|
Cash & Equivalents
|
8.96M | 9.24M | 9.28M | 7.87M | 11.10M | 14.05M | 9.17M | 9.67M | 31.59M | 31.99M | 32.43M | 32.48M | 56.68M | 34.70M | 58.72M | 58.11M | 41.46M | 31.08M | 46.12M | 47.83M | 31.33M | 32.38M | 24.63M | 29.09M | 14.79M | 14.52M | 15.20M | 17.91M |
|
Short-term Investments
|
| 0.44M | | 0.94M | 0.87M | 3.31M | 3.60M | 1.43M | | | | | 1.36M | 3.47M | 2.14M | 1.48M | 49.36M | 3.51M | 4.53M | 1.48M | 61.13M | 4.28M | 1.31M | 5.58M | 5.43M | | 1.71M | 1.80M |
|
Cash & Current Investments
|
8.96M | 9.68M | 9.28M | 8.81M | 11.97M | 17.37M | 12.77M | 11.10M | 31.59M | 31.99M | 32.43M | 32.48M | 58.04M | 38.18M | 60.86M | 59.59M | 90.82M | 34.59M | 50.65M | 49.31M | 92.47M | 36.66M | 25.94M | 34.68M | 20.22M | 14.52M | 16.91M | 19.71M |
|
Receivables - Net
|
10.04M | 14.64M | | 15.47M | 12.83M | 17.05M | 22.11M | 30.80M | | | | | 35.96M | 36.87M | 58.46M | 60.32M | 55.55M | 64.82M | 65.95M | 74.82M | 80.06M | 70.61M | 62.97M | 63.52M | 74.31M | | 57.45M | 63.98M |
|
Receivables - Other
|
0.03M | -0.02M | -0.03M | 0.03M | 0.30M | -0.02M | -0.02M | 0.03M | 0.17M | | | -4.80M | 0.00M | 829.06 | 0.19M | 0.38M | 0.00M | 643.19 | 0.00M | 762.36 | 0.01M | -0.00M | 0.03M | 0.13M | 0.01M | 0.01M | 0.01M | 966.50 |
|
Receivables
|
10.07M | 14.62M | | 15.50M | 13.14M | 17.03M | 22.09M | 30.82M | | | | | 35.96M | 36.87M | 58.65M | 60.70M | 55.55M | 64.82M | 65.95M | 74.82M | 80.06M | 70.60M | 63.00M | 63.64M | 74.33M | | 57.46M | 63.98M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | 98.64M | | | | 101.64M | | | | 113.10M | | | |
|
Inventory
|
15.27M | 18.35M | | 18.04M | 17.95M | 16.16M | 22.32M | -34.76M | 62.46M | 2.19M | -9.70M | 3.35M | 62.04M | 81.46M | -11.67M | -6.06M | 107.89M | 14.87M | 5.71M | -3.25M | 115.74M | 9.59M | 120.02M | 132.54M | 124.94M | -1.17M | 121.16M | 10.99M |
|
Prepaid Assets
|
2.14M | 2.57M | | 2.22M | 2.76M | 1.92M | 1.70M | 8.17M | | | | | 1.72M | 4.91M | 7.49M | 5.89M | 2.67M | 6.06M | 7.17M | 7.57M | 4.42M | 7.89M | 7.98M | 5.31M | 4.37M | | 9.80M | 9.35M |
|
Current Assets
|
36.88M | 43.40M | | 45.05M | 45.74M | 53.88M | 75.00M | 148.21M | | | | | 161.71M | 160.69M | 246.43M | 236.34M | 221.37M | 222.85M | 249.98M | 256.22M | 227.45M | 230.94M | 232.03M | 249.73M | 226.34M | | 238.04M | 235.93M |
|
Construction in Progress
|
| | | | | | | | | | | | 51.66M | | | | 56.34M | | | | 63.31M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
2.17M | 4.93M | | 10.35M | 10.77M | 12.32M | 16.34M | 24.89M | | | | | 59.41M | 53.26M | 92.36M | 89.76M | 151.13M | 157.22M | 164.10M | 168.77M | 165.89M | 170.20M | 169.88M | 112.28M | 89.85M | | 89.30M | 91.98M |
|
Long-Term Investments
|
| | | | | | | | | -1.42M | -1.20M | -1.30M | 0.02M | -0.05M | -231.34M | 0.06M | 0.06M | 0.07M | 0.07M | | | | | | | | | |
|
Goodwill
|
17.61M | 18.15M | | 17.94M | 18.10M | 17.62M | 14.95M | 15.77M | | | | | 17.90M | 17.25M | 154.14M | 156.18M | 81.31M | 85.74M | 90.46M | 93.81M | 91.18M | 94.23M | 93.08M | 84.66M | 79.78M | | 81.99M | 85.90M |
|
Intangibles
|
17.20M | 16.38M | | 14.88M | 18.10M | 15.53M | 13.26M | 13.91M | 17.91M | | | | 20.92M | 18.36M | 33.50M | 32.93M | 88.64M | 91.96M | 95.67M | 98.04M | 94.05M | 95.90M | 93.73M | 84.20M | 78.31M | | 78.44M | 81.27M |
|
Goodwill & Intangibles
|
34.81M | 34.53M | | 32.82M | 36.19M | 33.16M | 28.21M | 29.69M | 17.91M | | | | 38.82M | 35.61M | 187.64M | 189.10M | 169.95M | 177.70M | 186.13M | 191.86M | 185.23M | 190.13M | 186.81M | 168.86M | 158.10M | | 160.42M | 167.17M |
|
Long-Term Deferred Tax
|
1.35M | 3.61M | | 3.57M | 0.26M | 3.97M | 3.49M | 3.55M | | | | | 3.90M | 3.95M | 15.12M | 14.97M | 16.22M | 44.61M | 47.37M | 45.93M | 30.09M | 41.09M | 45.57M | 30.29M | 26.19M | | 26.91M | 28.19M |
|
Other Non-Current Assets
|
1.22M | 1.28M | -0.03M | 0.89M | 0.69M | 1.34M | 2.87M | 5.13M | 2.09M | | | | 0.21M | 2.74M | 25.11M | 27.30M | 2.44M | 10.34M | 9.22M | -0.47M | 3.06M | 9.68M | 7.05M | 22.33M | 0.72M | | 7.54M | 6.35M |
|
Non-Current Assets
|
36.77M | 42.49M | | 44.46M | 47.21M | 46.99M | 45.63M | 55.53M | | | | | 88.39M | 89.99M | 308.90M | 306.45M | 354.67M | 369.61M | 391.46M | 406.36M | 404.88M | 409.51M | 408.99M | 325.13M | 295.03M | | 293.96M | 306.36M |
|
Assets
|
73.65M | 85.89M | | 89.51M | 92.95M | 100.88M | 120.63M | 203.74M | | | | | 250.10M | 250.69M | 555.34M | 542.79M | 576.03M | 592.45M | 641.44M | 662.58M | 632.33M | 640.45M | 641.02M | 574.86M | 521.37M | | 532.00M | 542.29M |
|
Accounts Payables
|
22.50M | 23.61M | | 23.29M | 27.49M | 34.46M | 52.37M | 106.52M | | | | | 95.74M | 90.23M | 76.51M | 67.35M | 69.73M | 74.10M | 97.35M | 114.03M | 102.03M | 98.41M | 113.42M | 125.57M | 107.56M | | 93.53M | 92.93M |
|
Notes Payables
|
4.58M | | | | 7.69M | | | | | | | | 1.36M | 5.22M | 33.97M | 31.78M | 11.71M | 40.81M | 42.65M | 35.19M | 29.00M | 31.76M | | | 57.66M | | | |
|
Dividends payables
|
3.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
30.36M | 23.61M | | 23.29M | 35.18M | 34.46M | 52.37M | 106.52M | | | | | 97.10M | 95.45M | 110.48M | 99.13M | 81.44M | 114.92M | 140.00M | 149.22M | 131.03M | 130.17M | 113.42M | 125.57M | 165.22M | | 93.53M | 92.93M |
|
Accumulated Expenses
|
1.85M | 3.51M | | 2.84M | 2.83M | 4.12M | 5.53M | 13.52M | | | | | 7.69M | 9.74M | 16.66M | 19.46M | 15.53M | 15.06M | 20.19M | 22.96M | 17.50M | 17.41M | 20.85M | 21.71M | 18.99M | | 18.65M | 19.77M |
|
Short term Debt
|
4.58M | | | | 7.69M | | | | 5.15M | | | | 1.36M | | | | 11.71M | | | | 29.00M | | | | 57.66M | | | |
|
Current Leases
|
| 1.40M | | 0.63M | 0.74M | 0.86M | 0.47M | 0.41M | | | | | 0.29M | 0.52M | 5.70M | 5.11M | 4.34M | 9.90M | 15.92M | 15.52M | 7.01M | 14.25M | 13.42M | 11.33M | 5.50M | | 10.24M | 10.37M |
|
Current Taxes
|
1.47M | 2.36M | 0.89M | 0.39M | 1.80M | 1.89M | 2.25M | 0.97M | | 1.88M | 0.25M | 0.80M | 4.71M | 2.55M | 4.28M | 4.86M | 5.60M | 7.09M | 2.46M | -2.18M | 1.64M | 0.87M | 5.38M | -3.90M | -2.35M | -1.47M | -0.54M | 2.94M |
|
Total Current Liabilities
|
37.11M | 42.49M | | 37.77M | 45.62M | 53.03M | 73.53M | 159.79M | | | | | 118.17M | 115.51M | 191.30M | 188.57M | 158.75M | 202.43M | 232.30M | 238.74M | 218.43M | 221.10M | 224.87M | 234.00M | 237.62M | | 254.85M | 254.22M |
|
Non-Current Debt
|
28.44M | | | | 27.51M | | | | | | | 75.32M | 71.49M | 72.33M | 295.08M | 292.25M | 300.82M | 264.07M | 264.95M | 278.20M | 263.49M | 267.37M | 259.26M | 229.41M | 182.98M | | 174.33M | 174.10M |
|
Pension
|
0.07M | | | | 0.08M | | | | | | | | 0.10M | | | | 7.82M | | | | 7.25M | | | | 6.40M | | | |
|
Non-Current Deferred Tax Liability
|
4.43M | | | | 4.08M | | | | | | | | -1.88M | | | | 42.37M | | | | 44.64M | | | | 24.69M | | | |
|
Operating Leases
|
| | | | 1.28M | | | | 1.19M | | | | 0.86M | | | | 14.84M | | | | 22.16M | | | | 17.19M | | | |
|
Other Non-Current Liabilities
|
| 75.48M | | 72.77M | 78.70M | 74.83M | 93.72M | 188.59M | | | | | 192.81M | 192.42M | 502.85M | 497.57M | 520.26M | 529.10M | 569.29M | 587.88M | 548.05M | 551.51M | 550.90M | 512.43M | | | 471.82M | 472.92M |
|
Total Non-Current Liabilities
|
32.49M | 32.99M | | 35.00M | 33.08M | 21.80M | 20.19M | 28.80M | | | | | 74.04M | 76.90M | 311.55M | 309.01M | 361.51M | 326.67M | 336.99M | 349.14M | 330.52M | 330.41M | 326.03M | 278.43M | 225.76M | | 216.97M | 218.70M |
|
Total Liabilities
|
69.60M | | | | 78.70M | | | | -41.11M | | | | 192.21M | | | | 520.26M | | | | 548.95M | | | | 463.38M | | | |
|
Total Debt
|
33.02M | | | | 35.20M | | | | 5.15M | | | 75.32M | 72.85M | 72.33M | 295.08M | 292.25M | 312.53M | 264.07M | 264.95M | 278.20M | 292.49M | 267.37M | 259.26M | 229.41M | 240.64M | | 174.33M | 174.10M |
|
Common Equity
|
4.06M | | | | 14.26M | | | | 41.11M | | | | 57.89M | | | | 55.77M | | | | 83.47M | | | | 58.07M | | | |
|
Shareholder's Equity
|
4.06M | 10.41M | | 16.74M | 14.26M | 26.05M | 26.91M | 15.15M | 41.11M | | | | 57.89M | 58.27M | 52.49M | 45.22M | 55.77M | 63.36M | 72.15M | 74.70M | 83.47M | 88.94M | 90.12M | 62.43M | 58.07M | | 60.17M | 69.37M |
|
Liabilities and Shareholders Equity
|
73.65M | 85.89M | | 89.51M | 92.95M | 100.88M | 120.63M | 203.74M | | | | | 250.10M | 250.69M | 555.34M | 542.79M | 576.03M | 592.45M | 641.44M | 662.58M | 632.33M | 640.45M | 641.02M | 574.86M | 521.37M | | 532.00M | 542.29M |
|
Retained Earnings
|
| 7.49M | | 13.86M | 11.34M | 14.86M | 19.79M | 0.27M | | | | | 41.34M | | | | 39.64M | 46.53M | | | 67.19M | 72.66M | 74.40M | 48.51M | 44.51M | | 47.25M | 55.66M |