|
Cash & Equivalents
|
0.84M | 0.72M | 0.23M | 1.47M | 0.03M | 0.02M | 1.03M | 0.86M | 1.23M | 2.65M | 1.64M | 1.13M | 4.29M | 2.49M | 2.03M | 1.24M | 3.22M |
|
Cash & Current Investments
|
0.84M | 0.72M | 0.23M | 1.47M | 0.03M | 0.02M | 1.03M | 0.86M | 1.23M | 2.65M | 1.64M | 1.13M | 4.29M | 2.49M | 2.03M | 1.24M | 3.22M |
|
Receivables - Net
|
| | | 98.70M | | | 82.19M | 106.47M | 95.64M | 186.33M | 89.00M | 93.83M | 104.82M | 152.04M | 98.07M | 100.80M | 98.57M |
|
Receivables - Other
|
| | | 0.24M | | | | | | | | 1.80M | 0.50M | 1.80M | 0.30M | 8.50M | 8.50M |
|
Receivables
|
| | | 98.94M | | | 82.19M | 106.47M | 95.64M | 186.33M | 89.00M | 95.63M | 105.32M | 153.84M | 98.37M | 109.30M | 107.07M |
|
Inventory
|
| | | 255.24M | | | 173.03M | 1.25M | 167.80M | 121.60M | 115.55M | 105.75M | 145.39M | 102.64M | 98.79M | 108.59M | 126.23M |
|
Prepaid Assets
|
0.24M | 0.20M | 0.14M | 9.13M | 0.05M | 0.00M | 7.85M | 1.36M | 7.05M | 6.44M | 5.63M | 5.30M | 6.45M | 7.66M | 11.37M | 19.02M | 23.09M |
|
Current Assets
|
1.08M | 0.92M | 0.38M | 358.98M | 0.08M | 0.02M | 251.39M | 260.87M | 261.21M | 306.59M | 202.69M | 196.21M | 251.64M | 253.52M | 201.45M | 218.13M | 242.23M |
|
Property, Plant & Equipment (Net)
|
| | | 3.28M | | | 11.27M | 13.42M | 12.83M | 12.53M | 13.50M | 12.94M | 12.53M | 12.23M | 11.84M | 11.29M | 11.19M |
|
Long-Term Investments
|
116.16M | 116.16M | 116.17M | 116.32M | 116.83M | 117.81M | | | | | | | | | | | |
|
Goodwill
|
| | | 79.90M | | | 87.15M | 89.12M | 89.12M | 89.12M | 89.12M | 89.12M | 89.12M | 89.12M | 89.12M | 89.12M | 89.12M |
|
Intangibles
|
| | | 18.76M | | | 24.75M | 17.36M | 16.31M | 15.33M | 14.36M | 13.38M | 98.78M | 105.53M | 107.34M | 18.48M | 107.38M |
|
Goodwill & Intangibles
|
| | | 98.67M | | | 111.91M | 106.47M | 105.42M | 104.45M | 103.47M | 102.50M | 187.90M | 194.65M | 196.46M | 107.59M | 196.50M |
|
Long-Term Deferred Tax
|
0.10M | 0.22M | 0.34M | | | 0.69M | 5.90M | 2.90M | 4.13M | 1.09M | 1.88M | 6.53M | | 7.50M | 7.50M | 4.21M | 4.21M |
|
Other Non-Current Assets
|
| | | 3.75M | | | 0.27M | 0.27M | 1.02M | 0.27M | 0.28M | 0.50M | 0.95M | 0.18M | 0.17M | 0.79M | 0.18M |
|
Non-Current Assets
|
116.16M | 116.16M | 116.17M | 114.06M | 116.83M | 117.81M | 136.84M | 128.66M | 127.38M | 121.42M | 121.33M | 144.60M | 144.02M | 148.20M | 147.95M | 143.10M | 140.76M |
|
Assets
|
117.24M | 117.08M | 116.55M | 473.04M | 116.91M | 117.83M | 388.23M | 389.53M | 388.59M | 428.01M | 324.02M | 340.81M | 395.66M | 401.72M | 349.40M | 361.23M | 382.99M |
|
Accounts Payables
|
| | | 198.19M | | | 149.78M | 151.62M | 154.75M | 212.30M | 132.52M | 133.22M | 176.25M | 190.36M | 139.59M | 155.30M | 173.84M |
|
Notes Payables
|
| | | 0.33M | 0.44M | | 0.18M | 0.49M | 10.00M | | | | | | | | |
|
Payables
|
| | | 198.52M | 0.44M | | 149.96M | 152.12M | 164.75M | 212.30M | 132.52M | 133.22M | 176.25M | 190.36M | 139.59M | 155.30M | 173.84M |
|
Accumulated Expenses
|
0.26M | 0.44M | 0.47M | 11.57M | 1.05M | 1.64M | 9.80M | 9.34M | 5.96M | 7.98M | 7.34M | 9.37M | 6.09M | 7.75M | 8.90M | 9.55M | 7.20M |
|
Other Accumulated Expenses
|
| | | 4.93M | | | 3.83M | 1.37M | 0.77M | 1.73M | 1.99M | 1.58M | 1.91M | 0.00M | 2.93M | | |
|
Short term Debt
|
| | | 135.97M | | 0.03M | 127.34M | 133.28M | 126.00M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 1.58M | 1.58M |
|
Current Leases
|
| | | 4.45M | | | 3.74M | 3.90M | 3.70M | 3.25M | 2.78M | 2.84M | 2.89M | 2.95M | 3.14M | 3.23M | 3.27M |
|
Current Taxes
|
| | | 0.42M | 0.07M | 0.26M | | | | | | | | | | | |
|
Total Current Liabilities
|
0.26M | 0.44M | 0.47M | 350.60M | 1.56M | 2.41M | 293.54M | 301.24M | 302.63M | 226.58M | 145.44M | 147.92M | 187.94M | 204.26M | 155.15M | 172.73M | 189.03M |
|
Capital Leases
|
| | | 3.38M | | | 5.91M | 7.03M | 6.39M | 5.74M | 5.78M | 5.02M | 4.27M | 3.51M | 2.73M | 1.93M | 1.13M |
|
Non-Current Debt
|
| | | | | | | | | 96.94M | 77.34M | 69.59M | 85.42M | 66.97M | 65.16M | 55.27M | 55.95M |
|
Preferred Stock Liabilities
|
116.15M | 116.15M | 116.15M | 116.15M | 116.41M | 117.14M | | 0.21M | 0.08M | 0.04M | 0.17M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 5.27M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 4.86M | | | 4.61M | 1.52M | 0.75M | 0.21M | 0.17M | 20.41M | 21.91M | 21.74M | 21.39M | 17.43M | 19.92M |
|
Other Non-Current Liabilities
|
5.36M | 4.86M | 3.17M | 1.79M | 1.88M | 0.69M | 0.20M | | | | | 0.25M | 0.29M | 2.38M | 0.70M | 0.65M | 2.11M |
|
Total Non-Current Liabilities
|
0.26M | 0.44M | 0.47M | 362.33M | 1.56M | 2.41M | 304.06M | | | | | 252.94M | 307.35M | 303.79M | 251.29M | 257.36M | 272.75M |
|
Total Liabilities
|
5.61M | 5.30M | 3.64M | 364.11M | 3.44M | 3.10M | 304.27M | 310.00M | 309.86M | 339.51M | 238.90M | 253.18M | 307.63M | 306.17M | 251.99M | 258.01M | 274.86M |
|
Total Debt
|
| | | 135.97M | | 0.03M | 127.34M | 133.28M | 126.00M | 97.45M | 77.85M | 70.10M | 85.93M | 67.49M | 65.67M | 56.84M | 57.53M |
|
Common Equity
|
-4.52M | -4.37M | -3.25M | 108.93M | -2.94M | -2.41M | 83.96M | 79.53M | 78.73M | 88.50M | 85.12M | 87.63M | 88.03M | 95.55M | 97.40M | 103.22M | 108.13M |
|
Shareholder's Equity
|
-4.52M | -4.37M | -3.25M | 108.93M | -2.94M | -2.41M | 83.96M | 79.53M | 78.73M | 88.50M | 85.12M | 87.63M | 88.03M | 95.55M | 97.40M | 103.22M | 108.13M |
|
Liabilities and Shareholders Equity
|
117.24M | 117.08M | 116.55M | 473.04M | 116.91M | 117.83M | 388.23M | 389.53M | 388.59M | 428.01M | 324.02M | 340.81M | 395.66M | 401.72M | 349.40M | 361.23M | 382.99M |
|
Treasury Shares
|
| | | | | | | 0.46M | 0.46M | | | | | | | 0.10M | |
|
Retained Earnings
|
-4.52M | -4.37M | -3.25M | 71.67M | -2.94M | -2.41M | 39.69M | 35.06M | 31.60M | 40.52M | 37.14M | 39.65M | 40.04M | 47.11M | 48.96M | 54.72M | 59.60M |