|
Cash & Equivalents
|
23.13M | 23.13M | 23.13M | 42.24M | 35.12M | 35.12M | 35.12M | 35.12M | 35.63M | 25.65M | 35.63M | 27.69M | 33.07M | 33.07M | 26.75M | 33.07M | 32.03M | 32.03M | 24.58M | 32.03M | 32.03M | 21.55M | 19.49M | 23.28M | 14.32M | 9.35M | 9.12M | 14.32M | 12.00M | 12.00M | 15.19M | 11.71M | 8.08M | 15.48M | 15.19M | 13.12M | 14.37M | 19.44M | 20.22M | 20.22M | 13.46M | 15.58M | 22.16M | 17.38M | 15.75M | 13.44M | 28.13M | 28.13M |
|
Short-term Investments
|
| | | | | | | | 1.04M | | | | 7.63M | | | | 6.17M | | | | 5.30M | | | | | | | | | | | | | | | | | | 22.37M | | 24.50M | | 20.72M | -5.09M | 23.03M | 5.16M | 25.18M | 8.18M |
|
Cash & Current Investments
|
23.13M | 23.13M | 23.13M | 42.24M | 35.12M | 35.12M | 35.12M | 35.12M | 36.68M | 25.65M | 35.63M | 27.69M | 40.70M | 33.07M | 26.75M | 33.07M | 38.20M | 32.03M | 24.58M | 32.03M | 37.33M | 21.55M | 19.49M | 23.28M | 14.32M | 9.35M | 9.12M | 14.32M | 12.00M | 12.00M | 15.19M | 11.71M | 8.08M | 15.48M | 15.19M | 13.12M | 14.37M | 19.44M | 42.60M | 20.22M | 37.96M | 15.58M | 42.88M | 12.29M | 38.78M | 18.59M | 53.31M | 36.31M |
|
Receivables - Net
|
22.23M | 18.76M | 17.29M | 17.26M | 14.40M | 18.48M | 21.88M | 20.15M | 0.01M | 17.13M | 15.80M | 14.70M | 0.00M | 12.29M | 14.56M | 10.89M | 0.00M | 10.49M | 11.01M | 10.13M | 7.93M | 9.92M | 11.48M | 10.77M | 9.58M | 12.20M | 12.18M | 11.97M | 9.21M | 11.06M | 15.91M | 15.02M | 15.91M | 19.29M | 15.73M | 21.57M | 13.26M | 14.02M | 16.06M | 17.50M | 18.46M | 22.08M | 15.74M | 16.80M | 12.08M | 17.17M | 9.91M | 13.90M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.31M | | | | 0.06M | | | | 0.06M | | | | 0.06M | | | | 0.14M | | 0.09M | | 0.18M | | 0.11M | | 0.11M | | 0.12M | | 0.12M | | 0.16M | | 0.20M | | 0.22M | |
|
Receivables
|
22.23M | 18.76M | 17.29M | 17.26M | 14.40M | 18.48M | 21.88M | 20.15M | 0.01M | 17.13M | 15.80M | 14.70M | 0.32M | 12.29M | 14.56M | 10.89M | 0.06M | 10.49M | 11.01M | 10.13M | 7.98M | 9.92M | 11.48M | 10.77M | 9.63M | 12.20M | 12.18M | 11.97M | 9.35M | 11.06M | 16.00M | 15.02M | 16.09M | 19.29M | 15.84M | 21.57M | 13.37M | 14.02M | 16.18M | 17.50M | 18.58M | 22.08M | 15.91M | 16.80M | 12.28M | 17.17M | 10.14M | 13.90M |
|
Raw Materials
|
11.93M | 10.26M | 10.07M | 10.12M | 10.16M | 11.03M | 13.45M | 12.30M | 0.01M | 11.75M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 11.55M | 0.01M | 16.97M | 0.02M | 12.99M | 0.01M | 8.75M | 6.94M | 6.02M | 6.08M |
|
Work In Process
|
4.94M | 3.63M | 3.06M | 2.82M | 2.94M | 4.35M | 4.59M | 5.02M | 0.00M | 4.98M | 0.00M | 0.00M | 0.01M | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 2.65M | 0.00M | 3.90M | 0.00M | 2.72M | 0.00M | 2.29M | 3.41M | 2.60M | 2.98M |
|
Finished Goods
|
4.57M | 3.71M | 3.20M | 3.09M | 2.71M | 3.23M | 2.56M | 2.45M | 0.00M | 2.26M | 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 | 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 | 1.99M | 0.00M | 2.94M | 0.00M | 1.61M | 0.00M | 1.10M | 1.44M | 0.84M | 1.07M |
|
Inventory
|
3.34M | 17.60M | 5.12M | 16.03M | 5.06M | -2.91M | -4.80M | 19.78M | 19.52M | 18.99M | 16.80M | 3.71M | 15.85M | -0.19M | 15.24M | 2.90M | 11.38M | 11.73M | 12.49M | 11.56M | 0.32M | 0.05M | 10.37M | 1.25M | 10.83M | -0.14M | 1.01M | 9.30M | 8.11M | -1.78M | 12.93M | 13.21M | 12.93M | -0.11M | -0.35M | 10.86M | 8.58M | 10.16M | 16.19M | 20.99M | 23.82M | 20.70M | 17.32M | 2.55M | 12.13M | -0.01M | 9.46M | 10.13M |
|
Prepaid Assets
|
1.31M | -0.26M | 0.18M | 1.36M | 0.03M | -0.66M | -1.16M | 2.40M | 2.15M | -0.23M | -0.18M | 1.96M | 2.16M | 0.13M | 0.47M | 1.03M | 1.15M | -0.17M | 1.08M | -0.35M | 1.47M | -0.10M | 1.69M | 1.92M | -0.65M | -0.15M | 0.07M | 0.17M | 1.66M | -0.26M | 2.27M | 0.44M | 0.15M | 0.32M | 0.26M | 2.01M | 1.75M | 0.14M | 2.49M | 3.42M | 1.93M | -0.11M | 1.15M | 1.18M | 1.23M | -0.17M | 1.61M | 1.22M |
|
Current Assets
|
69.78M | 69.08M | 76.59M | 77.15M | 61.67M | 76.46M | 78.08M | 77.16M | 75.56M | 76.30M | 74.41M | 74.13M | 75.20M | 75.88M | 74.49M | 72.20M | 69.29M | 70.04M | 68.44M | 65.07M | 61.89M | 62.72M | 61.82M | 60.33M | 58.24M | 59.34M | 56.28M | 53.26M | 50.65M | 55.88M | 68.91M | 59.89M | 68.91M | 72.05M | 69.96M | 72.27M | 65.37M | 72.07M | 78.69M | 88.22M | 87.82M | 83.81M | 81.16M | 83.32M | 83.25M | 96.11M | 96.49M | 104.92M |
|
Construction in Progress
|
1.61M | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
34.70M | | | | 34.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
66.56M | 64.74M | 63.12M | 62.06M | 60.70M | 59.75M | 57.62M | 52.48M | 51.05M | 49.76M | 48.57M | 47.29M | 46.18M | 45.10M | 44.20M | 43.54M | 42.69M | 41.68M | 40.97M | 40.35M | 38.74M | 38.01M | 37.57M | 37.16M | 36.60M | 35.84M | 35.21M | 34.53M | 32.35M | 31.42M | 31.49M | 31.49M | 31.49M | 30.61M | 30.21M | 29.43M | 28.59M | 27.77M | 27.32M | 27.25M | 27.02M | 26.45M | 26.05M | 25.31M | 24.60M | 23.95M | 23.39M | 22.95M |
|
Long-Term Investments
|
| | | | 59.36M | | | | 53.31M | | | | 53.49M | | | | 54.60M | | | | | | | | | | | | | | | | | | | | | | | | 79.67M | | 82.15M | | 87.19M | | 95.86M | |
|
Goodwill
|
0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
0.75M | 0.75M | 0.75M | 0.42M | 0.07M | | | | 0.15M | 0.16M | 0.16M | 0.16M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.23M | 0.26M | 0.25M | 0.42M | 0.42M | 0.34M | 0.34M |
|
Other Non-Current Assets
|
0.99M | 0.99M | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | 0.78M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
67.70M | 65.88M | 64.26M | 62.87M | 59.57M | 60.14M | 58.02M | 52.88M | 51.60M | 50.31M | 49.12M | 47.84M | 46.76M | 45.68M | 44.78M | 44.12M | 43.28M | 42.26M | 41.56M | 40.94M | 38.74M | 38.01M | 37.57M | 37.16M | 38.20M | 37.45M | 36.78M | 37.61M | 36.92M | 35.92M | 22.08M | 36.01M | 31.49M | 30.61M | 30.21M | 30.84M | 30.01M | 27.77M | 107.86M | 27.55M | 115.41M | 29.75M | 29.22M | 28.29M | 27.82M | 24.37M | 23.72M | 23.29M |
|
Assets
|
137.48M | 134.96M | 140.84M | 140.02M | 121.25M | 136.60M | 136.10M | 130.04M | 127.16M | 126.61M | 123.53M | 121.97M | 121.96M | 121.56M | 119.27M | 116.32M | 112.56M | 112.30M | 109.99M | 106.01M | 100.64M | 100.74M | 99.39M | 97.49M | 96.44M | 96.78M | 93.06M | 90.88M | 87.57M | 91.80M | 90.99M | 95.90M | 100.40M | 102.66M | 100.17M | 103.11M | 95.38M | 99.83M | 107.86M | 115.78M | 115.41M | 113.56M | 110.38M | 111.62M | 111.08M | 120.48M | 120.21M | 128.21M |
|
Accounts Payables
|
-2.16M | -2.48M | -2.35M | -0.76M | -3.07M | 11.15M | 4.81M | 2.16M | 6.86M | 6.94M | 5.86M | -1.05M | 5.74M | 5.62M | 5.87M | 4.36M | 3.14M | 4.77M | 2.06M | 3.45M | 2.67M | 2.95M | 3.40M | 3.40M | 0.68M | 4.85M | 1.23M | 0.86M | -1.12M | 5.28M | 8.60M | 1.84M | 8.60M | 9.19M | -2.34M | 8.72M | -1.65M | 3.60M | 9.52M | 2.63M | 9.84M | 0.29M | 6.95M | 0.68M | 5.21M | 8.25M | 5.74M | 7.26M |
|
Notes Payables
|
0.34M | 1.78M | 1.54M | 1.10M | -0.58M | 0.35M | 0.87M | 2.01M | 1.97M | 2.46M | 2.54M | 2.80M | 2.26M | 1.56M | -0.78M | 1.30M | 1.25M | -0.07M | -0.09M | 0.17M | 0.53M | 0.64M | 2.76M | 2.01M | 0.67M | -0.33M | 2.03M | 1.44M | 1.42M | 2.32M | 1.71M | -0.05M | 1.71M | 1.37M | -0.41M | -0.22M | 1.17M | 0.13M | 1.68M | 3.16M | 2.34M | 2.65M | 2.22M | -0.16M | 1.71M | 1.17M | 2.06M | -0.20M |
|
Dividends payables
|
| | | | | | | | 0.81M | 0.81M | 0.49M | | 0.32M | 2.52M | | | | 0.84M | | | | | | | | 0.56M | 0.56M | | 0.56M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
-1.82M | -0.69M | -0.81M | 0.35M | -3.65M | 11.50M | 5.68M | 4.17M | 9.64M | 10.21M | 8.89M | 1.75M | 8.32M | 9.69M | 5.10M | 5.66M | 4.40M | 5.54M | 1.97M | 3.62M | 3.19M | 3.59M | 6.16M | 5.41M | 1.35M | 5.09M | 3.82M | 2.31M | 0.86M | 7.60M | 10.30M | 1.79M | 10.30M | 10.56M | -2.75M | 8.51M | -0.48M | 3.74M | 11.21M | 5.79M | 12.18M | 2.94M | 9.16M | 0.51M | 6.92M | 9.42M | 7.80M | 7.06M |
|
Accumulated Expenses
|
0.01M | | | | -0.21M | | | | 3.97M | | | | 3.78M | | | | 4.13M | | | | 4.39M | | | | | | | | | | | | | | | | | | 7.11M | | 7.61M | | 7.94M | | 7.16M | | 7.78M | |
|
Other Accumulated Expenses
|
| | | | | | | | 1.45M | | | | 1.31M | | | | 1.26M | | | | 1.24M | | | | | | | | | | | | | | | | | | 1.44M | | 1.65M | | 1.99M | | 1.24M | | 1.01M | |
|
Current Taxes
|
0.07M | 0.04M | 0.70M | 0.58M | -0.70M | | | | 0.60M | 0.63M | 0.41M | 0.46M | 0.44M | 0.50M | 0.09M | 0.13M | 0.59M | 0.04M | 0.66M | 0.80M | -0.33M | 0.29M | 0.31M | 0.07M | 0.34M | 0.36M | 0.03M | 0.38M | 0.40M | 0.04M | 0.60M | 0.05M | 0.60M | 0.63M | 0.05M | 0.05M | 0.08M | 0.10M | 0.89M | 1.06M | 1.23M | 1.29M | 1.15M | -0.05M | 1.11M | 0.22M | 1.13M | 0.07M |
|
Curent Deferred Tax Liability
|
| | | | | | | | 0.21M | | | | 0.42M | | | | 0.61M | | | | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
17.18M | 14.78M | 17.32M | 16.46M | 0.23M | 17.86M | 19.76M | 17.29M | 15.87M | 16.28M | 14.89M | 14.57M | 14.27M | 15.83M | 13.30M | 11.56M | 10.99M | 13.81M | 13.79M | 12.56M | 11.03M | 11.86M | 12.84M | 12.06M | 12.38M | 14.40M | 13.65M | 12.34M | 10.76M | 14.83M | 18.34M | 17.14M | 18.34M | 18.67M | 15.55M | 18.32M | 14.31M | 18.58M | 21.21M | 26.41M | 23.97M | 24.41M | 20.25M | 19.56M | 16.43M | 21.26M | 17.72M | 19.86M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.34M | 0.27M | 0.34M | 0.38M | 0.21M | 0.21M | 0.29M | 0.32M | 0.42M | 0.45M | 0.50M | 0.52M | 0.61M | 0.65M | 0.69M | 0.72M | 0.69M | 0.73M | 0.76M | 0.78M | 0.80M | 0.84M | 0.86M | 0.87M | 0.82M | 0.85M | 0.78M | 0.89M | 0.78M | 0.60M | 0.66M | 0.63M | 0.75M | 0.83M | 0.96M | 0.92M | 0.66M | 0.53M | 0.48M | 0.45M | 0.48M | 0.45M | 0.37M | 0.31M |
|
Operating Leases
|
106.76M | | | | 107.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | 0.23M | | | | -0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | 16.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
17.18M | | | | 0.23M | | | | 15.87M | | | | 14.27M | | | | 10.99M | | | | 11.03M | | | | | | | | | | 19.12M | | 19.12M | 19.26M | 16.20M | 18.95M | 15.06M | 19.41M | 22.17M | 27.34M | 24.63M | 24.93M | 20.73M | 20.00M | 16.91M | 21.71M | 18.09M | 20.17M |
|
Common Equity
|
120.31M | | | | 121.02M | | | | 111.29M | | | | 107.69M | | | | 101.58M | | | | 89.61M | | | | | | | | | | | | | | | | | | 85.69M | | 90.78M | | 89.65M | | 94.17M | | 102.12M | |
|
Shareholder's Equity
|
120.31M | 120.18M | 123.52M | 123.56M | 121.02M | 118.74M | 116.33M | 112.75M | 111.29M | 110.33M | 108.64M | 107.40M | 107.69M | 105.73M | 105.96M | 104.76M | 101.58M | 98.50M | 96.20M | 93.45M | 89.61M | 88.87M | 86.55M | 85.43M | 84.06M | 82.38M | 79.41M | 78.54M | 76.81M | 76.97M | 81.28M | 78.76M | 81.28M | 83.40M | 83.96M | 84.16M | 80.32M | 80.42M | 85.69M | 88.44M | 90.78M | 88.62M | 89.65M | 91.61M | 94.17M | 98.76M | 102.12M | 108.05M |
|
Liabilities and Shareholders Equity
|
137.48M | 134.96M | 140.84M | 140.02M | 121.25M | 136.60M | 136.10M | 130.04M | 127.16M | 126.61M | 123.53M | 121.97M | 121.96M | 121.56M | 119.27M | 116.32M | 112.56M | 112.30M | 109.99M | 106.01M | 100.64M | 100.74M | 99.39M | 97.49M | 96.44M | 96.78M | 93.06M | 90.88M | 87.57M | 91.80M | 90.99M | 95.90M | 100.40M | 102.66M | 100.17M | 103.11M | 95.38M | 99.83M | 107.86M | 115.78M | 115.41M | 113.56M | 110.38M | 111.62M | 111.08M | 120.48M | 120.21M | 128.21M |
|
Treasury Shares
|
| | | | | | | | | | | | | -0.04M | | | 0.41M | | | | 0.98M | | | | 0.98M | | | | 0.98M | | 1.15M | | 1.15M | | | | | | | | -1.15M | | -1.15M | | 1.15M | | 1.15M | |
|
Retained Earnings
|
57.30M | 57.04M | 60.17M | 59.73M | 57.18M | 54.90M | 52.49M | 48.91M | 47.44M | 46.71M | 45.31M | 45.08M | 44.04M | 41.56M | 40.91M | 39.85M | 37.01M | 34.46M | 32.08M | 29.83M | 25.91M | 25.12M | 22.61M | 21.48M | 20.13M | 18.47M | 15.53M | 14.67M | 12.95M | 13.10M | 17.72M | 15.20M | 17.72M | 19.84M | 20.40M | 20.54M | 16.70M | 16.80M | 22.06M | 24.77M | 27.11M | 24.95M | 25.98M | 27.94M | 30.50M | 35.09M | 38.45M | 44.38M |