|
Cash & Equivalents
|
12.38M | 6.10M | 3.75M | 3.89M | 585.34M | 853.63M | 685.36M | 309.57M | 317.17M |
|
Receivables - Net
|
0.04M | 0.09M | 1.31M | 1.82M | 0.71M | 3.42M | 6.34M | 12.71M | 9.14M |
|
Receivables - Other
|
0.78M | 0.58M | 0.57M | 0.57M | 1.13M | 5.90M | 7.30M | 11.29M | 4.79M |
|
Receivables
|
0.81M | 0.68M | 1.88M | 2.39M | 1.84M | 9.32M | 13.64M | 24.00M | 13.93M |
|
Raw Materials
|
| 1.59M | 2.21M | 2.64M | 2.69M | 7.03M | 14.92M | 12.13M | 10.72M |
|
Work In Process
|
| 0.29M | 0.34M | | | | | | |
|
Finished Goods
|
| 0.46M | 0.91M | 0.91M | 0.62M | 4.17M | 4.48M | 6.26M | 6.18M |
|
Inventory
|
| 2.34M | 3.12M | 3.54M | 3.31M | 11.20M | 19.40M | 18.39M | 16.90M |
|
Prepaid Assets
|
1.37M | 0.23M | 0.20M | | | 0.10M | 0.10M | | |
|
Current Assets
|
13.32M | 9.22M | 8.77M | 9.85M | 676.15M | 1,311.89M | 1,064.32M | 893.99M | 789.33M |
|
Property, Plant & Equipment (Net)
|
2.01M | 5.17M | 5.20M | 4.74M | 5.09M | 7.69M | 29.54M | 16.72M | 14.14M |
|
Goodwill
|
| | | | | 43.99M | 43.99M | 14.58M | |
|
Intangibles
|
6.79M | 6.75M | 5.98M | 5.21M | 4.44M | 1.08M | 172.80M | 2.23M | 2.15M |
|
Goodwill & Intangibles
|
6.79M | 6.75M | 5.98M | 5.21M | 4.44M | 45.07M | 216.79M | 16.82M | 2.15M |
|
Long-Term Deferred Tax
|
| | | | | 1.01M | 0.12M | 0.86M | |
|
Other Non-Current Assets
|
0.11M | 0.35M | 0.35M | 0.41M | 64.37M | 0.65M | 0.85M | 0.88M | 0.77M |
|
Non-Current Assets
|
8.90M | 12.27M | 11.53M | 13.00M | 13.11M | 78.06M | 139.14M | 170.35M | 112.56M |
|
Assets
|
22.23M | 21.50M | 20.30M | 22.86M | 689.26M | 1,389.95M | 1,203.46M | 1,064.34M | 901.89M |
|
Accounts Payables
|
0.68M | 0.51M | 1.41M | 0.85M | 0.78M | 2.83M | 3.72M | 4.70M | 4.25M |
|
Notes Payables
|
| | | | | -6.52M | -6.52M | 0.04M | 0.14M |
|
Payables
|
0.68M | 0.51M | 1.41M | 0.85M | 0.78M | -3.69M | -2.80M | 4.73M | 4.39M |
|
Accumulated Expenses
|
0.88M | 0.17M | 0.25M | | | 4.14M | 1.46M | 7.21M | 5.72M |
|
Short term Debt
|
| | | | | 0.42M | 0.36M | 0.04M | 0.14M |
|
Current Leases
|
| | | 1.05M | 1.15M | 2.09M | 4.85M | 4.47M | 3.97M |
|
Current Deferred Revenue
|
0.37M | 0.26M | | 0.99M | 0.97M | 3.02M | 3.33M | | |
|
Total Current Liabilities
|
1.97M | 2.19M | 3.59M | 4.42M | 6.69M | 32.00M | 37.03M | 34.47M | 30.82M |
|
Non-Current Debt
|
| | | | | 1.52M | 1.37M | 0.59M | 0.28M |
|
Pension
|
| | | | | | 0.39M | 2.77M | 4.70M |
|
Operating Leases
|
| | | 2.09M | 3.77M | 3.34M | 12.37M | 8.74M | 6.55M |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.24M | | 0.07M | |
|
Other Non-Current Liabilities
|
0.33M | 0.30M | 0.24M | 2.16M | 11.64M | 1.10M | 0.74M | 0.59M | |
|
Total Non-Current Liabilities
|
0.95M | 1.14M | 1.14M | 6.83M | 15.45M | 13.73M | 16.13M | 14.08M | 12.37M |
|
Total Liabilities
|
2.92M | 3.33M | 4.73M | 11.26M | 22.14M | 45.72M | 53.17M | 48.55M | 43.18M |
|
Total Debt
|
| | | | | 1.94M | 1.74M | 0.63M | 0.41M |
|
Common Equity
|
19.30M | 18.17M | 15.57M | 11.60M | 667.12M | 1,344.23M | 1,150.29M | 1,015.79M | 858.71M |
|
Shareholder's Equity
|
19.30M | 18.17M | 15.57M | 11.60M | 667.12M | 1,344.23M | 1,150.29M | 1,015.79M | 858.71M |
|
Liabilities and Shareholders Equity
|
22.23M | 21.50M | 20.30M | 22.86M | 689.26M | 1,389.95M | 1,203.46M | 1,064.34M | 901.89M |
|
Treasury Shares
|
1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 97.90M | 167.65M |
|
Retained Earnings
|
-18.62M | -36.12M | -51.61M | -59.96M | -108.46M | -309.23M | -536.66M | -591.21M | -687.10M |