|
Cash & Equivalents
|
26.30M | 37.06M | 31.72M | 25.76M | 27.29M | 31.37M | 26.88M | 27.85M | 22.01M | 15.08M | 17.97M | 2.57M | 21.87M | 27.70M | 7.74M | 7.57M | 8.30M | 14.10M | 14.98M | 12.05M | 9.70M | 12.40M | 13.86M | 14.56M | 11.29M | 11.91M | 10.75M | 11.81M | 13.12M | 13.83M | 13.85M | 10.85M | 15.10M | 13.99M | 14.23M | 13.27M | 15.59M | 12.58M | 14.17M | 17.50M | 17.07M | 15.69M | 15.41M | 24.80M | 23.27M | 30.33M | 27.30M | 15.72M | 15.91M | 12.89M | 12.40M | 19.99M | 21.78M | 16.72M | 18.01M | 30.24M | 40.90M | 40.63M | 37.39M | 39.92M | 49.42M | 45.11M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.04M | | | | | | | |
|
Cash & Current Investments
|
26.30M | 37.06M | 31.72M | 25.76M | 27.29M | 31.37M | 26.88M | 27.85M | 22.01M | 15.08M | 17.97M | 2.57M | 21.87M | 27.70M | 7.74M | 7.57M | 8.30M | 14.10M | 14.98M | 12.05M | 9.70M | 12.40M | 13.86M | 14.56M | 11.29M | 11.91M | 10.75M | 11.81M | 13.12M | 13.83M | 13.85M | 10.85M | 15.10M | 13.99M | 14.23M | 13.27M | 15.59M | 12.58M | 14.17M | 17.50M | 17.07M | 15.69M | 15.41M | 24.80M | 23.27M | 30.33M | 27.30M | 15.72M | 15.91M | 12.89M | 12.40M | 19.99M | 21.78M | 21.72M | 23.06M | 30.24M | 40.90M | 40.63M | 37.39M | 39.92M | 49.42M | 45.11M |
|
Receivables - Net
|
| | | 45.31M | 26.49M | 24.60M | 22.23M | 40.60M | 47.81M | 52.96M | 46.95M | 47.31M | 51.70M | 41.21M | 36.08M | 10.96M | 22.43M | 14.03M | 9.98M | 11.27M | 10.93M | 9.54M | 8.05M | 7.27M | 7.40M | 6.95M | 7.19M | 6.38M | 6.27M | 6.38M | 6.92M | 5.90M | 5.87M | 5.54M | 5.66M | | | | | 0.16M | | 0.28M | 0.04M | 0.04M | 0.03M | 0.06M | 0.04M | 0.05M | | | | | | | | | | | | | | |
|
Receivables
|
| | | 45.31M | 26.49M | 24.60M | 22.23M | 40.60M | 47.81M | 52.96M | 46.95M | 47.31M | 51.70M | 41.21M | 36.08M | 10.96M | 22.43M | 14.03M | 9.98M | 11.27M | 10.93M | 9.54M | 8.05M | 7.27M | 7.40M | 6.95M | 7.19M | 6.38M | 6.27M | 6.38M | 6.92M | 5.90M | 5.87M | 5.54M | 5.66M | | | | | 0.16M | | 0.28M | 0.04M | 0.04M | 0.03M | 0.06M | 0.04M | 0.05M | | | | | | | | | | | | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.46M | | 52.77M | 54.35M | 49.92M | | | | 59.37M | | | | 59.36M | 56.69M | 55.55M | 57.01M | 57.53M | 52.65M | 53.90M | 53.34M | 50.03M | 51.13M | 56.43M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | 1.15M | 1.26M | 1.28M | 1.45M | 3.40M | 3.58M | 3.31M | 3.64M | 5.57M | 2.75M | 1.65M | 2.23M | 3.88M | 6.40M | 4.32M | 6.12M | 5.21M | 5.24M | 3.63M | 3.54M | 4.00M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.92M | 55.64M | 54.15M | 55.77M | 59.37M | 60.53M | 60.03M | 61.40M | | | | | | | | | | | |
|
Inventory
|
| | | 10.03M | 75.37M | 75.55M | 75.67M | 0.74M | 75.48M | 75.51M | 75.16M | 73.91M | 73.73M | 72.75M | 71.50M | 71.29M | 71.56M | 69.40M | 68.69M | 66.32M | 66.39M | 65.53M | 63.58M | 61.66M | 59.72M | 57.74M | 57.16M | 56.09M | 55.36M | 55.93M | 58.27M | 58.87M | 59.17M | 58.97M | 58.75M | 57.77M | 55.52M | 54.24M | 54.08M | 53.45M | 57.22M | 53.92M | 55.61M | 55.59M | 61.30M | 61.77M | 64.79M | 67.25M | 68.60M | 70.05M | 70.73M | 65.62M | 63.44M | 63.88M | 68.10M | 65.98M | 60.26M | 63.35M | 65.10M | 66.75M | 64.78M | 68.58M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 3.48M | | | 2.81M | 2.31M | 2.38M | 2.26M | 2.24M | 0.59M | 2.33M | 2.37M | 2.35M | 0.84M | 6.67M | 6.96M | 1.46M | 0.93M | 0.96M | | | 0.32M | 0.50M | 0.32M | 0.41M | 0.37M | 0.50M | 1.21M | 1.28M | 1.54M | 0.88M | 1.00M | 0.91M | 0.94M | 0.71M | 0.55M | 0.58M | 0.47M | 0.70M | 0.52M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | | 15.99M | 15.99M | 10.00M | 10.00M | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 2.32M | 2.57M | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | 10.23M | | | | 9.73M | | | 9.72M | 9.72M | 9.72M | 9.72M | 9.71M | 9.71M | | | | 9.71M | | | | 9.71M | 9.71M | 9.71M | 9.81M | 9.75M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | 9.02M | | | | 8.96M | 9.11M | 9.12M | 9.14M | 9.20M | 9.24M | 8.88M | 8.88M | 8.84M | 8.51M | 8.50M |
|
Property, Plant & Equipment (Net)
|
| | | 28.15M | 27.69M | 26.98M | 26.22M | 25.92M | 25.42M | 25.16M | 25.82M | 25.29M | 24.82M | 24.45M | 23.83M | 17.22M | 22.79M | 22.44M | 15.79M | 15.76M | 15.47M | 15.52M | 15.55M | 12.00M | 11.68M | 11.34M | 11.01M | 10.85M | 10.54M | 10.25M | 10.03M | 9.74M | 9.49M | 9.21M | 8.96M | | | | | | | | | 0.03M | 0.03M | 1.28M | 1.27M | 1.27M | 1.38M | 1.37M | 1.36M | 1.35M | 1.38M | 1.46M | 1.61M | 1.74M | 1.75M | 1.81M | 1.78M | 2.19M | 2.17M | 2.19M |
|
Intangibles
|
| | | 16.12M | 15.25M | 14.95M | 14.19M | 13.98M | 13.21M | 13.12M | 14.56M | 23.26M | 13.97M | 13.64M | 14.33M | 22.00M | 23.42M | 23.09M | 21.21M | 21.20M | 20.78M | 20.32M | 20.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 16.12M | 15.25M | 14.95M | 14.19M | 13.98M | 13.21M | 13.12M | 14.56M | 23.26M | 13.97M | 13.64M | 14.33M | 12.64M | 13.48M | 12.94M | 10.79M | 10.44M | 9.67M | 8.86M | 8.47M | 3.48M | 3.47M | 3.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 4.90M | 4.63M | 4.37M | 4.56M | 8.03M | 8.39M | 8.51M | 8.61M | 9.61M | 10.03M | 9.99M | 10.07M | 8.07M | 5.38M | 5.56M | 5.44M | 5.84M | 5.84M | 6.26M | 6.58M | 11.28M | 10.95M | 10.92M | 10.72M | 9.52M | 8.75M | 8.66M | 4.82M | 2.96M | 5.04M | 4.83M | 4.85M | 4.54M | 4.60M | 4.30M | 3.88M | 6.08M | 5.89M | 5.53M | 4.78M | 2.75M | 2.26M | 1.17M | 0.89M | 0.96M | 0.93M | 0.90M | 14.69M | 12.49M | 11.86M | 11.82M | 11.82M | 11.04M | 10.06M | 9.37M | 9.14M | 8.97M | 7.29M | 7.03M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 42.34M | | | 11.48M | 1.69M | | | | 0.28M | | | 0.26M | 0.27M | 0.27M | 0.27M | 0.28M | 14.45M | 0.21M | 0.21M | 0.21M | 6.47M | 0.30M | 0.30M | 6.94M | 0.93M | 0.96M | 1.54M | 1.23M | 0.65M | 0.79M | 1.87M | 1.92M | 1.88M | 2.08M | 2.85M | 2.94M | 3.25M | 2.56M | 2.84M | 2.83M | 2.99M | 2.75M | 2.76M | 2.80M | 2.94M | 3.17M | 3.05M |
|
Assets
|
| | | 190.04M | 188.32M | 188.98M | 181.50M | 203.04M | 203.42M | 201.59M | 200.32M | 195.86M | 207.07M | 200.66M | 191.63M | 186.10M | 155.79M | 156.65M | 153.16M | 138.73M | 135.10M | 135.19M | 133.05M | 120.63M | 114.28M | 111.82M | 109.54M | 106.68M | 105.81M | 107.02M | 105.84M | 106.22M | 106.72M | 104.62M | 104.51M | 100.53M | 100.08M | 95.63M | 97.31M | 96.67M | 99.99M | 95.72M | 95.89M | 97.37M | 101.10M | 104.91M | 105.14M | 94.92M | 96.80M | 96.18M | 113.14M | 115.89M | 116.91M | 117.76M | 118.99M | 122.83M | 127.00M | 129.08M | 128.94M | 133.78M | 140.66M | 140.13M |
|
Accounts Payables
|
| | | 87.45M | 70.00M | 70.28M | 64.11M | 85.72M | 85.22M | 83.98M | 81.62M | 85.34M | 82.10M | 81.61M | 73.60M | 12.44M | 33.31M | 33.50M | 11.08M | 10.28M | 8.83M | 10.04M | 8.71M | 8.45M | 7.61M | 7.58M | 6.96M | 7.04M | 6.49M | 7.27M | 9.19M | 2.77M | 8.42M | 7.77M | 7.02M | 2.96M | 3.01M | 2.50M | 3.45M | 3.12M | 4.11M | 4.70M | 4.08M | 4.46M | 3.70M | 4.76M | 4.20M | 6.08M | 4.98M | 5.51M | 4.82M | 4.85M | 4.46M | 3.76M | 4.98M | 4.75M | 4.44M | 3.41M | 2.93M | 3.79M | 5.91M | 4.05M |
|
Notes Payables
|
| | | 23.98M | 23.32M | 22.66M | 21.96M | 21.32M | 23.11M | 25.73M | 26.43M | 20.98M | 28.88M | 25.81M | 24.50M | 19.55M | 22.10M | 21.34M | 18.55M | 18.09M | 17.84M | 17.21M | 16.80M | 12.94M | 6.48M | 3.65M | 1.59M | | | | 0.64M | 1.84M | 2.07M | 1.97M | 2.55M | 1.32M | 0.84M | 0.57M | 0.98M | 3.89M | 5.50M | 5.80M | 5.20M | 3.45M | 6.38M | 5.95M | 5.73M | 2.03M | 2.08M | 0.25M | 0.25M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M |
|
Payables
|
| | | 111.44M | 93.32M | 92.94M | 86.07M | 107.05M | 108.33M | 109.71M | 108.05M | 106.32M | 110.98M | 107.42M | 98.11M | 31.98M | 55.41M | 54.84M | 29.63M | 28.37M | 26.66M | 27.25M | 25.51M | 21.39M | 14.10M | 11.23M | 8.55M | 7.04M | 6.49M | 7.27M | 9.82M | 4.61M | 10.49M | 9.74M | 9.57M | 4.28M | 3.85M | 3.07M | 4.43M | 7.01M | 9.60M | 10.50M | 9.28M | 7.91M | 10.08M | 10.71M | 9.92M | 8.11M | 7.06M | 5.76M | 5.07M | 4.89M | 4.50M | 3.80M | 5.02M | 4.78M | 4.47M | 3.44M | 2.96M | 3.81M | 5.93M | 4.08M |
|
Accumulated Expenses
|
| | | | | | | 3.53M | 2.84M | 2.65M | 4.40M | 1.90M | 3.87M | 4.36M | 5.06M | 1.45M | 2.59M | 3.56M | 1.52M | 1.14M | 1.85M | 2.38M | 1.24M | 2.00M | 2.03M | 1.79M | 1.45M | 0.97M | 1.49M | 1.67M | 0.90M | 0.75M | 0.75M | 0.65M | 0.44M | 0.49M | 0.44M | 0.55M | 0.42M | 0.52M | 0.37M | 0.88M | 0.93M | 0.66M | 0.54M | 0.87M | 0.97M | 1.24M | 0.84M | 1.59M | 1.04M | 1.03M | 1.09M | 1.42M | 1.27M | 0.90M | 0.86M | 1.43M | 1.26M | 1.08M | 1.48M | 1.65M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 0.04M | | | | 0.43M | 0.36M | | | | | | | | | 0.15M | 0.09M | 0.65M | | | | | | | | 0.47M | 0.46M | 0.46M | 0.04M | | 0.07M | 0.04M | | | | | | | | | | 0.10M | 0.03M | 0.03M | | 3.65M | 4.43M | 1.39M | 0.69M | | 0.05M | 0.42M | 0.19M | | 0.36M | 0.56M | | | | 0.03M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 21.32M | 20.67M | 4.42M | 4.39M | 4.35M | 4.32M | 16.21M | 16.08M | 16.01M | 15.98M | 15.65M | 15.31M | 4.19M | 15.10M | 4.15M | 4.12M | 3.96M | 4.06M | 4.03M | 3.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 12.62M | 12.74M | 12.68M | 12.76M | 17.68M | 17.44M | 14.30M | 14.77M | 13.80M | 13.88M | 10.97M | 11.30M | 7.35M | 7.40M | 7.56M | 7.71M | 11.26M | 11.51M | 11.77M | 12.02M | 12.71M | 13.03M | 13.34M | 13.65M | 10.97M | 10.65M | 10.83M | 9.71M | 9.05M | 9.01M | 6.97M | 6.93M | 6.40M | 6.37M | 2.72M | 2.53M | 5.01M | 5.03M | 3.19M | 3.21M | 0.48M | 0.26M | 0.04M | | 0.09M | | | 4.65M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 63.26M | | | 20.38M | 0.29M | | | | | | | | | | | | 5.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 3.57M | 3.60M | 3.62M | 3.24M | 3.24M | 3.25M | 3.27M | 3.18M | 3.19M | 3.21M | 3.22M | 3.06M | 4.22M | 3.06M | 3.93M | 4.94M | 4.83M | 4.77M | 4.69M | 4.60M | 3.68M | 3.62M | 3.56M | 3.43M | 3.38M | 3.00M | 1.76M | 3.00M | 0.13M | 0.12M | 0.10M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 124.10M | 106.06M | 105.62M | 98.83M | 125.16M | 126.13M | 124.00M | 122.82M | 120.12M | 124.87M | 118.39M | 109.41M | 102.59M | 62.81M | 62.54M | 57.81M | 40.58M | 38.18M | 39.02M | 37.53M | 34.10M | 27.12M | 24.57M | 22.20M | 18.47M | 16.45M | 18.56M | 18.23M | 18.96M | 19.57M | 16.75M | 16.50M | 10.68M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 127.67M | 109.65M | 109.23M | 102.07M | 128.39M | 129.38M | 127.27M | 126.00M | 123.31M | 128.07M | 121.61M | 112.47M | 106.80M | 65.87M | 66.47M | 62.75M | 45.41M | 42.94M | 43.71M | 42.13M | 37.78M | 30.74M | 28.14M | 25.64M | 21.84M | 19.45M | 20.31M | 21.23M | 19.09M | 19.69M | 16.85M | 16.54M | 10.68M | 10.22M | 5.79M | 6.96M | 12.03M | 14.63M | 13.70M | 12.48M | 8.48M | 10.36M | 10.77M | 9.92M | 11.76M | 11.48M | 7.16M | 5.76M | 4.89M | 4.55M | 4.22M | 5.21M | 4.78M | 4.83M | 4.00M | 2.96M | 3.81M | 5.93M | 4.11M |
|
Total Debt
|
| | | 21.32M | 20.67M | 4.42M | 4.39M | 4.35M | 4.32M | 16.21M | 16.08M | 16.01M | 15.98M | 15.65M | 15.31M | 4.19M | 15.10M | 4.15M | 4.12M | 3.96M | 4.06M | 4.03M | 3.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 78.95M | 78.67M | 79.75M | 79.43M | 74.64M | 74.04M | 74.31M | 74.32M | 72.54M | 79.00M | 79.05M | 79.16M | 79.30M | 89.92M | 90.18M | 90.41M | 93.32M | 92.16M | 91.48M | 90.91M | 82.84M | 83.53M | 83.68M | 83.90M | 84.83M | 86.36M | 86.71M | 84.61M | 87.13M | 87.03M | 87.77M | 87.97M | 89.85M | 89.86M | 89.84M | 90.35M | 84.64M | 85.36M | 82.02M | 83.41M | 88.89M | 90.74M | 94.14M | 95.22M | 83.16M | 85.32M | 89.03M | 107.38M | 111.00M | 112.36M | 113.54M | 113.79M | 118.05M | 122.17M | 125.08M | 125.98M | 129.96M | 134.73M | 136.03M |
|
Shareholder's Equity
|
| | | 78.95M | 78.67M | 79.75M | 79.43M | 74.64M | 74.04M | 74.31M | 74.32M | 72.54M | 79.00M | 79.05M | 79.16M | 79.30M | 89.92M | 90.18M | 90.41M | 93.32M | 92.16M | 91.48M | 90.91M | 82.84M | 83.53M | 83.68M | 83.90M | 84.83M | 86.36M | 86.71M | 84.61M | 87.13M | 87.03M | 87.77M | 87.97M | 89.85M | 89.86M | 89.84M | 90.35M | 84.64M | 85.36M | 82.02M | 83.41M | 88.89M | 90.74M | 94.14M | 95.22M | 83.16M | 85.32M | 89.03M | 107.38M | 111.00M | 112.36M | 113.54M | 113.79M | 118.05M | 122.17M | 125.08M | 125.98M | 129.96M | 134.73M | 136.03M |
|
Liabilities and Shareholders Equity
|
| | | 190.04M | 188.32M | 188.98M | 181.50M | 203.04M | 203.42M | 201.59M | 200.32M | 195.86M | 207.07M | 200.66M | 191.63M | 186.10M | 155.79M | 156.65M | 153.16M | 138.73M | 135.10M | 135.19M | 133.05M | 120.63M | 114.28M | 111.82M | 109.54M | 106.68M | 105.81M | 107.02M | 105.84M | 106.22M | 106.72M | 104.62M | 104.51M | 100.53M | 100.08M | 95.63M | 97.31M | 96.67M | 99.99M | 95.72M | 95.89M | 97.37M | 101.10M | 104.91M | 105.14M | 94.92M | 96.80M | 96.18M | 113.14M | 115.89M | 116.91M | 117.76M | 118.99M | 122.83M | 127.00M | 129.08M | 128.94M | 133.78M | 140.66M | 140.13M |
|
Treasury Shares
|
| | | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.06M | 0.05M | 0.05M | 225.25M | 0.04M | 0.04M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Retained Earnings
|
74.96M | 75.69M | 76.98M | 9.14M | 67.62M | 68.70M | 68.39M | -12.30M | 66.15M | 66.43M | 66.43M | 11.56M | 47.94M | 47.99M | 47.98M | -9.18M | 51.95M | 52.20M | 51.89M | -10.83M | 55.82M | 55.15M | 54.58M | -11.10M | 47.41M | 47.52M | 47.70M | 47.29M | 48.21M | 49.01M | 46.16M | 47.52M | 47.06M | 47.64M | 47.61M | 49.05M | 48.86M | 46.69M | 47.02M | 43.15M | 43.74M | 44.54M | 43.80M | 47.71M | 49.35M | 52.67M | 53.58M | -4.57M | 56.74M | 60.36M | 76.94M | 1.17M | 77.96M | 79.07M | 79.16M | 83.31M | 87.37M | 91.41M | 92.13M | 96.02M | 100.72M | 101.92M |