|
Cash & Equivalents
|
134.03M | 112.19M | 129.50M | 186.12M | 133.15M | 141.54M | 97.76M | 102.44M | 18.25M | 71.01M | 5.41M | 41.59M | 12.81M | 4.24M | 6.57M | 21.62M |
|
Short-term Investments
|
| 138.25M | 139.28M | 89.10M | 137.21M | 130.59M | 139.67M | 136.15M | 89.98M | 80.62M | 116.94M | 74.95M | 97.55M | 101.20M | 70.64M | 47.21M |
|
Cash & Current Investments
|
134.03M | 250.44M | 268.79M | 275.22M | 270.36M | 272.13M | 237.43M | 238.59M | 108.23M | 151.62M | 122.36M | 116.54M | 110.36M | 105.44M | 77.21M | 68.83M |
|
Receivables - Net
|
| 29.82M | 23.53M | 25.88M | 22.88M | 21.43M | 22.58M | 17.24M | 6.96M | 9.35M | 10.93M | 7.63M | 8.34M | 9.99M | 12.38M | 12.90M |
|
Receivables
|
| 29.82M | 23.53M | 25.88M | 22.88M | 21.43M | 22.58M | 17.24M | 6.96M | 9.35M | 10.93M | 7.63M | 8.34M | 9.99M | 12.38M | 12.90M |
|
Raw Materials
|
| | 8.77M | 6.64M | 7.25M | 7.38M | 5.46M | 5.84M | 2.82M | 4.56M | 5.32M | 3.49M | 4.03M | 5.38M | 5.05M | 4.77M |
|
Work In Process
|
| | 2.63M | 2.87M | 3.10M | 3.11M | 2.21M | 2.33M | 0.16M | 0.23M | 0.25M | 0.15M | 0.25M | 0.54M | 0.40M | 0.73M |
|
Finished Goods
|
| | 4.10M | 3.21M | 3.22M | 3.60M | 2.17M | 2.58M | 0.97M | 0.48M | 0.81M | 1.16M | 0.38M | 0.86M | 0.96M | 1.72M |
|
Inventory
|
| 12.89M | 15.82M | 12.92M | 13.87M | 14.44M | 10.21M | 11.11M | 3.96M | 5.27M | 6.38M | 4.79M | 4.66M | 6.77M | 6.40M | 7.21M |
|
Current Deferred Tax Assets
|
| | | 1.21M | 598.00 | 3.32M | 0.58M | 0.27M | 0.62M | | | | | | | |
|
Prepaid Assets
|
| 3.81M | 3.45M | 6.66M | 4.13M | 5.26M | 1.96M | 2.20M | 1.47M | 1.69M | 5.54M | 3.37M | 3.08M | 2.84M | 2.85M | 1.34M |
|
Current Assets
|
| 296.96M | 311.59M | 320.67M | 311.24M | 313.26M | 272.19M | 269.13M | 141.27M | 167.93M | 145.19M | 132.34M | 126.44M | 125.04M | 98.84M | 90.29M |
|
Property, Plant & Equipment (Net)
|
| 41.29M | 38.70M | 32.19M | 29.67M | 26.54M | 21.51M | 18.64M | 9.80M | 10.79M | 16.10M | 21.13M | 24.33M | 24.25M | 23.50M | 21.65M |
|
Goodwill
|
| 6.57M | 7.58M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | 9.78M | |
|
Intangibles
|
| | 0.09M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | | |
|
Goodwill & Intangibles
|
| 6.57M | 7.66M | 9.85M | 9.85M | 9.84M | 9.83M | 9.82M | 9.82M | 9.81M | 9.80M | 9.80M | 9.79M | 9.78M | 9.78M | 9.78M |
|
Long-Term Deferred Tax
|
| | | 5.77M | | 54.77M | 43.36M | 41.82M | 0.24M | 0.01M | | | | | | |
|
Other Non-Current Assets
|
| 8.99M | 8.04M | 6.94M | 25.00M | 1.05M | 10.00M | 10.00M | 20.65M | 0.32M | 0.27M | 0.14M | 0.12M | 0.11M | 0.09M | 0.08M |
|
Non-Current Assets
|
| 56.85M | 54.40M | 48.98M | 40.85M | 36.38M | 32.59M | 29.45M | 19.99M | 20.92M | 26.59M | 31.17M | 34.45M | 34.29M | 33.46M | 31.81M |
|
Assets
|
| 353.81M | 365.99M | 369.66M | 377.09M | 350.68M | 314.78M | 308.58M | 170.15M | 188.85M | 171.79M | 163.51M | 160.89M | 159.33M | 132.31M | 122.11M |
|
Accounts Payables
|
| 9.94M | 8.43M | 6.49M | 6.11M | 6.88M | 6.16M | 4.18M | 1.82M | 3.17M | 4.74M | 3.30M | 2.53M | 4.54M | 3.51M | 2.51M |
|
Dividends payables
|
| | | | | | | | | | | | | 20.47M | | |
|
Payables
|
| 9.94M | 8.43M | 6.49M | 6.11M | 6.88M | 6.16M | 4.18M | 1.82M | 3.17M | 4.74M | 3.30M | 2.53M | 25.02M | 3.51M | 2.51M |
|
Accumulated Expenses
|
| 9.50M | 8.82M | 6.02M | 5.14M | 4.77M | 4.58M | 3.42M | 1.02M | 2.92M | 1.71M | 1.71M | 1.49M | 1.35M | 1.99M | 1.32M |
|
Other Accumulated Expenses
|
| | 1.49M | 1.52M | 1.29M | 1.24M | 1.16M | 1.16M | 0.14M | 0.19M | 0.12M | 0.26M | 0.19M | 0.20M | 0.59M | 0.13M |
|
Short term Debt
|
| | | | 10.00M | 10.00M | 3.00M | 3.50M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 0.15M | 0.03M | 0.05M | 0.05M | 0.05M | 0.04M |
|
Current Taxes
|
| 5.81M | 4.20M | 4.18M | 3.00M | 4.14M | 2.94M | 3.02M | 1.46M | 5.07M | 2.11M | 2.95M | 2.21M | 2.17M | 4.11M | 5.39M |
|
Curent Deferred Tax Liability
|
| | | | | 3.93M | | | | | | | | | | |
|
Total Current Liabilities
|
| 25.25M | 21.44M | 16.68M | 24.24M | 29.72M | 16.68M | 14.12M | 12.23M | 11.15M | 8.71M | 7.99M | 6.29M | 28.59M | 9.66M | 9.26M |
|
Non-Current Debt
|
| | | 52.00M | 94.00M | 84.00M | 72.00M | 68.50M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 7.92M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.46M | 1.06M | 0.81M | 58.12M | 54.16M | 43.94M | 42.09M | 1.13M | | 0.83M | 0.78M | 1.90M | 2.00M | 3.22M | 5.30M |
|
Operating Leases
|
| | | | | | | | | | 0.27M | 0.09M | 0.17M | 0.13M | 0.08M | 0.32M |
|
Other Non-Current Liabilities
|
| 1.79M | 0.27M | 0.25M | 0.18M | 1.20M | 1.29M | 1.04M | 20.36M | 17.67M | 15.99M | 14.30M | 12.62M | 10.94M | 5.26M | 0.07M |
|
Total Non-Current Liabilities
|
| 26.71M | 22.50M | 69.49M | 176.37M | 167.88M | 132.62M | 124.71M | 14.52M | 12.17M | 14.12M | 13.27M | 12.63M | 32.46M | 14.14M | 14.88M |
|
Total Liabilities
|
| 28.50M | 22.78M | 69.74M | 176.55M | 169.08M | 133.91M | 125.75M | 34.88M | 29.84M | 30.11M | 27.57M | 25.25M | 43.40M | 19.39M | 14.95M |
|
Total Debt
|
| | | 52.00M | 104.00M | 94.00M | 75.00M | 72.00M | | | | | | | | |
|
Common Equity
|
163.08M | 166.79M | 181.94M | 158.79M | 161.68M | 164.82M | 166.40M | 182.83M | 135.26M | 159.01M | 141.68M | 135.94M | 135.63M | 115.93M | 112.91M | 107.15M |
|
Shareholder's Equity
|
163.08M | 166.79M | 181.94M | 158.79M | 161.68M | 164.82M | 166.40M | 182.83M | 135.26M | 159.01M | 141.68M | 135.94M | 135.63M | 115.93M | 112.91M | 107.15M |
|
Liabilities and Shareholders Equity
|
| 353.81M | 365.99M | 369.66M | 377.09M | 350.68M | 314.78M | 308.58M | 170.15M | 188.85M | 171.79M | 163.51M | 160.89M | 159.33M | 132.31M | 122.11M |
|
Treasury Shares
|
| 158.00 | 158.00 | 0.00M | 8.00 | 0.13M | 0.60M | 0.73M | 0.72M | 0.48M | 0.45M | 0.14M | 0.51M | 0.49M | 0.71M | 0.96M |
|
Retained Earnings
|
| 166.79M | 181.94M | 138.51M | 35.65M | 16.05M | 25.92M | 27.11M | -21.10M | -2.60M | -21.77M | -25.06M | -24.77M | -42.69M | -45.37M | -49.55M |
|
Preferred Shares
|
| | | | | | | | 2.10M | 2.10M | 2.10M | | | | | |