|
Cash & Equivalents
|
18.76M | 17.89M | 27.09M | 24.04M | 16.23M | 20.14M | 18.63M | 9.10M | 12.76M | 21.86M | 40.89M | 24.59M | 16.30M | 31.75M | 23.48M | 50.46M |
|
Short-term Investments
|
| 15.84M | 9.16M | 18.46M | 2.64M | 2.19M | 10.18M | 23.58M | 7.12M | | | | | | | |
|
Cash & Current Investments
|
18.76M | 33.72M | 36.26M | 42.49M | 18.87M | 22.33M | 28.81M | 32.67M | 19.88M | 21.86M | 40.89M | 24.59M | 16.30M | 31.75M | 23.48M | 50.46M |
|
Receivables - Net
|
| 29.22M | 30.23M | 31.15M | 31.00M | 31.47M | 30.39M | 32.75M | 33.60M | 35.46M | 34.91M | 40.92M | 51.68M | 59.29M | 62.20M | 69.40M |
|
Receivables - Other
|
| | | | | | 0.03M | | 0.01M | 0.01M | | 0.00M | 0.01M | 0.01M | | |
|
Receivables
|
| 29.22M | 30.23M | 31.15M | 31.00M | 31.47M | 30.41M | 32.75M | 33.62M | 35.47M | 34.91M | 40.93M | 51.69M | 59.30M | 62.20M | 69.40M |
|
Inventory
|
| 19.23M | 19.67M | 20.72M | 24.48M | 21.37M | 23.25M | 22.61M | 22.52M | 24.16M | 23.89M | 23.60M | 40.47M | 42.61M | 54.24M | 51.59M |
|
Current Deferred Tax Assets
|
| 1.19M | 2.61M | 3.99M | 1.57M | 2.47M | 3.88M | 2.79M | | 4.71M | 5.66M | 6.09M | 7.47M | | | |
|
Prepaid Assets
|
| 4.67M | 3.55M | 3.46M | 3.75M | 3.81M | 3.94M | 3.89M | 4.11M | 3.08M | 3.06M | 6.74M | 3.66M | 2.85M | 7.27M | 5.96M |
|
Current Assets
|
| 91.82M | 95.20M | 103.37M | 83.52M | 82.64M | 91.17M | 94.23M | 83.01M | 89.28M | 108.42M | 101.94M | 112.11M | 136.51M | 147.16M | 177.38M |
|
Buildings
|
| 27.64M | 28.34M | 28.48M | 28.56M | 28.52M | 36.78M | 37.28M | 38.53M | 38.85M | 39.27M | 40.18M | 40.29M | 40.94M | 41.65M | 43.53M |
|
Construction in Progress
|
| 8.95M | 2.57M | 5.84M | 11.76M | 14.19M | 2.83M | 9.65M | 13.98M | 12.52M | 13.72M | 14.63M | 24.50M | 15.86M | 20.97M | 25.15M |
|
Land & Improvements
|
| 16.15M | 13.00M | 13.00M | 13.35M | 13.29M | 13.66M | 13.45M | 13.62M | 13.64M | 13.57M | 13.64M | 13.60M | 13.62M | 13.55M | 13.55M |
|
Property, Plant & Equipment (Net)
|
| 68.03M | 64.45M | 66.06M | 74.90M | 79.66M | 80.71M | 84.03M | 86.71M | 90.80M | 92.95M | 95.94M | 110.44M | 120.87M | 137.80M | 149.70M |
|
Goodwill
|
| 5.16M | 5.16M | 5.16M | 9.03M | 9.03M | 9.03M | 9.03M | 9.26M | 9.26M | 9.26M | 9.26M | 3.62M | 3.62M | 15.44M | 16.02M |
|
Intangibles
|
| 0.88M | 0.63M | 0.38M | 0.15M | | | | | | | | | 2.20M | 20.04M | 18.91M |
|
Goodwill & Intangibles
|
| 6.04M | 5.79M | 5.54M | 9.19M | 9.03M | 9.03M | 9.03M | 9.26M | 9.26M | 9.26M | 9.26M | 3.62M | 5.82M | 35.48M | 34.92M |
|
Long-Term Deferred Tax
|
| 2.11M | 3.22M | 2.16M | 4.45M | 6.03M | 12.75M | 14.40M | 7.35M | 7.75M | 7.30M | 2.10M | 3.68M | 7.20M | 1.54M | 1.29M |
|
Other Non-Current Assets
|
| 4.35M | 4.64M | 5.54M | 6.23M | 6.01M | 5.90M | 6.47M | 4.89M | 5.05M | 34.51M | 29.68M | 27.06M | 7.23M | 7.31M | 214.29M |
|
Non-Current Assets
|
| 13.55M | 14.61M | 14.13M | 27.79M | 27.73M | 32.93M | 34.31M | 24.96M | 25.15M | 34.51M | 125.62M | 137.50M | 28.86M | 69.65M | 64.59M |
|
Assets
|
153.98M | 173.39M | 174.27M | 183.56M | 186.20M | 189.88M | 204.81M | 212.57M | 194.68M | 205.23M | 235.88M | 227.57M | 249.61M | 271.63M | 354.61M | 391.68M |
|
Accounts Payables
|
| 6.37M | 6.70M | 6.48M | 7.35M | 7.43M | 6.63M | 9.59M | 6.54M | 8.09M | 12.53M | 9.21M | 13.40M | 17.10M | 15.01M | 16.81M |
|
Dividends payables
|
| 1.13M | 1.15M | 1.24M | 1.31M | 1.38M | 1.48M | 1.55M | 1.63M | 1.76M | 1.81M | 1.86M | 1.85M | 1.93M | 2.10M | 2.44M |
|
Payables
|
| 7.50M | 7.85M | 7.72M | 8.66M | 8.80M | 8.11M | 11.15M | 8.17M | 9.85M | 14.34M | 11.07M | 15.25M | 19.03M | 17.11M | 19.25M |
|
Accumulated Expenses
|
| 4.14M | 6.20M | 9.09M | 4.45M | 6.25M | 8.66M | 7.92M | 8.97M | 7.49M | 28.70M | 24.88M | 30.09M | 36.87M | 44.02M | 44.86M |
|
Other Accumulated Expenses
|
| 6.83M | 5.38M | 6.16M | 8.20M | 5.76M | 6.46M | 6.95M | 7.67M | 6.38M | 9.88M | | | | | |
|
Short term Debt
|
| 3.60M | 3.80M | 3.50M | 3.50M | 3.48M | 3.08M | 3.08M | 3.08M | 3.08M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Current Leases
|
| | | | | | | | | | 2.17M | 2.04M | 2.18M | 1.87M | 4.56M | 4.07M |
|
Total Current Liabilities
|
| 26.48M | 29.12M | 31.45M | 29.50M | 28.89M | 30.74M | 32.95M | 30.95M | 32.61M | 46.21M | 38.99M | 48.52M | 58.77M | 66.68M | 69.19M |
|
Non-Current Debt
|
| 33.30M | 29.70M | 25.90M | 22.40M | 18.90M | 12.21M | 9.16M | 6.11M | 3.05M | 8.85M | 7.88M | 31.80M | 30.83M | 49.77M | 38.82M |
|
Non-Current Deffered Revenue
|
| 7.20M | 8.12M | 8.57M | 9.27M | 9.52M | 10.50M | 11.54M | 6.10M | 6.01M | 5.14M | 4.37M | 4.56M | 4.51M | 5.67M | 5.78M |
|
Pension
|
| 13.23M | 24.24M | 16.36M | 22.27M | 23.43M | 32.49M | 29.16M | 15.91M | 23.72M | 15.14M | 4.92M | 0.80M | 1.75M | | |
|
Minority Interest
|
| | | | | | | | -0.02M | -0.01M | -0.17M | -0.31M | -0.37M | | | |
|
Operating Leases
|
| | | | | | | | | | 9.13M | 8.02M | 9.75M | 8.81M | 15.39M | 11.30M |
|
Other Non-Current Liabilities
|
| 1.48M | 1.58M | 1.84M | 1.96M | 2.25M | 3.31M | 3.73M | 3.73M | 4.29M | 3.45M | 4.15M | 3.84M | 6.24M | 6.51M | 7.54M |
|
Total Non-Current Liabilities
|
| 51.62M | 59.84M | 49.17M | 52.40M | 50.62M | 58.52M | 53.58M | 31.85M | 37.08M | 41.71M | 29.34M | 50.75M | 50.39M | 77.34M | 63.43M |
|
Total Liabilities
|
| 78.09M | 88.96M | 80.62M | 81.90M | 79.50M | 89.26M | 86.54M | 62.80M | 69.68M | 87.92M | 68.33M | 99.26M | 109.16M | 144.02M | 132.62M |
|
Total Debt
|
| 36.90M | 33.50M | 29.40M | 25.90M | 22.38M | 15.30M | 12.24M | 9.19M | 6.13M | 9.85M | 8.88M | 32.80M | 31.83M | 50.77M | 39.82M |
|
Common Equity
|
90.59M | 95.30M | 85.31M | 102.94M | 104.31M | 110.53M | 115.55M | 126.04M | 131.88M | 135.55M | 147.96M | 159.23M | 150.35M | 177.08M | 210.59M | 259.06M |
|
Shareholder's Equity
|
90.59M | 95.30M | 85.31M | 102.94M | 104.31M | 110.53M | 115.55M | 126.04M | 131.88M | 135.55M | 147.96M | 159.23M | 150.35M | 177.08M | 210.59M | 259.06M |
|
Liabilities and Shareholders Equity
|
153.98M | 173.39M | 174.27M | 183.56M | 186.20M | 189.88M | 204.81M | 212.57M | 194.68M | 205.23M | 235.88M | 227.57M | 249.61M | 271.63M | 354.61M | 391.68M |
|
Treasury Shares
|
2.88M | 2.97M | 3.24M | 3.24M | 3.24M | 3.26M | 3.24M | 3.23M | 3.24M | 3.25M | 3.43M | 3.54M | 5.13M | 5.18M | -5.23M | -5.28M |
|
Retained Earnings
|
116.92M | 121.39M | 122.90M | -5.04M | -8.26M | -9.24M | -14.02M | -10.33M | -10.62M | -15.04M | -12.25M | -4.43M | 178.75M | 1.01M | 232.25M | 277.50M |