ | 214,012 | | | | | $ | 218,223 | | | | | $ | 403,732 | | | | | $ | 418,376 | | |
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
美國
|
| | | $ | 122,917 | | | | | $ | 126,065 | | | | | $ | 241,404 | | | | | $ | 240,552 | | |
拉丁美洲和加拿大
|
| | | | 42,704 | | | | | | 40,273 | | | | | | 79,445 | | | | | | 79,156 | | |
歐洲、中東和非洲
|
| | | | 27,660 | | | | | | 26,186 | | | | | | 51,353 | | | | | | 51,022 | | |
亞太
|
| | | | 20,731 | | | | | | 25,699 | | | | | | 31,530 | | | | | | 47,646 | | |
共計
|
| | | $ | 214,012 | | | | | $ | 218,223 | | | | | $ | 403,732 | | | | | $ | 418,376 | | |
|
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
利息費用,淨額 | | | | | | | | | | | | | | | | | | | | | | | | | |
定期貸款
|
| | | $ | 2,031 | | | | | $ | 2,202 | | | | | $ | 4,079 | | | | | $ | 4,314 | | |
循環信貸設施
|
| | | | 1,530 | | | | | | 920 | | | | | | 2,961 | | | | | | 1,667 | | |
發債成本攤銷和債務貼現
|
| | | | 221 | | | | | | 220 | | | | | | 442 | | | | | | 441 | | |
購置相關應計利息
|
| | | | 79 | | | | | | — | | | | | | 132 | | | | | | — | | |
其他
|
| | | | 76 | | | | | | 120 | | | | | | 156 | | | | | | 283 | | |
利息費用
|
| | | | 3,937 | | | | | | 3,462 | | | | | | 7,770 | | | | | | 6,705 | | |
利息(收入)
|
| | | | (505) | | | | | | (447) | | | | | | (984) | | | | | | (907) | | |
| | | | $ | 3,432 | | | | | $ | 3,015 | | | | | $ | 6,786 | | | | | $ | 5,798 | | |
|
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
折舊和攤銷 | | | | | | | | | | | | | | | | | | | | | | | | | |
不動產、廠房和設備的折舊
|
| | | $ | 5,840 | | | | | $ | 5,308 | | | | | $ | 11,571 | | | | | $ | 10,496 | | |
無形資產攤銷
|
| | | | 2,296 | | | | | | 1,521 | | | | | | 4,334 | | | | | | 3,012 | | |
其他資產攤銷
|
| | | | 12 | | | | | | 12 | | | | | | 24 | | | | | | 24 | | |
| | | | $ | 8,148 | | | | | $ | 6,841 | | | | | $ | 15,929 | | | | | $ | 13,532 | | |
|
| |
十二月三十一日
2019 |
| |
六月三十日
2019 |
| ||||||
盤存 | | | | | | | | | | | | | |
原料
|
| | | $ | 73,394 | | | | | $ | 64,441 | | |
在製品
|
| | | | 10,489 | | | | | | 10,699 | | |
成品
|
| | | | 109,626 | | | | | | 123,182 | | |
| | | | $ | 193,509 | | | | | $ | 198,322 | | |
|
|
| |
十二月三十一日
2019 |
| |
六月三十日
2019 |
| ||||||
商譽前滾 | | | | | | | | | | | | | |
期初餘額
|
| | | $ | 27,348 | | | | | $ | 27,348 | | |
Osprey獲取
|
| | | | 25,331 | | | | | | — | | |
期末餘額
|
| | | $ | 52,679 | | | | | $ | 27,348 | | |
|
|
| |
十二月三十一日
2019 |
| |
六月三十日
2019 |
| ||||||
其他資產 | | | | | | | | | | | | | |
ROU經營租賃資產
|
| | | $ | 23,115 | | | | | $ | — | | |
遞延所得税
|
| | | | 17,039 | | | | | | 16,770 | | |
存款
|
| | | | 6,809 | | | | | | 7,024 | | |
保險投資
|
| | | | 5,521 | | | | | | 5,431 | | |
權益法投資
|
| | | | 4,902 | | | | | | 4,196 | | |
補償資產
|
| | | | 3,000 | | | | | | 3,000 | | |
遞延融資費用
|
| | | | 1,276 | | | | | | 1,531 | | |
其他
|
| | | | 8,216 | | | | | | 7,496 | | |
| | | | $ | 69,878 | | | | | $ | 45,448 | | |
|
|
| |
十二月三十一日
2019 |
| |
六月三十日
2019 |
| ||||||
應計費用和其他流動負債 | | | | | | | | | | | | | |
與僱員有關
|
| | | $ | 29,845 | | | | | $ | 28,298 | | |
當期經營租賃負債
|
| | | | 6,672 | | | | | | — | | |
佣金和回扣
|
| | | | 7,942 | | | | | | 8,397 | | |
保險相關
|
| | | | 1,291 | | | | | | 1,279 | | |
專業費用
|
| | | | 5,222 | | | | | | 5,212 | | |
所得税和其他税
|
| | | | 4,791 | | | | | | 6,067 | | |
重組成本
|
| | | | 2,568 | | | | | | 3,590 | | |
其他
|
| | | | 14,840 | | | | | | 15,655 | | |
| | | | $ | 73,171 | | | | | $ | 68,498 | | |
|
2019年6月30日負債餘額
|
| | | $ | 5,590 | | |
|
收費
|
| | | | 425 | | |
|
付款
|
| | | | (1,847) | | |
|
2019年12月31日負債餘額
|
| | | $ | 4,168 | | |
|
| |
十二月三十一日
2019 |
| |
六月三十日
2019 |
| ||||||
其他負債 | | | | | | | | | | | | | |
長期經營租賃負債
|
| | | $ | 17,453 | | | | | $ | — | | |
長期和遞延所得税
|
| | | | 9,520 | | | | | | 8,978 | | |
補充退休金、遞延補償和其他
|
| | | | 7,837 | | | | | | 7,605 | | |
與購置有關的考慮
|
| | | | 7,678 | | | | | | — | | |
國際退休計劃
|
| | | | 5,247 | | | | | | 5,133 | | |
美國養老金計劃
|
| | | | 3,146 | | | | | | 3,934 | | |
重組成本
|
| | | | 1,600 | | | | | | 2,000 | | |
其他長期負債
|
| | | | 13,917 | | | | | | 15,144 | | |
| | | | $ | 66,398 | | | | | $ | 42,794 | | |
|
|
| |
十二月三十一日
2019 |
| |
六月三十日
2019 |
| ||||||
累計其他綜合收入(損失) | | | | | | | | | | | | | |
衍生儀器
|
| | | $ | (598) | | | | | $ | (594) | | |
外幣換算調整
|
| | | | (75,845) | | | | | | (71,225) | | |
未確認的養卹金淨收益(損失)
|
| | | | (19,792) | | | | | | (20,050) | | |
(規定)衍生工具所得税的福利
|
| | | | 149 | | | | | | 148 | | |
(規定)長期公司間所得税的福利
投資 |
| | | | 8,166 | | | | | | 8,166 | | |
(準備金)養卹金收益所得税福利(損失)
|
| | | | (2,690) | | | | | | (2,626) | | |
| | | | $ | (90,610) | | | | | $ | (86,181) | | |
|
| |
十二月三十一日
2019 |
| |
六月三十日
2019 |
| ||||||
貸款期限2022年6月到期
|
| | | $ | 225,000 | | | | | $ | 231,250 | | |
其他
|
| | | | — | | | | | | 40 | | |
| | | | | 225,000 | | | | | | 231,290 | | |
未攤銷的債務發行成本和債務折扣
|
| | | | (929) | | | | | | (1,115) | | |
| | | | | 224,071 | | | | | | 230,175 | | |
減:當前到期日
|
| | | | (15,625) | | | | | | (12,540) | | |
| | | | $ | 208,446 | | | | | $ | 217,635 | | |
|
| |
十二月三十一日
2019 |
| |
資產負債表分類
|
| |||
資產: | | | | | | | | | | |
經營租賃ROU資產
|
| | | $ | 23,115 | | | | 其他資產 | |
負債: | | | | | | | | | | |
電流部分
|
| | | | 6,672 | | | |
應計費用和其他流動負債
|
|
非電流部分
|
| | | | 17,453 | | | | 其他負債 | |
經營租賃負債總額
|
| | | $ | 24,125 | | | | | |
12月31日終了期間的
|
| |
三個月
2019 |
| |
六個月
2019 |
| ||||||
經營租賃費用
|
| | | $ | 1,911 | | | | | $ | 3,762 | | |
可變租賃費用
|
| | | | 307 | | | | | | 631 | | |
短期租賃費用
|
| | | | 214 | | | | | | 417 | | |
租賃費用總額
|
| | | $ | 2,432 | | | | | $ | 4,810 | | |
12月31日終了期間的
|
| |
三個月
2019 |
| |
六個月
2019 |
| ||||||
用於ROU經營租賃的經營現金流
|
| | | $ | 1,968 | | | | | $ | 3,645 | | |
為換取新的經營租賃負債而獲得的資產使用權
|
| | | $ | 3,972 | | | | | $ | 7,762 | | |
| | |
截至
2019年12月31日 |
| |||
加權平均剩餘租賃期(按年計) - ROU經營租賃
|
| | | | 6.4 | | |
加權平均折現率 - ROU經營租賃
|
| | | | 4.17% | | |
截至6月30日止的年份
|
| | | | | | |
2020
|
| | | $ | 3,853 | | |
2021
|
| | | | 6,627 | | |
2022
|
| | | | 5,012 | | |
2023
|
| | | | 2,765 | | |
2024
|
| | | | 2,283 | | |
2025年及其後
|
| | | | 7,273 | | |
租賃付款總額
|
| | | | 27,813 | | |
減:利息
|
| | | | 3,688 | | |
經營租賃負債總額
|
| | | $ | 24,125 | | |
截至6月30日止的年份
|
| | | | | | |
2020
|
| | | $ | 5,815 | | |
2021
|
| | | | 4,160 | | |
2022
|
| | | | 3,191 | | |
2023
|
| | | | 1,445 | | |
2024
|
| | | | 865 | | |
此後
|
| | | | 765 | | |
最低租賃付款總額
|
| | | $ | 16,241 | | |
儀器
|
| |
樹籬
|
| |
概念
數額在 十二月三十一日 2019 |
| |
合併
資產負債表 |
| |
資產(負債)
公允價值 |
| |||||||||
|
十二月三十一日
2019 |
| |
六月三十日
2019 |
| |||||||||||||||||
備選方案
|
| |
巴西皇家電話公司
|
| |
R$108,000
|
| |
(1)
|
| | | $ | 659 | | | | | $ | 413 | | |
備選方案
|
| |
巴西里亞爾
|
| |
R$108,000
|
| |
(1)
|
| | | $ | (217) | | | | | $ | (30) | | |
互換
|
| |
利率互換
|
| |
$150,000
|
| |
其他負債
|
| | | $ | (1,040) | | | | | $ | (977) | | |
截至12月31日止的三個月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | | | |
在保監處記錄的增益(損失)
|
| |
中確認的收益(損失)
綜合業務報表 |
| |
合併報表
業務線 項目共計 |
| ||||||||||||||||||||||||||||||
儀器
|
| |
對衝
|
| |
2019
|
| |
2018
|
| |
合併
陳述 行動部 |
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||
備選方案
|
| |
巴西皇家電話公司
|
| | | $ | 422 | | | | | $ | 513 | | | | 出售貨物的成本 | | | | $ | (63) | | | | | $ | — | | | | | $ | 144,908 | | | | | $ | 149,579 | | |
互換
|
| | 利率互換 | | | | $ | 658 | | | | | $ | (2,756) | | | |
利息費用,淨額
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,432 | | | | | $ | 3,015 | | |
截至12月31日止的六個月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | | | |
在保監處記錄的增益(損失)
|
| |
中確認的收益(損失)
綜合業務報表 |
| |
合併報表
業務線 項目共計 |
| ||||||||||||||||||||||||||||||
儀器
|
| |
對衝
|
| |
2019
|
| |
2018
|
| |
合併
陳述 行動部 |
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||
備選方案
|
| |
巴西皇家電話公司
|
| | | $ | 59 | | | | | $ | 404 | | | |
出售貨物的成本
|
| | | $ | (108) | | | | | $ | 1,084 | | | | | $ | 276,965 | | | | | $ | 283,927 | | |
互換
|
| | 利率互換 | | | | $ | (63) | | | | | $ | (2,106) | | | |
利息費用,淨額
|
| | | $ | — | | | | | $ | — | | | | | $ | 6,786 | | | | | $ | 5,798 | | |
|
| |
2019年12月31日
|
| |
2019年6月30日
|
| ||||||||||||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
三級
|
| |
一級
|
| |
二級
|
| |
三級
|
| ||||||||||||||||||
短期投資
|
| | | $ | 49,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 24,000 | | | | | $ | — | | | | | $ | — | | |
外幣衍生工具
|
| | | $ | — | | | | | $ | 442 | | | | | $ | — | | | | | $ | — | | | | | $ | 383 | | | | | $ | — | | |
利率互換
|
| | | $ | — | | | | | $ | (1,040) | | | | | $ | — | | | | | $ | — | | | | | $ | (977) | | | | | $ | — | | |
關於購置的或有考慮
|
| | | $ | — | | | | | $ | — | | | | | $ | (7,678) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
2019年6月30日餘額
|
| | | $ | — | | |
|
Osprey獲取
|
| | | | (7,553) | | |
|
購置相關應計利息
|
| | | | (125) | | |
|
2019年12月31日結餘
|
| | | ($ | 7,678) | | |
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
淨銷售額 | | | | | | | | | | | | | | | | | | | | | | | | | |
動物健康
|
| | | $ | 143,689 | | | | | $ | 139,562 | | | | | $ | 265,539 | | | | | $ | 270,751 | | |
礦物營養
|
| | | | 55,685 | | | | | | 62,319 | | | | | | 108,334 | | | | | | 117,157 | | |
性能產品
|
| | | | 14,638 | | | | | | 16,342 | | | | | | 29,859 | | | | | | 30,468 | | |
總段
|
| | | $ | 214,012 | | | | | $ | 218,223 | | | | | $ | 403,732 | | | | | $ | 418,376 | | |
折舊和攤銷 | | | | | | | | | | | | | | | | | | | | | | | | | |
動物健康
|
| | | $ | 6,711 | | | | | $ | 5,493 | | | | | $ | 13,095 | | | | | $ | 10,849 | | |
礦物營養
|
| | | | 629 | | | | | | 616 | | | | | | 1,242 | | | | | | 1,213 | | |
性能產品
|
| | | | 417 | | | | | | 279 | | | | | | 794 | | | | | | 552 | | |
總段
|
| | | $ | 7,757 | | | | | $ | 6,388 | | | | | $ | 15,131 | | | | | $ | 12,614 | | |
|
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
調整後的EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | |
動物健康
|
| | | $ | 33,838 | | | | | $ | 35,925 | | | | | $ | 58,899 | | | | | $ | 71,641 | | |
礦物營養
|
| | | | 3,684 | | | | | | 4,084 | | | | | | 7,159 | | | | | | 6,647 | | |
性能產品
|
| | | | 1,457 | | | | | | 1,514 | | | | | | 2,309 | | | | | | 2,230 | | |
總段
|
| | | $ | 38,979 | | | | | $ | 41,523 | | | | | $ | 68,367 | | | | | $ | 80,518 | | |
所得税前收入與調整後的EBITDA的核對
|
| | | | | | | | | | | | | | | | | | | | | | | | |
所得税前收入
|
| | | $ | 16,895 | | | | | $ | 20,074 | | | | | $ | 20,467 | | | | | $ | 42,779 | | |
利息費用,淨額
|
| | | | 3,432 | | | | | | 3,015 | | | | | | 6,786 | | | | | | 5,798 | | |
折舊和攤銷 - 總額
|
| | | | 7,757 | | | | | | 6,388 | | | | | | 15,131 | | | | | | 12,614 | | |
折舊和攤銷 - 公司
|
| | | | 391 | | | | | | 453 | | | | | | 798 | | | | | | 918 | | |
公司成本
|
| | | | 10,491 | | | | | | 9,918 | | | | | | 20,219 | | | | | | 18,804 | | |
重組成本
|
| | | | — | | | | | | — | | | | | | 425 | | | | | | — | | |
股票補償
|
| | | | 564 | | | | | | 564 | | | | | | 1,129 | | | | | | 1,129 | | |
與採購有關的貨物銷售成本
|
| | | | — | | | | | | — | | | | | | 280 | | | | | | — | | |
與購置有關的交易費用
|
| | | | — | | | | | | — | | | | | | 462 | | | | | | — | | |
與購置有關的其他
|
| | | | 167 | | | | | | — | | | | | | 167 | | | | | | — | | |
其他,淨額
|
| | | | — | | | | | | (1,506) | | | | | | — | | | | | | (1,506) | | |
外幣(收益)損失淨額
|
| | | | (718) | | | | | | 2,617 | | | | | | 2,503 | | | | | | (18) | | |
調整後的EBITDA - 總段
|
| | | $ | 38,979 | | | | | $ | 41,523 | | | | | $ | 68,367 | | | | | $ | 80,518 | | |
|
|
| |
十二月三十一日
2019 |
| |
六月三十日
2019 |
| ||||||
可識別資產 | | | | | | | | | | | | | |
動物健康
|
| | | $ | 572,921 | | | | | $ | 508,864 | | |
礦物營養
|
| | | | 69,988 | | | | | | 67,662 | | |
性能產品
|
| | | | 33,530 | | | | | | 32,886 | | |
總段
|
| | | | 676,439 | | | | | | 609,412 | | |
企業
|
| | | | 111,879 | | | | | | 117,259 | | |
共計
|
| | | $ | 788,318 | | | | | $ | 726,671 | | |
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||||||||||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
變化
|
| |
2019
|
| |
2018
|
| |
變化
|
| ||||||||||||||||||||||||||||||
| | |
(單位:千,但每股數額和百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||
淨銷售額
|
| | | $ | 214,012 | | | | | $ | 218,223 | | | | | $ | (4,211) | | | | |
|
(2)%
|
| | | | $ | 403,732 | | | | | $ | 418,376 | | | | | $ | (14,644) | | | | |
|
(4)%
|
| |
毛利
|
| | | | 69,104 | | | | | | 68,644 | | | | | | 460 | | | | |
|
1%
|
| | | | | 126,767 | | | | | | 134,449 | | | | | | (7,682) | | | | |
|
(6)%
|
| |
銷售、一般和行政
費用 |
| | | | 49,495 | | | | | | 42,938 | | | | | | 6,557 | | | | |
|
15%
|
| | | | | 97,011 | | | | | | 85,890 | | | | | | 11,121 | | | | |
|
13%
|
| |
營業收入
|
| | | | 19,609 | | | | | | 25,706 | | | | | | (6,097) | | | | |
|
(24)%
|
| | | | | 29,756 | | | | | | 48,559 | | | | | | (18,803) | | | | |
|
(39)%
|
| |
利息費用,淨額
|
| | | | 3,432 | | | | | | 3,015 | | | | | | 417 | | | | |
|
14%
|
| | | | | 6,786 | | | | | | 5,798 | | | | | | 988 | | | | |
|
17%
|
| |
外幣(收益)損失淨額
|
| | | | (718) | | | | | | 2,617 | | | | | | (3,335) | | | | |
|
*
|
| | | | | 2,503 | | | | | | (18) | | | | | | 2,521 | | | | |
|
*
|
| |
所得税前收入
|
| | | | 16,895 | | | | | | 20,074 | | | | | | (3,179) | | | | |
|
(16)%
|
| | | | | 20,467 | | | | | | 42,779 | | | | | | (22,312) | | | | |
|
(52)%
|
| |
所得税準備金
|
| | | | 5,001 | | | | | | 5,326 | | | | | | (325) | | | | |
|
(6)%
|
| | | | | 6,058 | | | | | | 11,717 | | | | | | (5,659) | | | | |
|
(48)%
|
| |
淨收益
|
| | | $ | 11,894 | | | | | $ | 14,748 | | | | | $ | (2,854) | | | | |
|
(19)%
|
| | | | $ | 14,409 | | | | | $ | 31,062 | | | | | $ | (16,653) | | | | |
|
(54)%
|
| |
每股淨收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本
|
| | | $ | 0.29 | | | | | $ | 0.37 | | | | | $ | (0.08) | | | | | | | | | | | $ | 0.36 | | | | | $ | 0.77 | | | | | $ | (0.41) | | | | | | | | |
稀釋
|
| | | $ | 0.29 | | | | | $ | 0.36 | | | | | $ | (0.07) | | | | | | | | | | | $ | 0.36 | | | | | $ | 0.77 | | | | | $ | (0.41) | | | | | | | | |
加權平均流通股數
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本
|
| | | | 40,454 | | | | | | 40,383 | | | | | | | | | | | | | | | | | | 40,454 | | | | | | 40,376 | | | | | | | | | | | | | | |
稀釋
|
| | | | 40,504 | | | | | | 40,523 | | | | | | | | | | | | | | | | | | 40,504 | | | | | | 40,523 | | | | | | | | | | | | | | |
淨銷售額比率 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
毛利
|
| | |
|
32.3%
|
| | | |
|
31.5%
|
| | | | | | | | | | | | | | | |
|
31.4%
|
| | | |
|
32.1%
|
| | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | |
|
23.1%
|
| | | |
|
19.7%
|
| | | | | | | | | | | | | | | |
|
24.0%
|
| | | |
|
20.5%
|
| | | | | | | | | | | | | |
營業收入
|
| | |
|
9.2%
|
| | | |
|
11.8%
|
| | | | | | | | | | | | | | | |
|
7.4%
|
| | | |
|
11.6%
|
| | | | | | | | | | | | | |
所得税前收入
|
| | |
|
7.9%
|
| | | |
|
9.2%
|
| | | | | | | | | | | | | | | |
|
5.1%
|
| | | |
|
10.2%
|
| | | | | | | | | | | | | |
淨收益
|
| | |
|
5.6%
|
| | | |
|
6.8%
|
| | | | | | | | | | | | | | | |
|
3.6%
|
| | | |
|
7.4%
|
| | | | | | | | | | | | | |
有效税率
|
| | |
|
29.6%
|
| | | |
|
26.5%
|
| | | | | | | | | | | | | | | |
|
29.6%
|
| | | |
|
27.4%
|
| | | | | | | | | | | | | |
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||||||||||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
變化
|
| |
2019
|
| |
2018
|
| |
變化
|
| ||||||||||||||||||||||||||||||
| | |
(千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||
淨銷售額 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
MFAS和其他
|
| | | $ | 91,955 | | | | | $ | 93,054 | | | | | $ | (1,099) | | | | |
|
(1)%
|
| | | | $ | 166,989 | | | | | $ | 180,058 | | | | | $ | (13,069) | | | | |
|
(7)%
|
| |
營養特產
|
| | | | 33,062 | | | | | | 29,460 | | | | | | 3,602 | | | | |
|
12%
|
| | | | | 63,495 | | | | | | 56,430 | | | | | | 7,065 | | | | |
|
13%
|
| |
疫苗
|
| | | | 18,672 | | | | | | 17,048 | | | | | | 1,624 | | | | |
|
10%
|
| | | | | 35,055 | | | | | | 34,263 | | | | | | 792 | | | | |
|
2%
|
| |
動物健康
|
| | | | 143,689 | | | | | | 139,562 | | | | | | 4,127 | | | | |
|
3%
|
| | | | | 265,539 | | | | | | 270,751 | | | | | | (5,212) | | | | |
|
(2)%
|
| |
礦物營養
|
| | | | 55,685 | | | | | | 62,319 | | | | | | (6,634) | | | | |
|
(11)%
|
| | | | | 108,334 | | | | | | 117,157 | | | | | | (8,823) | | | | |
|
(8)%
|
| |
性能產品
|
| | | | 14,638 | | | | | | 16,342 | | | | | | (1,704) | | | | |
|
(10)%
|
| | | | | 29,859 | | | | | | 30,468 | | | | | | (609) | | | | |
|
(2)%
|
| |
共計
|
| | | $ | 214,012 | | | | | $ | 218,223 | | | | | $ | (4,211) | | | | |
|
(2)%
|
| | | | $ | 403,732 | | | | | $ | 418,376 | | | | | $ | (14,644) | | | | |
|
(4)%
|
| |
調整後的EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
動物健康
|
| | | $ | 33,838 | | | | | $ | 35,925 | | | | | $ | (2,087) | | | | |
|
(6)%
|
| | | | $ | 58,899 | | | | | $ | 71,641 | | | | | $ | (12,742) | | | | |
|
(18)%
|
| |
礦物營養
|
| | | | 3,684 | | | | | | 4,084 | | | | | | (400) | | | | |
|
(10)%
|
| | | | | 7,159 | | | | | | 6,647 | | | | | | 512 | | | | |
|
8%
|
| |
性能產品
|
| | | | 1,457 | | | | | | 1,514 | | | | | | (57) | | | | |
|
(4)%
|
| | | | | 2,309 | | | | | | 2,230 | | | | | | 79 | | | | |
|
4%
|
| |
企業
|
| | | | (10,491) | | | | | | (9,918) | | | | | | (573) | | | | |
|
*
|
| | | | | (20,219) | | | | | | (18,804) | | | | | | (1,415) | | | | |
|
*
|
| |
共計
|
| | | $ | 28,488 | | | | | $ | 31,605 | | | | | $ | (3,117) | | | | |
|
(10)%
|
| | | | $ | 48,148 | | | | | $ | 61,714 | | | | | $ | (13,566) | | | | |
|
(22)%
|
| |
調整後的EBITDA對淨銷售額的比率
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
動物健康
|
| | |
|
23.5%
|
| | | |
|
25.7%
|
| | | | | | | | | | | | | | | |
|
22.2%
|
| | | |
|
26.5%
|
| | | | | | | | | | | | | |
礦物營養
|
| | |
|
6.6%
|
| | | |
|
6.6%
|
| | | | | | | | | | | | | | | |
|
6.6%
|
| | | |
|
5.7%
|
| | | | | | | | | | | | | |
性能產品
|
| | |
|
10.0%
|
| | | |
|
9.3%
|
| | | | | | | | | | | | | | | |
|
7.7%
|
| | | |
|
7.3%
|
| | | | | | | | | | | | | |
法人(1)
|
| | |
|
(4.9)%
|
| | | |
|
(4.5)%
|
| | | | | | | | | | | | | | | |
|
(5.0)%
|
| | | |
|
(4.5)%
|
| | | | | | | | | | | | | |
共計(1)
|
| | |
|
13.3%
|
| | | |
|
14.5%
|
| | | | | | | | | | | | | | | |
|
11.9%
|
| | | |
|
14.8%
|
| | | | | | | | | | | | | |
| | |
三個月
|
| |
六個月
|
| ||||||||||||||||||||||||||||||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
變化
|
| |
2019
|
| |
2018
|
| |
變化
|
| ||||||||||||||||||||||||||||||
| | |
(千,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||
淨收益
|
| | | $ | 11,894 | | | | | $ | 14,748 | | | | | $ | (2,854) | | | | |
|
(19)%
|
| | | | $ | 14,409 | | | | | $ | 31,062 | | | | | $ | (16,653) | | | | |
|
(54)%
|
| |
利息費用,淨額
|
| | | | 3,432 | | | | | | 3,015 | | | | | | 417 | | | | |
|
14%
|
| | | | | 6,786 | | | | | | 5,798 | | | | | | 988 | | | | |
|
17%
|
| |
所得税準備金
|
| | | | 5,001 | | | | | | 5,326 | | | | | | (325) | | | | |
|
(6)%
|
| | | | | 6,058 | | | | | | 11,717 | | | | | | (5,659) | | | | |
|
(48)%
|
| |
折舊和攤銷
|
| | | | 8,148 | | | | | | 6,841 | | | | | | 1,307 | | | | |
|
19%
|
| | | | | 15,929 | | | | | | 13,532 | | | | | | 2,397 | | | | |
|
18%
|
| |
EBITDA
|
| | | | 28,475 | | | | | | 29,930 | | | | | | (1,455) | | | | |
|
(5)%
|
| | | | | 43,182 | | | | | | 62,109 | | | | | | (18,927) | | | | |
|
(30)%
|
| |
重組成本
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 425 | | | | | | — | | | | | | 425 | | | | |
|
*
|
| |
股票補償
|
| | | | 564 | | | | | | 564 | | | | | | — | | | | |
|
0%
|
| | | | | 1,129 | | | | | | 1,129 | | | | | | — | | | | |
|
0%
|
| |
與採購有關的貨物銷售成本
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 280 | | | | | | — | | | | | | 280 | | | | |
|
*
|
| |
與購置有關的交易費用
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
*
|
| | | | | 462 | | | | | | — | | | | | | 462 | | | | |
|
*
|
| |
與購置有關的其他,淨額
|
| | | | 167 | | | | | | — | | | | | | 167 | | | | |
|
*
|
| | | | | 167 | | | | | | — | | | | | | 167 | | | | |
|
*
|
| |
其他,淨額
|
| | | | — | | | | | | (1,506) | | | | | | 1,506 | | | | |
|
*
|
| | | | | — | | | | | | (1,506) | | | | | | 1,506 | | | | |
|
*
|
| |
外幣(收益)損失淨額
|
| | | | (718) | | | | | | 2,617 | | | | | | (3,335) | | | | |
|
*
|
| | | | | 2,503 | | | | | | (18) | | | | | | 2,521 | | | | |
|
*
|
| |
調整後的EBITDA
|
| | | $ | 28,488 | | | | | $ | 31,605 | | | | | $ | (3,117) | | | | |
|
(10)%
|
| | | | $ | 48,148 | | | | | $ | 61,714 | | | | | $ | (13,566) | | | | |
|
(22)%
|
| |
|
| | |
六個月
|
| |||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
改變
|
| |||||||||
| | |
(單位:千)
|
| |||||||||||||||
由/(使用)提供的現金: | | | | | | | | | | | | | | | | | | | |
經營活動
|
| | | $ | 28,521 | | | | | $ | 16,636 | | | | | $ | 11,737 | | |
投資活動
|
| | | | (96,709) | | | | | | (20,928) | | | | | | (75,633) | | |
籌資活動
|
| | | | 36,930 | | | | | | 6,874 | | | | | | 30,056 | | |
匯率變動對現金的影響
和現金等價物 |
| | | | (135) | | | | | | (414) | | | | | | 279 | | |
現金和現金等價物淨增(減)額
|
| | | $ | (31,393) | | | | | $ | 2,168 | | | | | $ | (33,561) | | |
| | |
六個月
|
| |||||||||||||||
12月31日終了期間的
|
| |
2019
|
| |
2018
|
| |
改變
|
| |||||||||
| | |
(單位:千)
|
| |||||||||||||||
EBITDA
|
| | | $ | 43,182 | | | | | $ | 62,109 | | | | | $ | (18,927) | | |
調整 | | | | | | | | | | | | | | | | | | | |
重組成本
|
| | | | 425 | | | | | | — | | | | | | 425 | | |
股票補償
|
| | | | 1,129 | | | | | | 1,129 | | | | | | — | | |
與採購有關的貨物銷售成本
|
| | | | 280 | | | | | | — | | | | | | 280 | | |
與購置有關的交易費用
|
| | | | 462 | | | | | | — | | | | | | 462 | | |
購置其他,淨額
|
| | | | 167 | | | | | | — | | | | | | 167 | | |
其他,淨額
|
| | | | — | | | | | | (1,506) | | | | | | 1,506 | | |
外幣(收益)損失淨額
|
| | | | 2,503 | | | | | | (18) | | | | | | 2,521 | | |
已付利息
|
| | | | (6,261) | | | | | | (5,874) | | | | | | (387) | | |
已繳所得税
|
| | | | (9,357) | | | | | | (10,490) | | | | | | 1,133 | | |
經營資產和負債及其他項目的變動
|
| | | | (3,547) | | | | | | (28,714) | | | | | | 25,019 | | |
用於購置相關交易費用的現金
|
| | | | (462) | | | | | | — | | | | | | (462) | | |
按業務活動提供(使用)的現金淨額
|
| | | $ | 28,521 | | | | | $ | 16,636 | | | | | $ | 11,737 | | |
|
| |
十二月三十一日
2019 |
| |
六月三十日
2019 |
| ||||||
| | |
(以千計,比率除外)
|
| |||||||||
現金及現金等價物及短期投資
|
| | | $ | 75,180 | | | | | $ | 81,573 | | |
營運資本
|
| | | | 238,873 | | | | | | 242,902 | | |
流動資產與流動負債比率
|
| | | | 2.82:1 | | | | | | 2.71:1 | | |
| | | | 表31.1首席執行官-2002年薩班斯-奧克斯利法案第302條規定的認證 | |
| | | | 表31.2首席財務官--2002年薩班斯-奧克斯利法案認證-第302條 | |
| | | | 表32.1首席執行官-根據薩班斯-2002年“奧克斯利法”第906條頒發的證書 | |
| | | | 表32.2首席財務官-根據薩班斯-2002年“奧克斯利法”第906條認證 | |
| | | | 展示101.INS*XBRL實例文檔 | |
| | | | 展示101.SCH*XBRL分類法擴展模式文檔 | |
| | | | 展示101.CAL*XBRL分類法擴展計算鏈接庫文檔 | |
| | | | 展示101.DEF*XBRL分類法擴展定義鏈接庫文檔 | |
| | | | 展品101.lab*XBRL分類法擴展標籤Linkbase文檔 | |
| | | | 展示101.PRE*XBRL分類法擴展表示鏈接庫文檔 | |
| | | | 菲布羅動物健康公司 | | |||
| 2020年2月3日 | | | 通過: | | |
/S/Jack C.Bendheim
傑克·本海姆
主席、總裁和首席執行官 |
|
| 2020年2月3日 | | | 通過: | | |
s/Richard G.Johnson
理查德·約翰遜
首席財務官 |
|