|
Cash & Equivalents
|
18.77M | 18.94M | 28.57M | 28.71M | 33.49M | 18.64M | 20.01M | 6.86M | 4.99M | 9.20M | 4.28M | 3.00M | 3.50M | 7.57M | 7.15M | 5.10M |
|
Cash & Current Investments
|
18.77M | 18.94M | 28.57M | 28.71M | 33.49M | 18.64M | 20.01M | 6.86M | 4.99M | 9.20M | 4.28M | 3.00M | 3.50M | 7.57M | 7.15M | 5.10M |
|
Receivables - Net
|
| 35.74M | 38.07M | 35.92M | 37.95M | 40.35M | 59.27M | 57.30M | 63.51M | 63.97M | 67.39M | 90.60M | 122.83M | 129.25M | 114.48M | 131.79M |
|
Receivables
|
| 35.74M | 38.07M | 35.92M | 37.95M | 40.35M | 59.27M | 57.30M | 63.51M | 63.97M | 67.39M | 90.60M | 122.83M | 129.25M | 114.48M | 131.79M |
|
Finished Goods
|
| | | 35.28M | 31.34M | 42.57M | 51.86M | 52.73M | 65.32M | | | | | | | |
|
Inventory
|
| 29.22M | 27.63M | 28.21M | 26.19M | 37.03M | 47.72M | 51.25M | 59.74M | 60.48M | 54.44M | 63.86M | 94.98M | 88.78M | 74.60M | 83.51M |
|
Prepaid Assets
|
| 2.87M | 1.93M | 2.61M | 3.16M | 3.10M | 4.22M | 4.24M | 4.11M | 5.24M | 4.93M | 5.54M | 6.43M | 6.45M | 6.60M | 7.42M |
|
Current Assets
|
| 104.25M | 110.86M | 111.08M | 114.63M | 114.34M | 137.29M | 120.92M | 134.98M | 139.41M | 131.03M | 163.01M | 227.74M | 232.04M | 202.83M | 230.69M |
|
Buildings
|
| 47.11M | 55.07M | 68.27M | 68.80M | 73.09M | 84.39M | 89.84M | 96.11M | 96.39M | 108.17M | 120.41M | 118.37M | 134.90M | 147.70M | 163.91M |
|
Land & Improvements
|
| 4.36M | 7.93M | 8.04M | 8.04M | 8.04M | 9.09M | 9.10M | 9.54M | 9.14M | 11.04M | 15.23M | 16.64M | 16.34M | 17.92M | 18.68M |
|
Property, Plant & Equipment (Net)
|
| 62.40M | 73.27M | 90.97M | 90.47M | 93.73M | 116.32M | 121.54M | 123.83M | 118.63M | 126.34M | 144.61M | 161.85M | 185.80M | 208.87M | 225.29M |
|
Long-Term Investments
|
| 3.17M | 5.14M | 5.60M | 15.85M | 17.25M | | | | | | 5.73M | 6.78M | 7.37M | 9.58M | 11.19M |
|
Goodwill
|
| 6.23M | 6.50M | 6.50M | 7.39M | 11.75M | 97.72M | 97.56M | 58.44M | 58.44M | 58.44M | 70.72M | 77.40M | 77.40M | 103.40M | 135.41M |
|
Intangibles
|
| 8.81M | 8.19M | 7.68M | 8.51M | 11.15M | 82.93M | 76.88M | 71.18M | 65.73M | 60.65M | 76.37M | 80.19M | 73.06M | 116.63M | 150.12M |
|
Goodwill & Intangibles
|
| 15.04M | 14.68M | 14.17M | 15.90M | 22.90M | 180.66M | 174.44M | 129.62M | 124.17M | 119.09M | 147.09M | 157.59M | 150.46M | 220.03M | 285.53M |
|
Other Non-Current Assets
|
| 18.36M | 19.96M | 20.09M | 32.10M | 40.39M | 182.88M | 176.12M | 132.18M | 127.56M | 131.95M | 164.93M | 177.74M | 172.69M | 246.23M | 313.89M |
|
Non-Current Assets
|
| 80.76M | 93.23M | 111.07M | 122.57M | 134.12M | 299.20M | 297.67M | 256.01M | 227.83M | 245.32M | 294.79M | 320.12M | 332.45M | 455.11M | 539.18M |
|
Assets
|
| 185.00M | 204.08M | 222.15M | 237.19M | 248.46M | 436.49M | 418.58M | 390.99M | 367.24M | 376.35M | 457.80M | 547.86M | 564.49M | 657.93M | 769.87M |
|
Accounts Payables
|
| 23.35M | 18.62M | 18.52M | 18.31M | 20.08M | 30.12M | 29.76M | 33.42M | 29.31M | 34.13M | 37.31M | 66.69M | 53.70M | 56.39M | 61.20M |
|
Notes Payables
|
| 0.98M | 0.99M | | | 1.01M | 1.08M | 1.17M | 1.24M | 1.30M | 1.38M | 1.45M | 1.56M | | | |
|
Dividends payables
|
| 3.10M | 3.34M | 3.59M | 3.82M | 4.04M | 4.23M | 4.47M | 4.70M | | | | | | | |
|
Payables
|
| 27.42M | 22.95M | 22.11M | 22.13M | 25.13M | 35.43M | 35.40M | 39.37M | 30.61M | 35.51M | 38.77M | 68.25M | 53.70M | 56.39M | 61.20M |
|
Accumulated Expenses
|
| 7.76M | 8.48M | 5.39M | 5.55M | 6.12M | 8.79M | 9.98M | 8.40M | 12.48M | 13.54M | 18.05M | 19.03M | 17.28M | 19.53M | 19.66M |
|
Other Accumulated Expenses
|
| 1.67M | 2.68M | 3.63M | 3.80M | 2.39M | 3.23M | 1.97M | 2.94M | 2.39M | 1.75M | 2.15M | 5.79M | 6.64M | 7.83M | 8.67M |
|
Short term Debt
|
| | | | | | 5.49M | 7.99M | 9.86M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M |
|
Current Leases
|
| | | | | | | | | | 1.52M | 1.59M | 1.66M | | | |
|
Current Taxes
|
| | | 1.45M | 1.44M | | | | | | 0.06M | | 0.04M | 3.33M | 1.94M | |
|
Curent Deferred Tax Liability
|
| 2.62M | 3.17M | 2.55M | 2.90M | 2.70M | | | | | | | | | | |
|
Total Current Liabilities
|
| 39.47M | 36.29M | 35.12M | 35.83M | 36.34M | 59.77M | 55.67M | 60.57M | 55.40M | 62.22M | 70.46M | 101.47M | 90.87M | 103.31M | 107.14M |
|
Non-Current Debt
|
| | | | | | 123.62M | 94.63M | 90.76M | 74.66M | 49.75M | 88.84M | 115.64M | 101.73M | 88.82M | 138.91M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 5.03M | 7.32M | 8.40M | 9.34M | 11.76M | 13.13M |
|
Pension
|
| | | 7.14M | 6.89M | 6.59M | 6.28M | 5.97M | 5.65M | 5.32M | 4.98M | 4.63M | 4.28M | 3.91M | 3.54M | 3.15M |
|
Non-Current Deferred Tax Liability
|
| 7.88M | 13.59M | 10.62M | 13.09M | 9.98M | 42.24M | 42.04M | 27.38M | 26.67M | 31.97M | 33.34M | 32.61M | 35.62M | 37.63M | 22.36M |
|
Operating Leases
|
| | | | | | | | | | 7.65M | 10.23M | 9.14M | 8.69M | 9.53M | 10.92M |
|
Other Non-Current Liabilities
|
| 1.22M | 0.76M | 1.65M | 1.88M | 1.59M | 3.61M | 2.45M | 4.39M | 5.70M | 1.11M | 1.37M | 2.37M | 2.17M | 11.23M | 12.60M |
|
Total Non-Current Liabilities
|
| 47.35M | 46.71M | 50.32M | 52.90M | 52.91M | 231.91M | 198.31M | 184.36M | 162.04M | 154.73M | 205.94M | 262.35M | 238.34M | 148.60M | 202.44M |
|
Total Liabilities
|
| 48.56M | 47.47M | 51.98M | 54.78M | 54.50M | 235.52M | 200.76M | 188.74M | 167.74M | 155.84M | 207.30M | 264.73M | 240.52M | 251.91M | 309.57M |
|
Total Debt
|
| | | | | | 129.10M | 102.61M | 100.63M | 84.56M | 59.66M | 98.75M | 125.56M | 111.64M | 98.73M | 148.82M |
|
Common Equity
|
121.50M | 136.44M | 156.61M | 170.17M | 182.41M | 193.96M | 200.97M | 217.83M | 202.25M | 217.86M | 233.48M | 265.25M | 302.60M | 350.02M | 406.03M | 460.29M |
|
Shareholder's Equity
|
121.50M | 136.44M | 156.61M | 170.17M | 182.41M | 193.96M | 200.97M | 217.83M | 202.25M | 217.86M | 233.48M | 265.25M | 302.60M | 350.02M | 406.03M | 460.29M |
|
Liabilities and Shareholders Equity
|
| 185.00M | 204.08M | 222.15M | 237.19M | 248.46M | 436.49M | 418.58M | 390.99M | 367.24M | 376.35M | 457.80M | 547.86M | 564.49M | 657.93M | 769.87M |
|
Retained Earnings
|
| 95.01M | 111.04M | 120.97M | 131.43M | 142.57M | 152.26M | 165.90M | 147.24M | 164.41M | 182.95M | 213.90M | 254.38M | 302.42M | 364.55M | 434.26M |
|
Treasury Shares
|
| | 0.03M | 0.06M | 0.05M | 0.06M | 0.13M | 0.03M | 0.10M | 0.07M | 0.15M | 0.24M | 0.21M | 0.19M | 0.15M | 0.14M |