|
Cash & Equivalents
|
36.16M | 46.33M | 50.15M | 48.59M | 42.86M | 39.60M | 38.45M | 31.11M | 21.89M | 27.04M | 26.07M | 57.52M | 54.33M | 40.15M | 29.91M | 24.34M |
|
Cash & Current Investments
|
36.16M | 46.33M | 50.15M | 48.59M | 42.86M | 39.60M | 38.45M | 31.11M | 21.89M | 27.04M | 26.07M | 57.52M | 54.33M | 40.15M | 29.91M | 24.34M |
|
Receivables - Net
|
| 60.11M | 61.09M | 59.11M | 80.82M | 116.50M | 109.17M | 125.38M | 132.70M | 149.14M | 168.62M | 141.64M | 153.98M | 177.66M | 286.14M | 313.41M |
|
Receivables
|
| 60.11M | 61.09M | 59.11M | 80.82M | 116.50M | 109.17M | 125.38M | 132.70M | 149.14M | 168.62M | 141.64M | 153.98M | 177.66M | 286.14M | 313.41M |
|
Raw Materials
|
| | | | | | | | | 40.02M | 39.44M | 36.16M | 59.65M | 75.93M | 89.05M | 77.36M |
|
Work In Process
|
| | | | | | | | | 14.99M | 16.52M | 16.28M | 33.99M | 40.66M | 47.93M | 48.25M |
|
Finished Goods
|
| | | | | | | | | 29.83M | 25.44M | 24.64M | 15.51M | 18.46M | 23.08M | 23.63M |
|
Inventory
|
| 38.94M | 48.24M | 45.05M | 54.17M | 56.46M | 66.23M | 64.14M | 68.57M | 93.77M | 87.97M | 83.94M | 114.91M | 153.66M | 189.81M | 186.17M |
|
Current Deferred Tax Assets
|
| 5.22M | 5.14M | 3.58M | 3.89M | 4.08M | 3.73M | | | | | | | | | |
|
Prepaid Assets
|
| 3.56M | 2.22M | 1.95M | 2.19M | 1.79M | 1.69M | 5.01M | 4.27M | 3.27M | 4.80M | 3.17M | 5.75M | 4.58M | 4.62M | 5.85M |
|
Current Assets
|
| 154.16M | 166.84M | 158.28M | 183.94M | 218.43M | 215.54M | 225.64M | 227.43M | 273.22M | 287.45M | 286.27M | 328.97M | 376.05M | 510.47M | 529.77M |
|
Property, Plant & Equipment (Net)
|
| 33.81M | 33.12M | 32.19M | 30.83M | 32.05M | 39.48M | 59.61M | 77.63M | 82.85M | 89.53M | 97.42M | 95.29M | 112.14M | 115.07M | 115.98M |
|
Goodwill
|
| 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 20.02M | 20.00M |
|
Goodwill & Intangibles
|
| 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 11.62M | 20.02M | 20.00M |
|
Long-Term Deferred Tax
|
| | | | | | 1.23M | -1.99M | | | | | | | | |
|
Other Non-Current Assets
|
| 0.29M | 0.26M | 0.26M | 0.28M | 0.26M | 0.50M | 0.57M | 0.56M | 0.50M | 0.52M | 0.43M | 0.53M | 0.71M | 0.82M | 0.73M |
|
Non-Current Assets
|
| 45.72M | 45.00M | 44.07M | 42.73M | 43.92M | 52.82M | 71.80M | 89.81M | 94.97M | 104.52M | 112.14M | 109.35M | 124.67M | 135.92M | 136.52M |
|
Assets
|
| 199.88M | 211.84M | 202.35M | 226.67M | 262.36M | 268.36M | 297.44M | 317.24M | 368.18M | 391.97M | 398.41M | 437.64M | 501.43M | 647.21M | 667.01M |
|
Accounts Payables
|
| 34.01M | 39.69M | 30.75M | 47.39M | 70.62M | 73.41M | 85.12M | 79.30M | 98.22M | 98.47M | 88.25M | 121.75M | 125.50M | 191.78M | 145.85M |
|
Payables
|
| 34.01M | 39.69M | 30.75M | 47.39M | 70.62M | 73.41M | 85.12M | 79.30M | 98.22M | 98.47M | 88.25M | 121.75M | 125.50M | 191.78M | 145.85M |
|
Accumulated Expenses
|
| 13.27M | 17.38M | 12.36M | 15.73M | 21.10M | 21.09M | 20.73M | 22.00M | 24.86M | 27.81M | 24.77M | 22.78M | 28.33M | 40.79M | 50.62M |
|
Other Accumulated Expenses
|
| | | | | | | | | 10.92M | 9.49M | 8.73M | 9.65M | 4.40M | 5.31M | 6.62M |
|
Short term Debt
|
| 0.04M | 0.01M | | | | | | 0.39M | 0.28M | 0.37M | | | | | |
|
Current Leases
|
| | | | | | | | | 0.02M | 0.33M | 0.35M | 0.36M | 0.31M | 0.32M | 0.32M |
|
Current Taxes
|
| | | | | | | | | 1.04M | 2.08M | 2.16M | 2.09M | 2.00M | 1.82M | 1.08M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 4.16M | 5.90M | 4.41M |
|
Total Current Liabilities
|
| 47.33M | 57.08M | 43.10M | 63.11M | 91.72M | 94.49M | 105.84M | 101.70M | 123.39M | 124.28M | 110.68M | 146.99M | 156.15M | 234.71M | 197.87M |
|
Capital Leases
|
| | | | | | | | | 0.06M | 0.04M | 0.01M | | | | |
|
Non-Current Debt
|
| 0.01M | | | | | | 5.00M | 10.21M | 15.47M | 5.00M | | | 45.00M | 60.00M | 65.00M |
|
Minority Interest
|
| | | | -0.52M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.98M | 2.11M | 1.76M | 1.84M | 2.18M | 2.50M | 1.99M | 1.12M | 1.70M | 3.42M | 4.14M | 5.17M | 6.23M | 4.07M | 2.88M |
|
Operating Leases
|
| | | | | | | | | | 1.31M | 1.12M | 0.87M | 0.60M | 0.51M | 0.23M |
|
Other Non-Current Liabilities
|
| | | | | | | | 1.10M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | 113.04M | | | | | | | |
|
Total Liabilities
|
| | | | | | | | 114.14M | 140.62M | 134.04M | 115.96M | 153.03M | 207.97M | 299.29M | 265.99M |
|
Total Debt
|
| 0.05M | 0.01M | | | | | 5.00M | 10.61M | 15.76M | 5.37M | | | 45.00M | 60.00M | 65.00M |
|
Common Equity
|
141.44M | 150.57M | 152.65M | 157.49M | 161.71M | 168.45M | 173.86M | 184.60M | 202.78M | 227.56M | 254.01M | 278.53M | 284.62M | 293.46M | 347.92M | 401.03M |
|
Shareholder's Equity
|
141.44M | 150.57M | 152.65M | 157.49M | 161.71M | 168.45M | 173.86M | 184.60M | 202.78M | 227.56M | 254.01M | 278.53M | 284.62M | 293.46M | 347.92M | 401.03M |
|
Liabilities and Shareholders Equity
|
| 199.88M | 211.84M | 202.35M | 226.67M | 262.36M | 268.36M | 297.44M | 317.24M | 368.18M | 391.97M | 398.41M | 437.64M | 501.43M | 647.21M | 667.01M |
|
Retained Earnings
|
| -12.06M | 5.40M | 8.76M | 11.70M | 19.82M | 28.55M | 40.75M | 55.58M | 81.35M | 108.34M | 129.96M | 138.00M | 150.12M | 200.16M | 254.94M |
|
Treasury Shares
|
| | | | | | | | | | | | | 0.16M | 0.15M | 0.21M |