|
Cash & Equivalents
|
7.57M | 7.57M | | 22.03M | 22.58M | 39.92M | 51.65M | 7.99M | 41.47M | 6.70M | 12.08M | 12.32M | 6.74M | 14.36M | 24.36M | 35.42M | 14.71M | 4.64M | 21.54M | 4.70M | 9.96M | 9.87M | 9.86M | 9.62M | 0.08M | 0.08M | 0.08M | 0.08M | 0.02M | | 0.61M | 0.54M | 1.05M | 1.76M | 1.93M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 0.14M | 0.07M | 6.14M | 7.15M | 7.16M | 4.70M | 4.70M | 4.66M | 4.66M | 4.54M | 6.53M | | | | | | 0.10M | | | | |
|
Cash & Current Investments
|
7.57M | 7.57M | | 22.03M | 22.58M | 39.92M | 40.56M | 8.06M | 41.47M | 6.68M | 12.08M | 12.32M | 6.74M | 14.37M | 24.50M | 14.69M | 20.85M | 4.74M | 28.70M | 4.69M | 14.67M | 14.52M | 14.52M | 14.32M | 6.61M | 0.08M | 0.08M | 0.08M | 0.02M | | 0.71M | 0.54M | 1.05M | 1.76M | 1.93M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.13M | 0.41M | | | | | 0.09M |
|
Receivables - Other
|
| 21.89M | | 0.26M | 1.34M | | | | 4.15M | | 1.25M | | 0.65M | | 2.89M | | | | | | | | | | | | | | 0.90M | 0.41M | 0.83M | 1.29M | 1.31M | | 5.29M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.03M | 0.81M | | | | | 5.38M |
|
Raw Materials
|
| | | | | | | | 8.07M | | 7.94M | | | | | | | | | | | | | | | | | | 3.21M | | | | | | |
|
Work In Process
|
| | | | | | | | 0.98M | | 0.98M | | | | | | | | | | | | | | | | | | 0.83M | | | | | | |
|
Finished Goods
|
| | | | | | | | 36.87M | | 43.88M | | | | | | | | | | | | | | | | | | 27.14M | | | | | | |
|
Inventory
|
| 16.82M | 21.11M | 22.45M | 26.66M | 32.66M | 39.54M | 40.21M | 45.92M | 52.98M | 52.60M | 54.31M | 46.50M | 44.97M | 50.65M | 51.42M | 50.55M | 47.73M | 52.33M | 58.85M | 53.89M | 51.84M | 50.94M | 49.70M | 48.09M | 42.60M | 40.90M | 38.31M | 31.18M | 3.63M | | | | | 0.01M |
|
Current Deferred Tax Assets
|
| 64.64M | 41.82M | 34.85M | 62.20M | 50.49M | 41.55M | 49.83M | 59.24M | 74.07M | 89.56M | 100.33M | 106.07M | 102.30M | 103.35M | 104.48M | 94.51M | 83.69M | 89.04M | 108.90M | 112.16M | 113.92M | 120.16M | 120.52M | 102.35M | 104.50M | 106.93M | 108.11M | 91.30M | | 4.22M | 5.83M | 16.22M | 17.26M | 17.81M |
|
Prepaid Assets
|
| 21.89M | 0.87M | 0.26M | 1.34M | 3.46M | 2.90M | 2.42M | 4.15M | 3.11M | 1.25M | 0.21M | 0.65M | 2.29M | 2.90M | 1.81M | 2.55M | 0.65M | 0.67M | 0.49M | 0.35M | 0.73M | 1.72M | 1.32M | 2.95M | 4.13M | 2.18M | 1.01M | 1.30M | 0.40M | 2.87M | 4.37M | 6.99M | 3.67M | 5.29M |
|
Current Assets
|
| 100.45M | 82.75M | 82.35M | -74.43M | -97.56M | -119.40M | -131.09M | -138.25M | -136.63M | -133.28M | -133.66M | 134.42M | -137.23M | 145.09M | -139.41M | -139.11M | -133.40M | -128.37M | -126.63M | -123.94M | -120.28M | -117.11M | -116.37M | -68.22M | -124.12M | -140.56M | -60.84M | 114.58M | | 4.82M | 9.48M | 26.91M | 25.25M | 27.21M |
|
Land & Improvements
|
| 0.02M | 4.75M | 4.74M | 4.80M | 4.85M | 4.89M | 4.93M | 4.92M | 4.94M | 4.87M | 4.89M | 4.90M | 4.90M | 4.93M | 4.92M | 4.92M | 4.79M | 4.77M | 4.79M | 4.77M | 4.69M | 4.67M | 4.53M | 2.48M | 2.44M | 2.35M | 2.33M | 0.87M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 19.13M | | 0.16M | 1.95M | 4.14M | 4.03M | 3.29M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | |
|
Goodwill
|
| | 0.55M | 0.55M | 0.56M | 0.57M | 0.58M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.60M | 0.60M | 0.61M | 0.61M | 0.61M | 0.60M | 0.60M | 0.61M | 0.61M | 0.60M | 0.60M | 0.59M | | 65.73M | 63.53M | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | |
|
Goodwill & Intangibles
|
| | 0.55M | 0.55M | 0.56M | 0.57M | 0.57M | 0.58M | 0.59M | 0.59M | 0.59M | 0.59M | 0.60M | 0.60M | 0.61M | 0.61M | 0.61M | | 0.60M | | 0.61M | 0.60M | 0.60M | 0.59M | | 64.90M | 63.53M | | | | 0.00M | 0.00M | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.23M | 0.29M | 0.17M | 0.57M | 0.72M | 0.64M | 1.61M | 1.79M | 1.67M | 1.40M | 1.28M | 1.70M | 1.38M | 1.48M | 1.50M | 1.47M | 1.67M | 2.02M | 0.70M | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | 0.23M | 0.15M | 0.07M | | | | | | 0.22M | | | 0.17M | 0.20M | 0.20M | 0.20M |
|
Non-Current Assets
|
| 9.44M | 43.96M | 58.58M | 74.43M | 97.56M | 120.00M | 131.62M | 138.25M | 136.85M | 133.28M | 135.11M | 133.04M | 137.55M | 138.96M | 139.31M | 139.11M | 133.40M | 128.37M | 126.63M | 123.94M | 120.28M | 117.11M | 115.14M | 68.22M | 125.71M | 62.32M | 60.79M | 21.91M | | 12.29M | 18.68M | 11.10M | 10.71M | 9.89M |
|
Assets
|
| 109.89M | 126.71M | 140.81M | | | | | | | | | 267.46M | | 284.05M | | | | | | | | | | | | | | 136.49M | | 17.11M | 28.16M | 38.01M | 35.96M | 37.11M |
|
Accounts Payables
|
| 18.52M | 22.54M | 24.93M | 26.83M | 31.52M | 38.06M | 40.71M | 39.77M | 39.14M | 40.49M | 37.28M | 18.42M | 14.82M | 28.91M | 36.29M | 25.09M | 21.14M | 31.65M | 37.28M | 19.91M | 20.24M | 26.51M | 33.63M | 17.28M | 8.99M | 19.59M | 25.54M | 12.35M | -2.70M | 0.22M | 0.64M | 0.83M | 0.65M | 1.93M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | 6.25M | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | 1.94M | | | | | | 0.25M | | | | | | | | | | | | | | |
|
Payables
|
| 18.52M | 22.54M | 24.91M | 26.83M | 31.52M | 37.87M | 40.54M | 39.77M | 39.08M | 40.49M | 36.88M | 18.42M | 14.79M | 30.85M | 36.32M | 25.09M | | 31.65M | | 20.15M | 20.24M | 26.51M | 33.99M | 17.28M | 8.88M | 19.97M | 25.56M | 12.35M | -2.70M | 2.33M | 6.88M | 0.83M | 0.65M | 1.93M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | 0.84M | | 0.99M | | | | | | 5.52M | 2.70M | 0.22M | | 1.13M | 1.58M | 2.03M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | 0.31M | | 0.24M | | | | | | | | | | | | |
|
Short term Debt
|
| 3.89M | 8.05M | 10.24M | 10.83M | 10.99M | 17.33M | 21.17M | 19.67M | 13.50M | 5.51M | 1.59M | 8.00M | 1.61M | 4.18M | 2.55M | 16.39M | 13.79M | 13.65M | 13.73M | 13.80M | 13.66M | 13.66M | 13.27M | 6.28M | | | | 5.22M | -4.94M | 1.07M | 0.05M | 5.19M | 3.58M | 0.39M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | 0.35M |
|
Current Taxes
|
| 2.44M | 2.27M | 3.01M | 3.40M | 2.83M | 4.22M | 4.40M | 5.52M | 3.61M | 4.21M | 3.46M | 0.14M | | | | 0.25M | 0.27M | 0.27M | 1.08M | 0.45M | 0.42M | 0.58M | 1.42M | 0.83M | 0.58M | 0.81M | 0.52M | 0.19M | -0.01M | 0.28M | 0.76M | 0.32M | 0.45M | 0.83M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 1.01M | 2.61M | 0.62M | 1.46M |
|
Total Current Liabilities
|
| 35.81M | 40.92M | 47.50M | 47.99M | 50.63M | 76.27M | 75.06M | 71.94M | 63.76M | 57.83M | 49.83M | 28.35M | 23.20M | 42.09M | 51.29M | 50.22M | 55.99M | 69.62M | 62.59M | 46.36M | 46.23M | 52.82M | 65.11M | 35.23M | 21.21M | 30.96M | 37.79M | 23.28M | | 1.67M | 3.66M | 10.69M | 7.99M | 9.41M |
|
Non-Current Debt
|
| | 5.12M | 5.14M | 3.76M | 3.82M | 3.87M | 9.41M | 9.44M | 9.53M | 9.44M | 7.96M | 8.00M | 8.05M | 8.15M | 8.17M | | | | | | | | | | | | | | 4.94M | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.11M | 0.69M | 0.10M | -0.47M |
|
Non-Current Deferred Tax Liability
|
| | 0.16M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.20M | 0.20M | 0.21M | 0.22M | 0.23M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.72M | | 0.23M | 1.07M | 0.90M | 0.81M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | | | | |
|
Total Non-Current Liabilities
|
| | 5.28M | 5.31M | 3.93M | 3.99M | 4.04M | 9.58M | 9.61M | 9.70M | 9.61M | 8.12M | 8.17M | 8.22M | 8.31M | 8.34M | 0.20M | | | | 0.23M | | | | 0.22M | | | | | | 1.04M | 6.47M | 1.07M | 0.90M | 0.81M |
|
Total Liabilities
|
| 35.81M | 46.20M | 52.76M | -132.70M | -144.05M | -156.72M | -171.18M | -187.88M | -200.90M | -213.22M | -224.88M | 36.52M | -231.09M | 50.05M | -0.33M | -233.42M | | -217.19M | | -235.87M | -233.97M | -237.04M | -237.95M | -170.34M | -167.87M | -172.32M | -168.84M | 23.28M | | 2.71M | 10.13M | 11.77M | 8.89M | 10.21M |
|
Total Debt
|
| 3.89M | 13.17M | 15.37M | 14.59M | 14.81M | 21.09M | 30.45M | 29.12M | 22.99M | 14.95M | 9.44M | 16.00M | 9.64M | 12.32M | 10.73M | 16.39M | | 13.65M | | 13.80M | 13.66M | 13.66M | 13.41M | 6.28M | | | | 5.22M | | 1.07M | 0.05M | 5.19M | 3.58M | 0.39M |
|
Common Equity
|
| 74.08M | 80.51M | 88.12M | 132.70M | 144.05M | 157.51M | 171.88M | 187.88M | 201.22M | 213.22M | 227.32M | 230.94M | 231.63M | 234.00M | 235.46M | 233.42M | | 217.19M | | 235.87M | 233.97M | 237.04M | 235.44M | 170.34M | 170.01M | 169.04M | 168.69M | 113.21M | | 14.40M | 18.03M | 26.24M | | 26.89M |
|
Shareholder's Equity
|
| 74.08M | 80.51M | 88.12M | 132.70M | 144.05M | 157.51M | 171.88M | 187.88M | 201.22M | 213.22M | 227.32M | 230.94M | 231.63M | 234.00M | 235.46M | 233.42M | 216.89M | 217.19M | 235.31M | 235.87M | 233.97M | 237.04M | 235.44M | 170.34M | 170.01M | 169.04M | 168.69M | 113.21M | | 14.40M | 18.03M | 26.24M | 27.07M | 26.89M |
|
Liabilities and Shareholders Equity
|
| 109.89M | 126.71M | 140.81M | | | | | | | | | 267.46M | | 284.05M | | | | | | | | | | | | | | 136.49M | | 17.11M | 28.16M | 38.01M | 35.96M | 37.11M |
|
Retained Earnings
|
| 74.07M | | 88.04M | 132.68M | | | | 187.86M | | 214.07M | | 230.92M | | 233.41M | | 233.40M | | | | 235.84M | | 237.24M | | 170.32M | | 172.29M | | 113.19M | | 13.62M | 17.14M | 25.55M | 26.28M | 26.66M |