|
Cash & Equivalents
|
0.75M | | 37.22M | 4.66M | 14.00M | 18.82M | 36.49M |
|
Cash & Current Investments
|
0.75M | | 37.22M | 4.66M | 14.00M | 18.82M | 36.49M |
|
Receivables - Net
|
77.26M | | 90.94M | 97.15M | 97.41M | 94.12M | 106.19M |
|
Receivables
|
77.26M | | 90.94M | 97.15M | 97.41M | 94.12M | 106.19M |
|
Inventory
|
36.73M | | 45.22M | 40.55M | 43.43M | 44.16M | 47.86M |
|
Prepaid Assets
|
14.86M | | 6.88M | 9.62M | 11.20M | 13.36M | 7.75M |
|
Current Assets
|
129.60M | | 180.26M | 151.99M | 166.04M | 170.46M | 198.28M |
|
Property, Plant & Equipment (Net)
|
45.06M | | 48.12M | 49.88M | 51.47M | 54.43M | 56.12M |
|
Goodwill
|
56.05M | 13.25M | 13.25M | 69.30M | 69.30M | 76.16M | 79.57M |
|
Intangibles
|
11.98M | | 15.15M | 14.91M | 14.08M | 17.59M | 18.91M |
|
Goodwill & Intangibles
|
68.03M | 13.25M | 28.40M | 84.21M | 83.37M | 93.75M | 98.48M |
|
Long-Term Deferred Tax
|
| | 5.97M | 5.27M | 5.27M | 5.27M | 4.56M |
|
Other Non-Current Assets
|
0.36M | | 0.37M | 0.38M | 0.39M | 0.39M | 0.39M |
|
Non-Current Assets
|
141.56M | | 167.76M | 168.82M | 167.95M | 185.87M | 191.76M |
|
Assets
|
271.17M | | 348.03M | 320.81M | 334.00M | 356.33M | 390.04M |
|
Accounts Payables
|
85.60M | | 106.87M | 102.42M | 101.67M | 104.99M | 121.67M |
|
Notes Payables
|
3.98M | | 5.43M | | | | |
|
Payables
|
89.58M | | 112.30M | 102.42M | 101.67M | 104.99M | 121.67M |
|
Accumulated Expenses
|
16.96M | | 13.96M | 14.43M | 10.48M | 17.29M | 15.94M |
|
Other Accumulated Expenses
|
16.25M | | 15.10M | 20.43M | 26.48M | 14.52M | 17.61M |
|
Short term Debt
|
9.00M | | 10.00M | | | | |
|
Current Leases
|
6.23M | | 6.96M | 6.84M | 6.67M | 7.18M | 6.72M |
|
Total Current Liabilities
|
138.01M | | 158.32M | 144.12M | 145.30M | 143.99M | 161.95M |
|
Non-Current Debt
|
18.99M | | 28.67M | | | | |
|
Minority Interest
|
31.65M | | 6.33M | 7.30M | 7.13M | 10.11M | 11.74M |
|
Operating Leases
|
22.80M | | 23.84M | 23.30M | 21.79M | 26.52M | 27.37M |
|
Other Non-Current Liabilities
|
31.50M | | 3.31M | 3.42M | 3.69M | 6.16M | 5.22M |
|
Total Non-Current Liabilities
|
179.81M | | 210.82M | 167.42M | 167.09M | 170.51M | 189.32M |
|
Total Liabilities
|
211.31M | -57.21M | 214.13M | 170.83M | 170.78M | 176.66M | 194.54M |
|
Total Debt
|
27.99M | | 38.67M | | | | |
|
Common Equity
|
59.86M | 57.21M | 133.90M | 149.98M | 163.22M | 179.67M | 195.50M |
|
Shareholder's Equity
|
59.86M | 57.21M | 133.90M | 149.98M | 163.22M | 179.67M | 195.50M |
|
Liabilities and Shareholders Equity
|
271.17M | | 348.03M | 320.81M | 334.00M | 356.33M | 390.04M |
|
Retained Earnings
|
| | 5.18M | 17.12M | 26.57M | 35.60M | 45.42M |
|
Treasury Shares
|
| | 0.01M | 0.01M | | | |