|
Cash & Equivalents
|
1.42M | 2.96M | 0.72M | 1.30M | 0.98M | 0.44M | 0.39M | 0.43M | 0.61M | 0.61M | 1.41M | 138.92M | 18.52M | 35.49M | 21.43M | 21.74M |
|
Cash & Current Investments
|
1.42M | 2.96M | 0.72M | 1.30M | 0.98M | 0.44M | 0.39M | 0.43M | 0.61M | 0.61M | 1.41M | 138.92M | 18.52M | 35.49M | 21.43M | 21.74M |
|
Receivables - Net
|
3.67M | 4.07M | 3.37M | 3.62M | 2.56M | 2.90M | 1.65M | 2.53M | 4.13M | 7.18M | 8.68M | 28.36M | 100.07M | 87.38M | 73.56M | 78.22M |
|
Receivables - Other
|
1.30M | 1.12M | 0.92M | 0.69M | 0.88M | 1.09M | 0.59M | 0.61M | 1.01M | 2.12M | 2.14M | 6.19M | | | | 16.96M |
|
Receivables
|
4.97M | 5.19M | 4.29M | 4.31M | 3.44M | 4.00M | 2.24M | 3.15M | 5.14M | 9.30M | 10.82M | 34.56M | 100.07M | 87.38M | 73.56M | 95.18M |
|
Raw Materials
|
| | | | | | | | | | | 0.51M | 1.76M | 2.26M | 1.87M | 1.65M |
|
Work In Process
|
| | | | | | | | | | | 0.04M | 17.47M | 17.21M | 14.62M | 10.46M |
|
Finished Goods
|
| | | | | | | | | | | 0.19M | 4.93M | 4.44M | 4.17M | 5.03M |
|
Inventory
|
1.67M | 1.64M | 1.66M | 1.38M | 1.56M | 1.47M | 1.45M | 0.91M | 1.37M | 1.29M | 0.88M | 0.74M | 71.44M | 56.10M | 18.17M | 45.74M |
|
Prepaid Assets
|
0.56M | 0.58M | 0.23M | 0.24M | 0.68M | 0.77M | 0.80M | 0.81M | 0.97M | 1.20M | 2.37M | 3.13M | 42.48M | 33.41M | 50.25M | 48.89M |
|
Current Assets
|
8.63M | 10.37M | 6.89M | 7.23M | 6.66M | 6.68M | 4.88M | 5.31M | 8.06M | 12.42M | 15.30M | 189.02M | 232.98M | 213.80M | 163.41M | 194.59M |
|
Buildings
|
| 21.43M | 21.28M | 21.25M | 21.37M | 21.35M | | | 22.19M | 22.42M | 29.81M | 40.17M | 110.57M | | | |
|
Construction in Progress
|
| 0.49M | 0.04M | 0.09M | 0.01M | 0.83M | | | 0.56M | 6.01M | 0.72M | 3.73M | 40.52M | | | |
|
Land & Improvements
|
| 0.53M | 0.91M | 0.91M | 0.91M | 0.92M | | | 1.03M | 1.05M | 1.75M | 2.28M | 20.02M | | | |
|
Property, Plant & Equipment (Net)
|
19.44M | 20.40M | 18.63M | 16.91M | 15.95M | 15.99M | 16.14M | 14.96M | 16.61M | 22.83M | 28.73M | 47.98M | 186.20M | 191.07M | 188.33M | 180.73M |
|
Goodwill
|
1.38M | 1.38M | 1.38M | 1.38M | 1.01M | 1.01M | 0.04M | 0.04M | 3.07M | 3.62M | 4.37M | 51.93M | 157.82M | 94.29M | 94.29M | 94.29M |
|
Intangibles
|
0.08M | 0.05M | | | | | | | 3.32M | 2.88M | 4.26M | 24.23M | 345.89M | 308.43M | 274.40M | 240.20M |
|
Goodwill & Intangibles
|
1.47M | 1.44M | 1.38M | 1.38M | 1.01M | 1.01M | 0.04M | 0.04M | 6.39M | 6.50M | 8.63M | 76.16M | 503.71M | 402.71M | 368.68M | 334.48M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.06M | 0.03M | | | | | | |
|
Other Non-Current Assets
|
0.12M | 0.07M | 0.05M | 0.05M | 0.12M | 0.09M | 0.03M | 0.02M | 0.03M | 0.07M | 0.16M | 18.00M | 7.52M | 10.08M | 11.77M | 14.96M |
|
Non-Current Assets
|
21.11M | 21.97M | 20.08M | 18.36M | 17.12M | 17.14M | 16.25M | 15.11M | 23.21M | 29.56M | 46.29M | 132.84M | 186.20M | 642.73M | 617.95M | 576.52M |
|
Assets
|
29.74M | 32.35M | 26.98M | 25.60M | 23.77M | 23.82M | 21.13M | 20.42M | 31.27M | 41.98M | 61.59M | 321.86M | 962.90M | 856.53M | 781.36M | 771.11M |
|
Accounts Payables
|
1.91M | 1.76M | 3.93M | 3.58M | 2.67M | 1.74M | 2.96M | 2.05M | 3.19M | 4.94M | 3.20M | 6.16M | 28.70M | 32.56M | 33.53M | 48.53M |
|
Payables
|
1.91M | 1.76M | 3.93M | 3.58M | 2.67M | 1.74M | 2.96M | 2.05M | 3.19M | 4.94M | 3.20M | 6.16M | 28.70M | 32.56M | 33.53M | 48.53M |
|
Accumulated Expenses
|
1.85M | 1.76M | 2.07M | 1.69M | 1.84M | 1.71M | 1.12M | 1.20M | 1.57M | 2.66M | 2.86M | 8.97M | 35.80M | 25.78M | 28.22M | 44.72M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.37M | | | | |
|
Short term Debt
|
1.85M | 1.35M | 1.44M | 1.42M | 0.79M | 0.79M | 3.66M | 0.22M | 0.91M | 1.11M | 5.99M | 9.66M | 15.00M | 7.95M | 3.54M | 402.12M |
|
Current Leases
|
0.52M | 0.61M | 0.33M | 0.27M | 0.28M | 0.23M | 0.13M | 0.13M | 0.09M | | 4.73M | 1.96M | 7.98M | 10.28M | 11.77M | 6.90M |
|
Current Taxes
|
0.03M | 0.06M | 0.02M | 0.03M | 0.02M | 0.03M | 0.01M | 0.02M | | | | | | | | |
|
Current Deferred Revenue
|
4.58M | 3.57M | 3.01M | 2.81M | 2.99M | 3.41M | 3.11M | 2.98M | 4.92M | 6.73M | 11.39M | 26.61M | 29.42M | | | |
|
Total Current Liabilities
|
11.98M | 11.13M | 12.60M | 11.03M | 9.47M | 9.30M | 13.47M | 7.72M | 11.80M | 17.50M | 31.64M | 55.11M | 164.10M | 132.19M | 119.04M | 556.78M |
|
Capital Leases
|
0.62M | 1.07M | 0.74M | 0.47M | 0.30M | 0.07M | 0.20M | 0.07M | 0.04M | | 0.04M | 0.04M | | | | |
|
Non-Current Debt
|
6.48M | 5.84M | 5.26M | 4.64M | 4.45M | 3.67M | | 4.16M | 8.55M | 13.77M | 18.83M | 154.21M | 330.68M | 369.80M | 389.80M | |
|
Minority Interest
|
| | | | | | | | | | | | -0.61M | -0.66M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.14M | 0.34M | 106.88M | 96.88M | 87.11M | 76.88M |
|
Operating Leases
|
| | | | | | | | | | 3.34M | 6.55M | 32.84M | 39.90M | 51.78M | 51.24M |
|
Other Non-Current Liabilities
|
| | | | 0.02M | 0.05M | 0.04M | 0.04M | | | | 0.51M | 6.48M | 6.37M | 34.96M | 28.39M |
|
Total Non-Current Liabilities
|
| | | | 14.22M | 13.04M | 13.64M | 11.91M | | | | 216.22M | 596.66M | 581.67M | 575.89M | 606.70M |
|
Total Liabilities
|
| 18.05M | 18.60M | 16.14M | 14.24M | 13.09M | 13.67M | 11.95M | 20.38M | 31.27M | 54.00M | 216.73M | 603.13M | 588.04M | 610.86M | 635.09M |
|
Total Debt
|
8.33M | 7.19M | 6.70M | 6.06M | 5.24M | 4.45M | 3.66M | 4.38M | 9.46M | 14.88M | 24.82M | 163.87M | 345.68M | 377.75M | 393.34M | 402.12M |
|
Common Equity
|
10.67M | 14.30M | 8.38M | 9.46M | 9.54M | 10.73M | 7.46M | 8.47M | 10.71M | 10.71M | 7.60M | 105.13M | 359.77M | 269.15M | 170.50M | 136.03M |
|
Shareholder's Equity
|
10.67M | 14.30M | 8.38M | 9.46M | 9.54M | 10.73M | 7.46M | 8.47M | 10.71M | 10.71M | 7.60M | 105.13M | 359.77M | 269.15M | 170.50M | 136.03M |
|
Liabilities and Shareholders Equity
|
29.74M | 32.35M | 26.98M | 25.60M | 23.77M | 23.82M | 21.13M | 20.42M | 31.27M | 41.98M | 61.59M | 321.86M | 962.90M | 856.53M | 781.36M | 771.11M |
|
Retained Earnings
|
-3.98M | -8.18M | -14.49M | -13.72M | -14.79M | -13.69M | -16.92M | -16.04M | -16.23M | -17.10M | -21.91M | -11.02M | -348.28M | -453.28M | -562.16M | -630.81M |
|
Preferred Shares
|
| 2.13M | 1.33M | 1.33M | 1.19M | 1.19M | 1.19M | 1.03M | 0.04M | 0.04M | 0.03M | | | | | |
|
Treasury Shares
|
| | | | | | | | | 20.00 | 0.13M | 0.24M | 0.55M | 0.94M | 1.53M | 1.88M |