|
Cash & Equivalents
|
15.80M | 9.58M | 22.18M | 18.87M | 16.50M | 18.22M | 30.83M | 19.74M | 43.74M | 54.94M | 38.05M | 105.81M | 241.94M | 148.16M | 119.97M | 126.22M |
|
Short-term Investments
|
320.00 | 5.18M | 4.10M | 7.16M | 6.00M | | | | | | -51.50M | -20.50M | -84.00M | -95.50M | 36.25M | -15.75M |
|
Cash & Current Investments
|
15.80M | 14.76M | 26.29M | 26.03M | 22.50M | 18.22M | 30.83M | 19.74M | 43.74M | 54.94M | -13.45M | 85.31M | 157.94M | 52.66M | 156.22M | 110.47M |
|
Receivables - Net
|
0.60M | 0.60M | 25.45M | 23.08M | 27.05M | 22.34M | 27.00M | 22.07M | 23.15M | 31.64M | 31.44M | 41.00M | 57.83M | 80.61M | 87.30M | 99.47M |
|
Receivables - Other
|
| 0.08M | 2.40M | 0.39M | 0.23M | 0.50M | 0.56M | -0.02M | 0.68M | 0.13M | 0.35M | 0.21M | 0.46M | 3.98M | 8.39M | 9.27M |
|
Receivables
|
0.60M | 0.68M | 27.85M | 23.47M | 27.28M | 22.84M | 27.56M | 22.05M | 23.83M | 31.78M | 31.79M | 41.21M | 58.29M | 84.59M | 95.69M | 108.74M |
|
Raw Materials
|
0.01M | 0.01M | | | | | | | | | 0.01M | 19.63M | | | | |
|
Work In Process
|
| | | | | | | | | | 0.01M | 10.12M | | | | |
|
Inventory
|
14.18M | 24.03M | 24.36M | 18.34M | 17.91M | 24.65M | 27.60M | 16.65M | 21.34M | 30.11M | 23.80M | 39.74M | 58.76M | 65.54M | 85.91M | 111.20M |
|
Current Deferred Tax Assets
|
| 0.05M | 0.11M | 0.37M | 0.94M | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.41M | 3.36M | 2.21M | 1.91M | | | | | | | 3.37M | 5.65M | 11.16M | | |
|
Current Assets
|
1.69M | 65.28M | 79.95M | 70.41M | 70.54M | 2.38M | 1.71M | 2.04M | 3.21M | 2.61M | 2.91M | 261.92M | 520.18M | 556.96M | 19.55M | 21.35M |
|
Buildings
|
| | | | | | | | | | | 14.44M | | | | |
|
Land & Improvements
|
| | | | | | | | | | | 0.86M | | | | |
|
Property, Plant & Equipment (Net)
|
15.39M | 15.08M | 14.58M | 15.82M | 14.48M | 13.03M | 13.53M | 13.72M | 15.50M | 17.12M | 18.53M | 20.40M | 25.40M | 33.14M | 41.99M | 54.20M |
|
Long-Term Investments
|
| | | | | | | | | | | | -32.00M | -47.00M | | |
|
Goodwill
|
3.65M | 3.65M | 3.65M | 1.58M | 1.55M | 1.55M | | | | | | | | | 74.34M | 74.34M |
|
Intangibles
|
4.36M | 4.16M | 4.19M | 2.97M | 1.01M | | | | | | | | | | -16.90M | 19.47M |
|
Goodwill & Intangibles
|
4.36M | 4.16M | 7.84M | 2.97M | 1.01M | 0.93M | 0.80M | 0.52M | 0.48M | 0.48M | 0.49M | 0.61M | 0.61M | 0.60M | 16.94M | 13.36M |
|
Long-Term Deferred Tax
|
0.10M | 0.15M | 0.60M | 0.80M | 2.11M | 0.89M | 3.96M | 4.07M | 4.07M | 2.37M | 0.75M | 0.48M | 0.23M | 1.00M | 2.64M | 3.09M |
|
Other Non-Current Assets
|
0.46M | 5.18M | 0.77M | 0.79M | 0.73M | 0.35M | 0.25M | 0.27M | 0.15M | 0.23M | 0.11M | 0.09M | 0.19M | 1.02M | 1.37M | 2.00M |
|
Non-Current Assets
|
77.72M | 15.91M | 10.23M | 12.78M | 6.83M | 94.13M | 6.98M | 6.32M | 6.08M | 138.93M | 167.46M | 25.99M | 63.58M | 120.12M | 240.88M | 271.98M |
|
Assets
|
79.42M | 96.27M | 104.76M | 99.01M | 91.85M | 96.51M | 116.27M | 105.56M | 113.04M | 141.55M | 170.37M | 287.91M | 583.76M | 677.09M | 787.67M | 892.04M |
|
Accounts Payables
|
| 9.76M | 6.77M | 7.61M | 7.75M | | | | | | | | | | | |
|
Notes Payables
|
| 1.41M | 3.00M | 4.16M | | | | | | | | | | | | |
|
Payables
|
| 11.17M | 9.77M | 11.77M | 7.75M | | | | | | | | | | | |
|
Accumulated Expenses
|
| | | | | | | | | | 0.00M | 2.57M | | | | |
|
Other Accumulated Expenses
|
| 21.41M | 21.57M | 13.85M | 15.59M | | | | | | | 0.24M | | | | |
|
Short term Debt
|
| 0.43M | 1.70M | 1.59M | | | | | | | | | | | | |
|
Current Taxes
|
0.44M | 3.37M | 6.12M | -3.48M | -0.60M | 3.92M | -11.94M | | | | | | | | | |
|
Total Current Liabilities
|
0.08M | 33.01M | 33.04M | 27.21M | 23.34M | 16.28M | 30.71M | 14.72M | 17.39M | 23.18M | 20.27M | 30.20M | 56.14M | 56.83M | 54.49M | 77.28M |
|
Non-Current Debt
|
| 0.76M | 2.09M | 0.50M | | | | | | | | | | | | |
|
Convertible Debt
|
-1.67M | -1.67M | | | | | | | | | | | 194.64M | 195.74M | 196.83M | 197.93M |
|
Total Long Term Debt
|
| | | | | | | | | | 826.00 | 0.74M | | | | |
|
Pension
|
0.09M | 0.63M | 0.65M | 0.71M | 0.86M | 0.86M | 0.77M | 0.67M | 0.84M | | 0.12M | 0.22M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.87M | 3.33M | 18.73M | 20.82M | 23.40M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 7.54M | 5.61M |
|
Operating Leases
|
| | | | | | | | | | | | | | | 1.11M |
|
Other Non-Current Liabilities
|
8.80M | 7.88M | 9.04M | 10.25M | 5.76M | 4.15M | 4.77M | | | 1.42M | 2.46M | 3.26M | 5.80M | 8.75M | 10.47M | 15.37M |
|
Total Non-Current Liabilities
|
-2.92M | 9.27M | 11.78M | 11.46M | 6.62M | 26.63M | 5.54M | 0.67M | 0.84M | -1.42M | 31.61M | 3.26M | 200.44M | 204.49M | 214.84M | 218.90M |
|
Total Liabilities
|
5.88M | 42.28M | 44.82M | 38.67M | 29.95M | 30.78M | 48.06M | 32.19M | 28.73M | | 34.07M | 60.64M | 290.13M | 292.99M | 311.52M | 342.81M |
|
Total Debt
|
| 1.19M | 3.79M | 2.09M | | | | | | | | | | | | |
|
Common Equity
|
51.02M | 53.99M | 59.93M | 60.34M | 61.90M | 65.73M | 68.20M | 75.26M | 84.30M | 101.41M | 136.30M | 227.26M | 293.63M | 384.10M | 476.15M | 549.24M |
|
Shareholder's Equity
|
51.02M | 53.99M | 59.93M | 60.34M | 61.90M | 96.51M | 116.27M | 105.56M | 113.04M | 141.55M | 170.37M | 287.91M | 583.76M | 677.09M | 787.67M | 892.04M |
|
Liabilities and Shareholders Equity
|
79.42M | 96.27M | 104.76M | 99.01M | 91.85M | 96.51M | 116.27M | 105.56M | 113.04M | 141.55M | 170.37M | 287.91M | 583.76M | 677.09M | 787.67M | 892.04M |
|
Treasury Shares
|
| 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M | 2.09M |
|
Retained Earnings
|
-7.51M | -4.69M | 0.68M | 0.69M | 0.69M | 4.03M | -6.08M | -1.35M | 7.61M | 21.28M | 36.72M | 58.49M | 118.77M | 198.72M | 277.35M | 335.82M |