|
Cash & Equivalents
|
4.30M | 4.11M | 10.35M | 8.16M | 4.54M | 4.59M | 5.17M | 5.57M | 5.36M | 4.87M | 4.34M | 19.00M | 15.51M | 52.07M | 27.59M | 11.90M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 32.46M | 36.52M |
|
Cash & Current Investments
|
4.30M | 4.11M | 10.35M | 8.16M | 4.54M | 4.59M | 5.17M | 5.57M | 5.36M | 4.87M | 4.34M | 19.00M | 15.51M | 52.07M | 60.05M | 48.42M |
|
Receivables - Net
|
| 3.62M | 3.63M | 5.01M | 8.35M | 3.62M | 4.72M | 7.11M | 3.05M | 4.42M | 6.22M | 6.42M | 2.11M | 1.72M | 3.92M | 1.63M |
|
Receivables
|
| 3.62M | 3.63M | 5.01M | 8.35M | 3.62M | 4.72M | 7.11M | 3.05M | 4.42M | 6.22M | 6.42M | 2.11M | 1.72M | 3.92M | 1.63M |
|
Inventory
|
| 92.89M | 104.17M | 104.21M | 105.56M | 115.22M | 125.01M | 117.45M | 103.33M | 106.84M | 102.42M | 85.03M | 81.76M | 93.00M | 80.97M | 75.49M |
|
Current Deferred Tax Assets
|
| | 6.43M | 6.62M | | | | | | | | | | | | |
|
Prepaid Assets
|
| 8.88M | 8.82M | 9.08M | 7.99M | 8.91M | 8.25M | 8.82M | 9.93M | 11.54M | 10.88M | 3.69M | 6.62M | 7.21M | 8.31M | 6.36M |
|
Current Assets
|
| 109.51M | 133.41M | 133.09M | 126.44M | 132.34M | 143.16M | 138.95M | 121.67M | 127.66M | 123.86M | 114.13M | 106.00M | 154.01M | 153.25M | 131.89M |
|
Property, Plant & Equipment (Net)
|
| 39.05M | 45.93M | 65.94M | 102.94M | 120.33M | 124.96M | 124.35M | 111.03M | 92.53M | 78.28M | 56.55M | 44.44M | 39.06M | 43.24M | 56.98M |
|
Intangibles
|
| 32.26M | 8.65M | 6.26M | 4.39M | 3.31M | 2.67M | 2.23M | 1.82M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M |
|
Goodwill & Intangibles
|
| 32.26M | 8.65M | 6.26M | 4.39M | 3.31M | 2.67M | 2.23M | 1.82M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M |
|
Long-Term Deferred Tax
|
| | 56.80M | 42.14M | 72.90M | 81.70M | 83.10M | 79.10M | 53.80M | 52.60M | 104.80M | 103.10M | 86.70M | 31.45M | 21.53M | 19.34M |
|
Other Non-Current Assets
|
| 1.79M | 1.79M | 1.97M | 3.61M | 3.91M | 3.56M | 3.80M | 5.88M | 4.74M | 1.22M | 0.60M | 0.56M | 0.56M | 0.46M | 0.51M |
|
Non-Current Assets
|
| 73.11M | 100.31M | 112.86M | 110.94M | 127.54M | 131.19M | 130.38M | 118.74M | 98.42M | 267.06M | 192.62M | 173.96M | 196.59M | 204.50M | 249.07M |
|
Assets
|
| 182.61M | 233.72M | 245.94M | 237.38M | 259.88M | 274.35M | 269.33M | 240.41M | 226.08M | 390.92M | 306.75M | 279.96M | 350.60M | 357.74M | 380.95M |
|
Accounts Payables
|
| 17.55M | 24.66M | 25.46M | 32.95M | 29.98M | 30.68M | 31.26M | 33.99M | 34.42M | 31.76M | 27.09M | 25.16M | 27.55M | 17.35M | 24.34M |
|
Payables
|
| 17.55M | 24.66M | 25.46M | 32.95M | 29.98M | 30.68M | 31.26M | 33.99M | 34.42M | 31.76M | 27.09M | 25.16M | 27.55M | 17.35M | 24.34M |
|
Other Accumulated Expenses
|
| 26.94M | 28.78M | 23.66M | 28.23M | 31.97M | 33.78M | 31.94M | 25.59M | 30.14M | 18.12M | 24.82M | 35.10M | 36.88M | 35.30M | 30.43M |
|
Short term Debt
|
| | | | 9.03M | 19.40M | 7.16M | 6.94M | 1.39M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 41.18M | 43.60M | 35.19M | 37.33M | 37.22M | 35.92M |
|
Current Taxes
|
| 0.24M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 46.20M | 54.91M | 50.58M | 76.23M | 89.57M | 115.07M | 115.70M | 109.81M | 107.93M | 130.36M | 155.03M | 95.46M | 101.75M | 89.88M | 90.70M |
|
Non-Current Debt
|
| | | | 12.14M | 26.65M | 19.00M | 12.06M | 10.67M | 14.76M | 14.81M | 14.87M | | | | |
|
Non-Current Deffered Revenue
|
| 20.52M | 19.05M | 17.59M | 22.84M | 28.85M | 30.93M | 35.42M | 35.72M | 31.84M | | | | | | |
|
Pension
|
| | 4.78M | 4.34M | 3.06M | 5.98M | 4.88M | 4.72M | 3.43M | 3.61M | 4.73M | 4.51M | 3.07M | 1.86M | | |
|
Non-Current Deferred Tax Liability
|
| 1.54M | | | | 0.09M | 0.20M | 0.22M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 182.05M | 135.82M | 120.41M | 106.91M | 117.32M | 148.69M |
|
Other Non-Current Liabilities
|
| 3.03M | 5.41M | 5.00M | 5.08M | 8.16M | 7.55M | 5.68M | 3.96M | 4.12M | 5.27M | 5.11M | 5.87M | 4.71M | 1.60M | 0.34M |
|
Total Non-Current Liabilities
|
| 25.09M | 24.46M | 34.15M | 56.18M | 77.92M | 70.88M | 65.11M | 60.60M | 59.51M | 202.13M | 155.80M | 126.28M | 111.62M | 118.91M | 149.04M |
|
Total Liabilities
|
-93.22M | 71.28M | 79.36M | 84.73M | 132.41M | 167.49M | 185.94M | 275.35M | 170.42M | 167.44M | 332.49M | 310.83M | 221.74M | 213.37M | 208.79M | 239.73M |
|
Total Debt
|
| | | | 21.17M | 46.05M | 26.16M | 19.00M | 12.06M | 14.76M | 14.81M | 14.87M | | | | |
|
Common Equity
|
93.22M | 111.33M | 154.36M | 161.21M | 104.97M | 92.39M | 88.40M | -6.02M | 69.99M | 58.64M | 58.42M | -4.08M | 58.22M | 137.23M | 148.95M | 141.22M |
|
Shareholder's Equity
|
93.22M | 111.33M | 154.36M | 161.21M | 104.97M | 92.39M | 88.40M | -6.02M | 69.99M | 58.64M | 58.42M | -4.08M | 58.22M | 137.23M | 148.95M | 141.22M |
|
Liabilities and Shareholders Equity
|
| 182.61M | 233.72M | 245.94M | 237.38M | 259.88M | 274.35M | 269.33M | 240.41M | 226.08M | 390.92M | 306.75M | 279.96M | 350.60M | 357.74M | 380.95M |
|
Treasury Shares
|
| 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 10.88M | 1.88M | 12.76M | 12.76M | 12.76M | 12.76M | 15.63M | -21.04M | 25.91M |
|
Retained Earnings
|
| -4.04M | -5.72M | -5.56M | -4.56M | -8.24M | -120.31M | -122.57M | -139.28M | -153.53M | -156.05M | -220.59M | -163.88M | -74.76M | -46.90M | -43.85M |