|
Cash & Equivalents
|
16.75M | 12.22M | 11.15M | 18.48M | 19.99M | 15.83M | 17.81M | 22.73M | 22.28M | 13.93M | 18.00M | 16.10M | 6.60M | 10.19M | 8.05M | 14.01M |
|
Short-term Investments
|
| | | | | | | | | | 0.03M | 0.03M | | | 0.99M | 2.05M |
|
Cash & Current Investments
|
16.75M | 12.22M | 11.15M | 18.48M | 19.99M | 15.83M | 17.81M | 22.73M | 22.28M | 13.93M | 18.03M | 16.13M | 6.60M | 10.19M | 9.03M | 16.06M |
|
Receivables - Net
|
| 16.42M | 18.63M | 18.37M | 16.28M | 17.06M | 17.50M | 18.14M | 27.12M | 30.29M | 37.94M | 31.80M | 43.15M | 42.89M | 34.20M | 35.52M |
|
Receivables
|
| 16.42M | 18.63M | 18.37M | 16.28M | 17.06M | 17.50M | 18.14M | 27.12M | 30.29M | 37.94M | 31.80M | 43.15M | 42.89M | 34.20M | 35.52M |
|
Raw Materials
|
| 8.09M | 11.86M | 8.47M | 8.26M | 9.22M | 10.91M | 8.83M | 14.33M | 17.84M | 17.23M | 14.71M | 25.11M | 25.92M | 24.30M | 21.07M |
|
Work In Process
|
| 5.30M | 6.43M | 6.16M | 4.93M | 7.07M | 7.68M | 7.12M | 7.72M | 8.96M | 11.01M | 4.47M | 9.64M | 9.32M | 9.46M | 7.12M |
|
Finished Goods
|
| 14.80M | 11.50M | 14.75M | 17.48M | 18.11M | 18.25M | 18.08M | 25.22M | 25.97M | 26.36M | 23.94M | 28.11M | 29.39M | 24.64M | 27.02M |
|
Inventory
|
| 28.19M | 29.79M | 29.38M | 30.66M | 34.40M | 36.84M | 34.03M | 47.27M | 52.77M | 54.60M | 43.12M | 62.86M | 64.64M | 58.40M | 55.21M |
|
Current Deferred Tax Assets
|
| 1.14M | 1.33M | 1.06M | 0.82M | 0.95M | 0.99M | 0.95M | | | | | | | | |
|
Prepaid Assets
|
| 2.65M | 3.31M | 3.37M | 3.24M | 2.66M | 2.12M | 1.86M | 3.40M | 3.07M | 5.37M | 3.15M | 6.94M | 6.60M | 5.44M | 3.48M |
|
Current Assets
|
| 60.63M | 64.87M | 71.82M | 70.99M | 71.29M | 75.27M | 77.70M | 100.07M | 101.19M | 115.94M | 111.74M | 123.67M | 125.32M | 112.24M | 115.62M |
|
Buildings
|
| 13.90M | 14.18M | 14.49M | 15.74M | 16.22M | 16.07M | 16.30M | 16.43M | 16.48M | 21.83M | 17.14M | 16.32M | 14.36M | 12.21M | 7.29M |
|
Land & Improvements
|
| 1.15M | 1.15M | 1.15M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.34M | 1.30M | 1.29M | 0.82M | 0.74M | 0.58M |
|
Property, Plant & Equipment (Net)
|
| 24.46M | 24.63M | 25.66M | 27.39M | 28.05M | 26.80M | 26.17M | 29.19M | 29.85M | 41.00M | 29.02M | 28.30M | 26.11M | 23.52M | 27.51M |
|
Goodwill
|
| 13.93M | 13.91M | 13.93M | 13.84M | 14.96M | 14.79M | 14.82M | 32.23M | 34.84M | 79.52M | 72.22M | 72.21M | 70.78M | 58.58M | 58.51M |
|
Intangibles
|
| 2.26M | 5.87M | 3.76M | 3.64M | 4.68M | 4.40M | 4.36M | 12.91M | 15.09M | 26.46M | 34.20M | 22.86M | 34.34M | 34.78M | 3.95M |
|
Goodwill & Intangibles
|
| 16.19M | 19.78M | 17.69M | 17.48M | 19.64M | 19.19M | 19.18M | 45.14M | 49.93M | 105.98M | 106.42M | 95.08M | 105.12M | 93.36M | 62.46M |
|
Long-Term Deferred Tax
|
| 0.91M | 1.37M | 2.61M | | 4.29M | 2.60M | 3.59M | 2.01M | 1.40M | | 13.74M | 11.92M | 11.16M | 12.42M | 6.61M |
|
Other Non-Current Assets
|
| 17.26M | 17.20M | 18.37M | 15.47M | 21.93M | 19.67M | 20.34M | 47.20M | | 123.72M | 134.77M | 114.35M | 110.10M | 252.04M | 92.18M |
|
Non-Current Assets
|
| 17.26M | 41.83M | 44.03M | 42.86M | 121.27M | 121.74M | 124.20M | 176.46M | 181.25M | 123.72M | 275.53M | 266.33M | 261.52M | 139.80M | 119.69M |
|
Assets
|
| 102.35M | 106.70M | 115.85M | 113.86M | 121.27M | 121.74M | 124.20M | 176.46M | 181.25M | 280.66M | 275.53M | 266.33M | 261.52M | 252.04M | 235.31M |
|
Accounts Payables
|
| 7.52M | 8.41M | 7.61M | 7.30M | 8.26M | 9.11M | 7.05M | 14.71M | 18.50M | 19.96M | 21.31M | 29.63M | 27.64M | 24.55M | 19.65M |
|
Payables
|
| 7.52M | 8.41M | 7.61M | 7.30M | 8.26M | 9.11M | 7.05M | 14.71M | 18.50M | 19.96M | 21.31M | 29.63M | 27.64M | 24.55M | 19.65M |
|
Accumulated Expenses
|
| 3.00M | 3.00M | 3.45M | 3.01M | 2.92M | 2.87M | 3.11M | 4.38M | 4.16M | 3.82M | 3.47M | 4.38M | 3.33M | 5.19M | 5.48M |
|
Other Accumulated Expenses
|
| 1.14M | 1.06M | 2.41M | 1.52M | 1.20M | 1.75M | 1.81M | 3.61M | 3.10M | 2.97M | 3.36M | 4.81M | 3.94M | 3.97M | 9.58M |
|
Short term Debt
|
| 0.71M | 3.71M | 1.43M | 1.79M | 1.07M | 1.43M | 0.89M | 6.55M | 2.33M | 5.19M | 6.44M | 7.50M | 9.01M | 2.87M | 3.60M |
|
Current Leases
|
| | | | | | | | | | 2.97M | 2.80M | 2.66M | 3.06M | 4.34M | 3.07M |
|
Total Current Liabilities
|
| 12.37M | 16.19M | 14.90M | 13.61M | 13.45M | 15.16M | 12.87M | 31.31M | 30.15M | 34.90M | 40.67M | 49.56M | 46.98M | 42.73M | 44.79M |
|
Capital Leases
|
| | | | | | | | | | | 9.83M | 8.64M | | 0.72M | 3.05M |
|
Non-Current Debt
|
| 3.75M | 3.04M | 6.07M | 4.29M | 3.21M | 1.79M | 0.89M | 28.68M | 26.35M | 93.58M | 82.26M | 63.81M | 55.14M | 41.06M | 38.64M |
|
Pension
|
| 14.01M | 15.81M | 20.18M | 10.86M | 26.16M | 24.30M | 26.63M | 26.42M | 25.36M | 28.63M | 33.19M | 26.61M | 22.17M | 21.03M | 16.06M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 3.33M | 0.58M | | 1.64M | 2.14M |
|
Non-Current Deferred Tax Liability
|
| | | | 1.11M | | | | 1.72M | 1.52M | 17.50M | 16.64M | 1.15M | 10.67M | 10.13M | 7.03M |
|
Operating Leases
|
| | | | | | | | | | 9.38M | 9.81M | 8.64M | 9.20M | 12.73M | 11.11M |
|
Other Non-Current Liabilities
|
| 0.71M | 0.66M | 0.61M | 0.25M | 0.56M | 0.29M | 0.29M | 0.36M | 0.35M | 2.47M | 1.14M | 0.67M | 0.75M | 0.73M | 0.55M |
|
Total Non-Current Liabilities
|
| -0.71M | -0.66M | -0.61M | -0.25M | -0.56M | -0.29M | -0.29M | -0.36M | -0.35M | 172.76M | 170.08M | 151.06M | 134.15M | 118.83M | 114.07M |
|
Total Liabilities
|
| | | | | | | | | | 175.23M | 171.22M | 151.73M | 134.91M | 119.56M | 114.62M |
|
Total Debt
|
| 4.46M | 6.75M | 7.50M | 6.07M | 4.29M | 3.21M | 1.79M | 35.23M | 28.68M | 98.77M | 88.69M | 71.31M | 64.15M | 43.94M | 42.24M |
|
Common Equity
|
66.60M | 70.04M | 69.16M | 71.58M | 81.50M | 74.97M | 79.41M | 82.47M | 86.93M | 96.87M | 105.44M | 104.31M | 114.60M | 126.61M | 132.48M | 120.69M |
|
Shareholder's Equity
|
66.60M | 70.04M | 69.16M | 71.58M | 81.50M | 74.97M | 79.41M | 82.47M | 86.93M | 96.87M | 105.44M | 104.31M | 114.60M | 126.61M | 132.48M | 120.69M |
|
Liabilities and Shareholders Equity
|
| 102.35M | 106.70M | 115.85M | 113.86M | 121.27M | 121.74M | 124.20M | 176.46M | 181.25M | 280.66M | 275.53M | 266.33M | 261.52M | 252.04M | 235.31M |
|
Treasury Shares
|
-0.06M | 0.05M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | | 2.69M | 2.73M | 2.73M | 2.75M | 2.76M | 2.83M | 2.87M | 2.98M |
|
Retained Earnings
|
| 69.92M | 73.20M | 78.72M | 83.01M | 87.68M | 90.60M | 95.63M | 97.92M | 109.67M | 120.19M | -122.84M | 129.42M | 138.99M | 144.81M | 133.55M |