|
Cash & Equivalents
|
55.20M | 73.40M | 68.49M | 87.95M | 59.74M | 85.82M | 78.58M | 81.87M | 72.04M | | 65.24M | | 86.42M | 97.20M | | | | 133.61M | 148.41M | 146.27M | 141.08M | 163.88M | 172.80M | 176.30M | 193.39M | 208.91M | 236.72M | 215.98M | 208.25M | 179.00M | 179.65M | 160.35M | 105.22M | 100.30M | 93.63M | 89.97M | 95.62M | 94.22M | 96.70M | 97.06M | 98.88M |
|
Cash & Current Investments
|
55.20M | 73.40M | 68.49M | 87.95M | 59.74M | 85.82M | 78.58M | 81.87M | 72.04M | | 65.24M | | 86.42M | 97.20M | | | | 133.61M | 148.41M | 146.27M | 141.08M | 163.88M | 172.80M | 176.30M | 193.39M | 208.91M | 236.72M | 215.98M | 208.25M | 179.00M | 179.65M | 160.35M | 105.22M | 100.30M | 93.63M | 89.97M | 95.62M | 94.22M | 96.70M | 97.06M | 98.88M |
|
Receivables - Net
|
| | 21.54M | | 16.42M | 24.28M | 21.92M | 27.28M | 41.30M | 41.93M | 35.97M | 30.89M | 39.16M | 41.54M | 60.38M | 75.43M | 74.28M | 49.98M | 51.63M | 71.34M | 71.40M | 51.84M | 60.63M | 86.86M | 71.79M | 29.77M | 10.25M | 4.65M | 0.40M | | 0.02M | 6.71M | 9.67M | 4.88M | 0.62M | 3.06M | 7.33M | 6.52M | 4.86M | 4.74M | 13.43M |
|
Receivables - Other
|
| | | | 0.15M | 0.30M | | | | | | | | 2.93M | | | | 559.00 | | | | 0.00M | | | | 0.00M | | | | 0.01M | | | | 559.00 | | | | 559.00 | | | |
|
Receivables
|
| | 21.54M | | 16.57M | 24.58M | 21.92M | 27.28M | 41.30M | 41.93M | 35.97M | 30.89M | 39.16M | 44.47M | 60.38M | 75.43M | 74.28M | 49.98M | 51.63M | 71.34M | 71.40M | 51.84M | 60.63M | 86.86M | 71.79M | 29.77M | 10.25M | 4.65M | 0.40M | 0.01M | 0.02M | 6.71M | 9.67M | 4.88M | 0.62M | 3.06M | 7.33M | 6.52M | 4.86M | 4.74M | 13.43M |
|
Raw Materials
|
| | | | | | 0.85M | | 0.78M | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.03M | 0.03M | 0.02M | 0.04M | 0.06M | 0.07M |
|
Finished Goods
|
| | | | | | 3.60M | | 3.19M | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.67M | | 0.49M | 0.36M | 0.40M | 0.54M | 0.62M | 0.42M |
|
Inventory
|
| | 2.68M | | 3.15M | 3.15M | 4.44M | 5.99M | 3.96M | 4.79M | 5.99M | 5.40M | | | | | | 7.18M | | | | 5.88M | 5.15M | 4.84M | 2.43M | 1.20M | 0.19M | 0.18M | 0.07M | | | 0.45M | 0.68M | 0.69M | 0.67M | 0.52M | 0.39M | 0.42M | 0.58M | 0.68M | 0.49M |
|
Current Deferred Tax Assets
|
| | 0.10M | | 0.00M | 0.00M | 0.23M | 0.17M | 0.11M | 0.04M | 0.01M | 0.01M | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.94M | | 0.30M | 0.97M | 0.31M | 0.36M | 0.37M | 0.32M | 0.05M | 0.24M | | | | | | 0.05M | | | | 0.12M | 0.38M | 0.78M | 0.58M | 1.40M | 1.60M | 1.46M | 2.45M | 8.10M | 1.38M | 1.36M | 1.38M | 1.33M | 1.28M | 2.93M | 1.34M | 6.15M | 2.45M | 2.48M | 5.12M |
|
Current Assets
|
| | 93.80M | | 99.62M | 114.73M | 105.52M | 114.55M | 118.12M | 105.96M | 107.26M | 115.07M | | | | | | 190.82M | | | | 221.77M | 238.99M | 268.81M | 268.57M | 241.51M | 249.37M | 223.05M | 211.69M | 187.34M | 181.25M | 169.07M | 117.12M | 107.20M | 96.21M | 96.49M | 104.68M | 107.31M | 104.59M | 104.96M | 117.92M |
|
Buildings
|
| | | | | | 40.97M | 50.91M | 40.82M | 46.81M | 50.91M | 51.04M | 51.79M | 51.78M | 72.57M | 72.91M | 70.13M | 68.51M | 68.97M | 67.20M | 67.59M | 61.66M | 62.30M | 63.45M | 66.80M | 67.75M | 70.40M | 66.91M | 60.73M | 60.87M | 62.04M | 60.77M | 59.06M | 59.88M | 58.96M | 59.01M | 61.34M | 64.02M | 63.57M | 64.67M | 34.08M |
|
Construction in Progress
|
| | | | | | | | 7.85M | | | | | 0.31M | | | | 0.06M | | 0.42M | 0.17M | 0.37M | | | | 0.18M | 0.19M | 1.36M | 1.31M | 6.54M | 16.08M | 12.35M | 1.19M | 1.20M | 4.74M | 5.56M | 8.75M | 12.10M | 18.13M | 23.27M | 24.70M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | 46.57M | 44.17M | 42.53M | 42.10M | 40.35M | | 35.18M | 34.75M | 34.91M | 34.82M | 27.43M | 28.03M | 26.16M | 20.77M | 20.41M | 19.63M | 20.88M | 19.88M | 19.89M | 19.02M | 18.73M | 19.06M | 19.30M | 18.72M | 18.59M | 18.06M |
|
Property, Plant & Equipment (Net)
|
| | 112.18M | | 140.62M | 138.92M | 147.20M | 165.94M | 142.50M | 157.94M | 165.94M | 159.65M | | | | | | 127.87M | | | | 108.73M | 104.15M | 100.71M | 97.62M | 95.11M | 94.05M | 94.83M | 66.87M | 82.28M | 89.96M | 121.30M | 139.55M | 137.99M | 136.03M | 132.85M | 136.66M | 148.95M | 149.97M | 153.29M | 150.41M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 29.56M | 29.71M | 28.94M | 28.74M | 27.67M | 27.82M | 28.33M | 28.92M | 29.37M | 30.52M | 29.01M | 27.90M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | 29.56M | 29.71M | 28.94M | 28.74M | 27.67M | 27.82M | 28.33M | 28.92M | 29.37M | 30.52M | 29.01M | 27.90M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | 2.03M | 1.97M | 2.74M | 2.25M | 2.46M | 2.45M | 2.25M | 2.26M | | | | | | 13.83M | | | | 13.91M | 13.96M | 14.04M | 14.49M | 6.62M | 8.12M | 16.64M | 16.32M | 19.03M | 21.12M | 21.39M | 22.50M | 15.94M | 25.66M | 17.50M | 18.03M | 18.59M | 19.13M | 19.25M | 17.40M |
|
Other Non-Current Assets
|
| | 0.74M | | 0.75M | 0.76M | 0.76M | 0.76M | 0.75M | 0.75M | 0.75M | 0.75M | | | | | | 5.20M | | | | 4.75M | 4.67M | 4.73M | 4.80M | 14.48M | 14.92M | 14.15M | 13.58M | 9.64M | 9.26M | 9.08M | 8.82M | 9.12M | 9.34M | 9.35M | 9.71M | 10.13M | 10.06M | 10.23M | 10.19M |
|
Non-Current Assets
|
| | 112.92M | | 145.85M | 144.05M | 152.81M | 147.25M | 147.87M | 163.15M | 170.93M | 164.56M | | | | | | 165.92M | | | | 143.92M | 139.35M | 136.45M | 134.00M | 145.99M | 147.97M | 147.79M | 124.81M | 111.20M | 129.72M | 160.49M | 170.82M | 172.05M | 170.91M | 168.30M | 173.21M | 186.73M | 188.01M | 191.47M | 186.52M |
|
Assets
|
| | 206.72M | | 245.47M | 258.78M | 258.33M | 261.80M | 265.99M | 269.12M | 278.19M | 279.63M | | | | | | 356.74M | | | | 365.69M | 378.34M | 405.26M | 402.57M | 387.50M | 397.34M | 370.84M | 336.50M | 298.55M | 310.98M | 329.56M | 287.95M | 279.25M | 267.11M | 264.79M | 277.90M | 294.04M | 292.59M | 296.43M | 304.44M |
|
Accounts Payables
|
| | 6.42M | | 5.09M | 10.20M | 7.37M | 6.53M | 7.56M | 6.38M | 6.53M | 5.96M | | | | | | 9.93M | | | | 8.68M | 10.37M | 14.54M | 4.34M | 1.03M | 0.99M | 0.77M | 0.80M | 0.91M | 3.43M | 27.36M | 3.87M | 1.11M | 1.05M | 1.09M | 2.77M | 5.08M | 8.55M | 7.07M | 10.23M |
|
Payables
|
| | 6.42M | | 5.09M | 10.20M | 7.37M | 6.53M | 7.56M | 6.38M | 6.53M | 5.96M | | | | | | 9.93M | | | | 8.68M | 10.37M | 14.54M | 4.34M | 1.03M | 0.99M | 0.77M | 0.80M | 0.91M | 3.43M | 27.36M | 3.87M | 1.11M | 1.05M | 1.09M | 2.77M | 5.08M | 8.55M | 7.07M | 10.23M |
|
Accumulated Expenses
|
| | | | | | 1.42M | | 0.76M | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.31M | | 0.29M | 0.31M | 0.32M | 0.32M | 0.32M | 0.24M |
|
Other Accumulated Expenses
|
| | | | | | 0.41M | | 0.37M | | | | | | | | | 0.11M | | | | 0.12M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.13M | 0.14M | 0.33M | 0.38M | 0.35M | 0.34M | 0.36M | 0.39M | 0.19M | 0.17M | 0.45M | 0.62M | 0.60M | 2.75M |
|
Current Leases
|
| | | | 0.08M | 0.14M | 0.19M | 0.19M | 0.09M | 0.14M | 0.19M | 0.25M | | | | | | 0.20M | | | | 0.19M | 0.23M | 0.12M | 0.16M | 0.20M | 0.25M | 0.13M | 0.16M | 0.20M | 0.42M | 0.47M | 0.41M | 0.42M | 0.42M | 0.43M | 0.45M | 0.48M | 0.32M | 0.47M | 0.47M |
|
Current Taxes
|
| | 7.16M | | 8.04M | 5.14M | 4.06M | 2.86M | 4.23M | 3.30M | 2.86M | 3.20M | | | | | | 4.81M | | | | 4.34M | 5.86M | 7.78M | 2.96M | 1.04M | 1.77M | 1.62M | 1.56M | 1.19M | 0.81M | 1.95M | 4.02M | 0.78M | 0.77M | 1.09M | 1.50M | 1.33M | 1.41M | 1.51M | 2.22M |
|
Total Current Liabilities
|
| | 14.04M | | 17.79M | 17.14M | 12.18M | 12.07M | 11.98M | 11.25M | 11.02M | 9.79M | | | | | | 16.08M | | | | 13.95M | 16.46M | 22.44M | 7.46M | 3.23M | 4.01M | 3.16M | 3.13M | 2.62M | 5.20M | 31.93M | 12.21M | 6.31M | 2.48M | 2.74M | 4.90M | 7.10M | 10.52M | 9.21M | 13.12M |
|
Capital Leases
|
| | | | 2.96M | 3.01M | 3.23M | 3.15M | 3.03M | 3.07M | 2.95M | 3.21M | | | | | | 2.75M | | | | 2.47M | 2.53M | 2.34M | 2.43M | 2.51M | 2.65M | 2.28M | 2.23M | 2.07M | 2.35M | 2.07M | 2.04M | 1.91M | 2.11M | 1.88M | 1.81M | 1.89M | 1.88M | 1.75M | 1.74M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.95M | 8.33M | 8.14M | 8.35M | 8.13M | 7.28M | 7.60M | 8.50M | 7.86M | 7.84M | 7.83M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 2.28M | | | | 2.30M | 2.39M | 2.15M | 2.06M | 2.07M | 10.65M | 9.79M | 9.61M | 9.84M | 9.59M | 9.02M | 9.41M | 9.91M | 9.73M | 9.11M | 9.10M |
|
Total Liabilities
|
| | 14.04M | | 20.74M | 20.15M | 15.21M | 15.11M | 14.91M | 14.17M | 13.97M | 12.75M | | | | | | 18.63M | | | | 16.23M | 18.75M | 24.66M | 9.73M | 5.54M | 6.41M | 5.31M | 5.20M | 4.69M | 15.84M | 41.72M | 21.82M | 16.14M | 12.06M | 11.76M | 14.31M | 17.01M | 20.26M | 18.32M | 22.22M |
|
Common Equity
|
| | 192.69M | | 224.73M | 238.63M | 243.11M | 246.69M | 251.08M | 254.95M | 264.22M | 266.88M | | | | | | 338.11M | | | | 349.46M | 359.58M | 380.60M | 392.84M | 381.96M | 390.93M | 365.53M | 331.30M | 293.85M | 295.14M | 287.84M | 266.12M | 263.11M | 255.05M | 253.03M | 263.59M | 277.02M | 272.34M | 278.10M | 282.22M |
|
Shareholder's Equity
|
| | 192.69M | | 224.73M | 238.63M | 243.11M | 246.69M | 251.08M | 254.95M | 264.22M | 266.88M | | | | | | 338.11M | | | | 349.46M | 359.58M | 380.60M | 392.84M | 381.96M | 390.93M | 365.53M | 331.30M | 293.85M | 295.14M | 287.84M | 266.12M | 263.11M | 255.05M | 253.03M | 263.59M | 277.02M | 272.34M | 278.10M | 282.22M |
|
Liabilities and Shareholders Equity
|
| | 206.72M | | 245.47M | 258.78M | 258.33M | 261.80M | 265.99M | 269.12M | 278.19M | 279.63M | | | | | | 356.74M | | | | 365.69M | 378.34M | 405.26M | 402.57M | 387.50M | 397.34M | 370.84M | 336.50M | 298.55M | 310.98M | 329.56M | 287.95M | 279.25M | 267.11M | 264.79M | 277.90M | 294.04M | 292.59M | 296.43M | 304.44M |
|
Treasury Shares
|
| | | | 0.10M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.05M | 0.23M | 0.23M | 0.23M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Retained Earnings
|
| | 106.50M | | 130.89M | 136.47M | 133.31M | 135.70M | 141.05M | 144.91M | 146.75M | 148.56M | | | | | | 215.29M | | | | 248.94M | 256.17M | 268.44M | 271.37M | 255.57M | 248.60M | 243.78M | 224.29M | 185.61M | 180.70M | 179.97M | 166.94M | 159.81M | 156.27M | 154.02M | 151.11M | 151.39M | 148.89M | 146.18M | 151.58M |