|
Cash & Equivalents
|
8.62M | 7.47M | 6.74M | 9.30M | 7.48M | 15.86M | 43.04M |
|
Cash & Current Investments
|
8.62M | 7.47M | 6.74M | 9.30M | 7.48M | 15.86M | 43.04M |
|
Receivables - Net
|
40.12M | 45.96M | 44.34M | 49.03M | 62.88M | 62.98M | |
|
Receivables
|
40.12M | 45.96M | 44.34M | 49.03M | 62.88M | 62.98M | |
|
Inventory
|
3.81M | 5.25M | 4.63M | 4.90M | 5.53M | 6.73M | 5.92M |
|
Prepaid Assets
|
3.95M | 3.38M | 2.69M | 4.11M | 5.17M | 8.70M | 6.96M |
|
Current Assets
|
56.50M | 62.76M | 60.01M | 67.62M | 81.56M | 94.27M | 112.36M |
|
Property, Plant & Equipment (Net)
|
201.91M | 307.42M | 304.25M | 337.77M | 419.38M | 427.65M | 415.73M |
|
Goodwill
|
74.66M | 185.78M | 223.15M | 224.70M | 220.25M | 221.52M | 223.00M |
|
Intangibles
|
63.55M | 254.73M | 254.72M | 256.50M | 256.50M | 258.57M | 258.57M |
|
Goodwill & Intangibles
|
138.20M | 440.51M | 477.87M | 481.20M | 476.74M | 480.09M | 481.57M |
|
Long-Term Deferred Tax
|
39.00M | 69.00M | 68.00M | 70.60M | 74.20M | 80.80M | |
|
Other Non-Current Assets
|
0.65M | 1.81M | 1.75M | 2.17M | 2.03M | 14.25M | 12.58M |
|
Non-Current Assets
|
201.91M | 307.42M | 304.25M | 337.77M | 419.38M | 427.65M | 415.73M |
|
Assets
|
370.14M | 871.37M | 773.76M | 792.66M | 887.49M | 904.52M | 897.99M |
|
Accounts Payables
|
5.19M | 7.41M | 6.59M | 10.71M | 8.36M | 8.91M | 7.67M |
|
Notes Payables
|
| 20.89M | 20.89M | | | | |
|
Payables
|
5.19M | 28.30M | 27.48M | 10.71M | 8.36M | 8.91M | 7.67M |
|
Accumulated Expenses
|
18.83M | 28.11M | 18.88M | 23.94M | 32.16M | 34.75M | 28.67M |
|
Other Accumulated Expenses
|
4.74M | 6.11M | 7.81M | 7.47M | 3.88M | 3.85M | 3.96M |
|
Short term Debt
|
62.99M | 23.55M | 1.76M | 52.13M | 52.13M | 18.95M | 0.02M |
|
Current Leases
|
0.09M | 0.09M | 0.10M | 0.10M | 4.00M | 4.74M | 4.82M |
|
Current Taxes
|
1.15M | 1.15M | 1.05M | 0.27M | 0.18M | 1.85M | 0.85M |
|
Total Current Liabilities
|
96.41M | 92.09M | 62.31M | 48.24M | 110.28M | 83.98M | 56.33M |
|
Capital Leases
|
0.57M | 0.48M | 0.38M | 0.28M | 0.17M | 0.05M | |
|
Non-Current Debt
|
173.47M | 360.94M | 343.91M | 369.08M | 370.48M | 371.87M | 373.26M |
|
Preferred Stock Liabilities
|
| 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M |
|
Minority Interest
|
14.67M | | | | | | |
|
Non-Current Deferred Tax Liability
|
39.01M | 69.05M | 68.02M | 70.57M | 74.22M | 80.79M | 86.65M |
|
Operating Leases
|
| | | | 20.98M | 20.46M | 21.72M |
|
Other Non-Current Liabilities
|
1.50M | 6.77M | 7.03M | 16.92M | 7.03M | 14.14M | 13.32M |
|
Total Non-Current Liabilities
|
307.95M | 522.55M | 474.62M | 488.17M | 576.13M | 557.14M | 537.95M |
|
Total Liabilities
|
309.45M | 529.32M | 481.65M | 505.09M | 583.16M | 571.28M | 551.27M |
|
Total Debt
|
236.46M | 384.49M | 345.67M | 421.22M | 422.61M | 390.82M | 373.28M |
|
Common Equity
|
46.02M | 317.05M | 267.11M | 262.57M | 279.33M | 308.24M | 321.71M |
|
Shareholder's Equity
|
46.02M | 317.05M | 267.11M | 262.57M | 279.33M | 308.24M | 321.71M |
|
Liabilities and Shareholders Equity
|
370.14M | 871.37M | 773.76M | 792.66M | 887.49M | 904.52M | 897.99M |
|
Treasury Shares
|
| 5.76M | 3.74M | 3.07M | 2.35M | 1.33M | 1.00M |
|
Retained Earnings
|
26.70M | -38.59M | -99.84M | -114.91M | -86.24M | -54.45M | -38.24M |