|
Cash & Equivalents
|
8.91M | 7.59M | 5.15M | 62.07M | 51.55M | 64.26M | 49.49M | 26.63M | 19.00M | 93.03M | 50.61M | 36.46M | 30.01M | 35.47M |
|
Short-term Investments
|
| | | | 2.08M | 0.98M | 1.00M | 1.76M | 2.44M | 17.15M | 15.84M | 13.07M | 15.47M | 3.31M |
|
Cash & Current Investments
|
8.91M | 7.59M | 5.15M | 62.07M | 53.63M | 65.24M | 50.49M | 28.39M | 21.43M | 110.18M | 66.45M | 49.52M | 45.48M | 38.78M |
|
Receivables - Net
|
28.14M | 26.05M | 35.30M | 34.61M | 61.35M | 86.28M | 80.34M | 67.64M | 74.31M | 43.49M | 86.89M | 68.66M | 58.73M | 58.22M |
|
Receivables - Other
|
| 20.63M | 27.49M | 28.43M | 42.05M | 64.85M | 64.50M | 54.82M | 63.74M | 35.84M | 63.93M | 11.46M | | |
|
Receivables
|
28.14M | 46.68M | 62.78M | 63.04M | 103.39M | 151.13M | 144.84M | 122.46M | 138.04M | 79.33M | 150.82M | 80.11M | 58.73M | 58.22M |
|
Raw Materials
|
9.24M | 1.36M | 9.42M | 2.69M | 9.89M | 6.57M | 7.60M | 7.23M | 7.89M | 7.07M | 10.84M | 11.20M | 10.31M | 8.99M |
|
Work In Process
|
| 3.85M | 2.77M | 3.27M | 11.12M | 7.09M | 8.81M | 6.86M | 7.43M | 4.33M | 6.91M | 6.40M | 5.06M | 4.20M |
|
Finished Goods
|
| 10.23M | 10.29M | 11.12M | 31.15M | 33.77M | 35.65M | 35.78M | 38.19M | 25.15M | 35.51M | 47.74M | 35.77M | 31.12M |
|
Inventory
|
16.13M | 16.24M | 23.39M | 18.55M | 60.82M | 60.07M | 61.55M | 57.82M | 60.60M | 37.92M | 54.37M | 66.63M | 52.61M | 49.91M |
|
Prepaid Assets
|
3.99M | 5.42M | 12.31M | 12.71M | 5.97M | 9.95M | 6.84M | 11.87M | 4.43M | 9.00M | 10.30M | 9.34M | 9.54M | 5.46M |
|
Current Assets
|
66.42M | 57.43M | 79.38M | 139.55M | 197.94M | 235.20M | 203.25M | 168.80M | 232.06M | 214.05M | 229.53M | 199.12M | 168.77M | 153.12M |
|
Construction in Progress
|
3.33M | 4.01M | 5.01M | 8.72M | | | | | | | | 37.54M | 50.51M | 11.15M |
|
Land & Improvements
|
2.57M | 2.57M | 2.57M | 2.57M | | | | | | | | 3.69M | 3.69M | 3.59M |
|
Property, Plant & Equipment (Net)
|
159.62M | 150.41M | 155.19M | 155.30M | 464.96M | 465.19M | 508.35M | 482.66M | 332.53M | 229.49M | 222.55M | 239.07M | 248.75M | 214.74M |
|
Goodwill
|
| | | | | | | | | | | 5.97M | 5.97M | |
|
Intangibles
|
4.46M | 7.42M | 7.42M | 2.79M | 7.42M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 15.62M | 15.62M | 4.51M |
|
Goodwill & Intangibles
|
4.46M | 7.42M | 7.42M | 2.79M | 7.42M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 2.68M | 15.06M | 8.50M | 4.51M |
|
Long-Term Deferred Tax
|
| 19.47M | 19.96M | | | | | 3.75M | 85.15M | 107.41M | 85.90M | 97.15M | | |
|
Other Non-Current Assets
|
6.44M | 7.12M | 6.48M | 4.65M | 11.78M | 7.85M | 8.70M | 8.52M | 47.91M | 33.29M | 32.88M | 40.13M | 36.72M | 33.58M |
|
Non-Current Assets
|
166.06M | 157.53M | 161.67M | 159.95M | 344.02M | 423.28M | 420.01M | 346.87M | 278.92M | 262.77M | 255.43M | 279.20M | 285.47M | 248.32M |
|
Assets
|
232.48M | 214.96M | 241.05M | 299.50M | 674.68M | 708.24M | 720.30M | 659.98M | 612.50M | 476.82M | 484.95M | 478.32M | 454.24M | 401.44M |
|
Accounts Payables
|
5.52M | 5.10M | 11.07M | 13.12M | 30.52M | 37.05M | 39.74M | 48.18M | 29.28M | 13.05M | 23.25M | 28.11M | 20.75M | 20.37M |
|
Notes Payables
|
| | | 17.00M | 162.62M | | | | | | | | | |
|
Dividends payables
|
7.32M | 5.85M | 3.66M | | | | | | | | | | | |
|
Payables
|
12.83M | 10.96M | 14.73M | 30.12M | 193.14M | 37.05M | 39.74M | 48.18M | 29.28M | 13.05M | 23.25M | 28.11M | 20.75M | 20.37M |
|
Accumulated Expenses
|
2.71M | 2.91M | 5.85M | 6.20M | 10.07M | 20.28M | 21.67M | 23.42M | 22.33M | 11.10M | 21.31M | 26.56M | 20.20M | 24.21M |
|
Other Accumulated Expenses
|
| 0.37M | 5.71M | 2.04M | 5.39M | 6.10M | 6.40M | 7.28M | 6.06M | 15.52M | 7.55M | 12.77M | 6.15M | 7.19M |
|
Short term Debt
|
0.75M | 4.03M | 0.75M | 17.00M | 17.00M | 10.50M | 20.00M | 146.67M | 63.00M | 25.53M | 13.58M | 6.73M | 13.85M | 1.18M |
|
Current Leases
|
| | 4.83M | 4.08M | 4.25M | 0.79M | 0.59M | 0.04M | 21.17M | 8.71M | 9.38M | 3.85M | 4.33M | 4.85M |
|
Curent Deferred Tax Liability
|
| | 1.09M | 17.04M | 1.17M | 0.05M | 0.22M | 0.25M | | | | | | |
|
Total Current Liabilities
|
16.30M | 12.41M | 28.22M | 25.45M | 72.91M | 78.84M | 90.71M | 231.86M | 160.40M | 86.93M | 69.60M | 78.02M | 65.29M | 57.80M |
|
Capital Leases
|
| | 6.04M | 2.06M | 4.18M | 0.55M | 0.12M | 0.08M | | | | | | |
|
Non-Current Debt
|
93.69M | 117.25M | 98.41M | 17.53M | 203.86M | 188.03M | 221.09M | 84.77M | 180.79M | 71.81M | 50.36M | 68.36M | 82.10M | 92.90M |
|
Pension
|
| | | | | | | | | | | | 0.10M | |
|
Minority Interest
|
72.29M | | | 4.47M | | 30.37M | 27.26M | 19.60M | 7.26M | | | | | |
|
Non-Current Deferred Tax Liability
|
| -9.00M | -12.62M | 17.04M | 1.17M | 0.05M | 0.22M | 0.25M | 1.34M | 0.24M | 10.55M | 9.44M | | |
|
Operating Leases
|
| | | | | | | | | | 13.41M | 15.06M | 19.03M | 16.91M |
|
Other Non-Current Liabilities
|
1.92M | 5.06M | 9.07M | 3.13M | 21.91M | 21.91M | 16.96M | 14.65M | 23.09M | 13.13M | 10.39M | 8.80M | 8.27M | 8.75M |
|
Total Non-Current Liabilities
|
111.29M | 137.00M | 137.07M | 78.39M | 281.23M | 268.07M | 319.63M | 325.97M | 362.36M | 167.45M | 129.34M | 161.44M | 166.41M | 167.62M |
|
Total Liabilities
|
113.21M | 142.06M | 146.15M | 81.52M | 303.14M | 289.98M | 336.60M | 340.62M | 385.45M | 180.58M | 139.74M | 170.23M | 174.68M | 176.38M |
|
Total Debt
|
94.44M | 121.28M | 99.16M | 34.53M | 220.86M | 198.53M | 241.09M | 231.44M | 243.79M | 97.34M | 63.94M | 75.09M | 95.95M | 94.08M |
|
Common Equity
|
119.26M | 72.91M | 94.90M | 217.98M | 371.54M | 418.26M | 383.70M | 319.37M | 227.04M | 296.24M | 345.21M | 308.09M | 279.56M | 225.06M |
|
Shareholder's Equity
|
119.26M | 72.91M | 94.90M | 217.98M | 371.54M | 418.26M | 383.70M | 319.37M | 227.04M | 296.24M | 345.21M | 308.09M | 279.56M | 225.06M |
|
Liabilities and Shareholders Equity
|
232.48M | 214.96M | 241.05M | 299.50M | 674.68M | 708.24M | 720.30M | 659.98M | 612.50M | 476.82M | 484.95M | 478.32M | 454.24M | 401.44M |
|
Retained Earnings
|
-509.99M | -530.31M | -532.36M | -512.33M | -532.38M | -532.23M | -568.46M | -630.00M | -720.21M | -736.60M | -691.78M | -734.64M | -763.91M | -824.17M |
|
Preferred Shares
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
0.03M | 0.02M | 0.47M | 0.39M | 0.46M | 0.93M | 1.08M | 0.00M | 2.20M | 2.26M | 1.39M | 1.17M | 2.94M | 2.73M |