|
Cash & Equivalents
|
0.77M | 1.23M | 0.50M | 10.82M | 5.80M | 0.37M | 1.02M | 0.37M | 0.34M | 0.60M | 0.55M | 3.47M | 1.71M | 3.60M | 4.75M | 1.38M |
|
Cash & Current Investments
|
0.77M | 1.23M | 0.50M | 10.82M | 5.80M | 0.37M | 1.02M | 0.37M | 0.34M | 0.60M | 0.55M | 3.47M | 1.71M | 3.60M | 4.75M | 1.38M |
|
Receivables - Net
|
| 40.35M | 60.71M | 47.01M | 49.66M | 72.85M | 61.68M | 65.19M | 70.26M | 58.43M | 86.12M | 110.32M | 135.88M | 150.60M | 132.56M | 96.14M |
|
Receivables - Other
|
| | | | | | | | 11.90M | 22.16M | 23.75M | 24.78M | 21.97M | 29.93M | 21.25M | 17.41M |
|
Receivables
|
| 40.35M | 60.71M | 47.01M | 49.66M | 72.85M | 61.68M | 65.19M | 82.16M | 80.59M | 109.88M | 135.10M | 157.85M | 180.53M | 153.81M | 113.55M |
|
Raw Materials
|
| 31.07M | 42.29M | | | | | | | | | | | | | |
|
Work In Process
|
| 4.82M | 6.34M | | | | | | | | | | | | | |
|
Finished Goods
|
| 5.66M | 9.80M | | | | | | | | | | | | | |
|
Inventory
|
| 41.55M | 58.44M | 44.66M | 55.63M | 91.59M | 107.01M | 101.59M | 110.31M | 100.43M | 115.00M | 137.30M | 155.74M | 137.91M | 105.10M | 97.32M |
|
Current Deferred Tax Assets
|
| 3.90M | 5.20M | 1.77M | 0.94M | 6.64M | | | | | | | | | | |
|
Prepaid Assets
|
| 4.55M | 4.64M | 7.51M | 11.19M | 13.65M | 11.76M | 11.04M | 13.60M | 16.48M | 17.32M | 23.34M | 24.71M | 27.51M | 24.74M | 21.92M |
|
Current Assets
|
| 91.58M | 129.49M | 111.77M | 123.22M | 178.46M | 181.46M | 178.19M | 194.52M | 198.10M | 242.76M | 299.25M | 340.01M | 349.55M | 288.40M | 234.17M |
|
Buildings
|
| 16.86M | 18.30M | 18.92M | 19.84M | 23.13M | 23.74M | 23.16M | 23.44M | 23.78M | 23.44M | 25.51M | 25.84M | | | |
|
Land & Improvements
|
| 2.09M | 2.63M | 2.63M | 2.67M | 2.94M | 2.94M | 2.94M | 2.94M | 2.94M | 4.03M | 4.03M | 4.03M | | | |
|
Property, Plant & Equipment (Net)
|
13.90M | 14.92M | 17.91M | 17.91M | 23.60M | 26.97M | 27.93M | 30.50M | 27.55M | 17.78M | 21.08M | 35.73M | 26.01M | 28.87M | 28.81M | 27.73M |
|
Goodwill
|
| | | | 1.74M | 9.96M | 9.96M | 9.96M | 10.00M | | | | | | | |
|
Intangibles
|
| | | | 2.07M | 7.05M | 5.93M | 4.80M | 3.73M | 0.66M | | | | | | |
|
Goodwill & Intangibles
|
| | | | 3.81M | 17.01M | 15.88M | 14.76M | 13.73M | 0.66M | | | | | | |
|
Long-Term Deferred Tax
|
| 4.22M | 11.11M | 3.18M | 3.33M | 6.72M | 8.98M | 6.98M | 7.88M | 7.84M | 10.18M | 9.66M | 10.05M | 12.25M | 17.38M | 23.40M |
|
Other Non-Current Assets
|
| 1.64M | 1.41M | 2.27M | 2.71M | 1.62M | 1.67M | 2.41M | 2.90M | 2.30M | 2.59M | 1.46M | 14.12M | 11.40M | 5.35M | 19.23M |
|
Non-Current Assets
|
| 20.78M | 21.42M | 23.36M | 33.44M | 52.33M | 54.47M | 54.65M | 24.46M | 10.80M | 62.10M | 62.59M | 66.92M | 68.72M | 66.94M | 81.70M |
|
Assets
|
| 112.36M | 150.91M | 135.13M | 156.66M | 230.79M | 235.92M | 232.84M | 246.53M | 238.31M | 304.86M | 361.85M | 406.92M | 418.27M | 355.34M | 315.87M |
|
Accounts Payables
|
| 26.15M | 43.02M | 26.40M | 32.46M | 61.53M | 58.97M | 53.08M | 76.20M | 73.57M | 80.20M | 92.82M | 121.39M | 115.90M | 79.39M | 63.73M |
|
Payables
|
| 26.15M | 43.02M | 26.40M | 32.46M | 61.53M | 58.97M | 53.08M | 76.20M | 73.57M | 80.20M | 92.82M | 121.39M | 115.90M | 79.39M | 63.73M |
|
Accumulated Expenses
|
| 4.44M | 6.34M | 7.41M | 7.56M | 9.47M | 9.57M | 10.01M | 8.11M | 6.76M | 10.43M | 11.47M | 11.84M | 13.35M | 6.51M | 8.16M |
|
Other Accumulated Expenses
|
| 1.93M | 3.16M | 3.55M | 4.29M | 10.79M | 10.57M | 8.83M | 8.77M | 7.23M | 14.08M | 20.27M | 28.25M | 19.58M | 15.15M | 13.89M |
|
Short term Debt
|
| 0.76M | 0.73M | 0.58M | 7.85M | 5.00M | 5.00M | 5.84M | 5.84M | 5.84M | 7.51M | 2.14M | 2.19M | 3.14M | 3.12M | 6.21M |
|
Curent Deferred Tax Liability
|
| 0.78M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 33.28M | 53.25M | 37.94M | 52.17M | 86.79M | 84.11M | 77.75M | 98.91M | 93.40M | 112.22M | 126.70M | 163.67M | 151.97M | 104.18M | 91.99M |
|
Non-Current Debt
|
| 6.00M | 15.01M | | | 26.25M | 21.25M | 18.77M | 16.22M | 23.40M | 60.10M | 90.90M | 100.29M | 121.53M | 116.38M | 98.94M |
|
Non-Current Deferred Tax Liability
|
| 1.54M | 4.30M | 6.44M | 5.66M | 5.24M | 4.82M | 4.35M | | 5.44M | 6.74M | 7.11M | 11.64M | 12.84M | 9.98M | |
|
Operating Leases
|
| | | | | | | | | | 17.17M | 15.65M | 16.73M | 16.20M | 15.42M | 11.35M |
|
Other Non-Current Liabilities
|
| 3.52M | 2.94M | 1.45M | 0.58M | 4.86M | 6.91M | 1.41M | 0.38M | | 0.88M | 1.74M | 6.00M | 3.57M | 0.22M | 0.95M |
|
Total Non-Current Liabilities
|
| 11.06M | 19.05M | 3.03M | 0.85M | 43.24M | 46.23M | 38.52M | 29.53M | 30.45M | 77.08M | 111.44M | 118.38M | 135.69M | 127.18M | 106.75M |
|
Total Liabilities
|
| 44.34M | 72.30M | 40.97M | 53.02M | 130.03M | 130.34M | 116.27M | 128.45M | 123.85M | 189.30M | 238.14M | 282.05M | 287.65M | 231.35M | 198.74M |
|
Total Debt
|
| 6.76M | 15.74M | 0.58M | 7.85M | 31.25M | 26.25M | 24.61M | 22.06M | 29.24M | 67.61M | 93.04M | 102.48M | 124.67M | 119.51M | 105.15M |
|
Common Equity
|
59.42M | 68.02M | 78.61M | 94.16M | 103.64M | 100.77M | 105.58M | 116.57M | 118.08M | 114.46M | 115.56M | 123.70M | 124.88M | 130.62M | 123.99M | 117.13M |
|
Shareholder's Equity
|
59.42M | 68.02M | 78.61M | 94.16M | 103.64M | 100.77M | 105.58M | 116.57M | 118.08M | 114.46M | 115.56M | 123.70M | 124.88M | 130.62M | 123.99M | 117.13M |
|
Liabilities and Shareholders Equity
|
| 112.36M | 150.91M | 135.13M | 156.66M | 230.79M | 235.92M | 232.84M | 246.53M | 238.31M | 304.86M | 361.85M | 406.92M | 418.27M | 355.34M | 315.87M |
|
Retained Earnings
|
-1.82M | 25.27M | 36.90M | 49.48M | 57.09M | 61.40M | 67.93M | 73.55M | 72.81M | 65.35M | -1.50M | 74.45M | 77.83M | 82.99M | 76.92M | 68.60M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.28M |