|
Cash & Equivalents
|
22.11M | 22.34M | 22.66M | 24.15M | 23.62M | 23.75M | 32.13M | 29.19M | 30.40M | 28.11M | 28.12M | 27.02M | 31.20M | 31.15M | 24.29M | 21.17M | 24.59M | 28.72M | 29.64M | 30.53M | 30.73M | 26.87M | 30.39M | 31.36M | 28.14M | 32.94M |
|
Cash & Current Investments
|
22.11M | 22.34M | 22.66M | 24.15M | 23.62M | 23.75M | 32.13M | 29.19M | 30.40M | 28.11M | 28.12M | 27.02M | 31.20M | 31.15M | 24.29M | 21.17M | 24.59M | 28.72M | 29.64M | 30.53M | 30.73M | 26.87M | 30.39M | 31.36M | 28.14M | 32.94M |
|
Receivables - Net
|
| | 56.10M | | 74.97M | 68.96M | 68.95M | 74.53M | 73.34M | 75.81M | 61.70M | 66.71M | 67.09M | 73.92M | 67.59M | 74.96M | 75.86M | 72.77M | 67.94M | 63.43M | 63.27M | 66.19M | 63.63M | 67.73M | 65.06M | 69.47M |
|
Receivables
|
| | 56.10M | | 74.97M | 68.96M | 68.95M | 74.53M | 73.34M | 75.81M | 61.70M | 66.71M | 67.09M | 73.92M | 67.59M | 74.96M | 75.86M | 72.77M | 67.94M | 63.43M | 63.27M | 66.19M | 63.63M | 67.73M | 65.06M | 69.47M |
|
Inventory
|
| | 73.12M | | 82.28M | 85.01M | 88.61M | 91.86M | 88.69M | 87.79M | 86.92M | 86.31M | 78.69M | 73.93M | 73.83M | 79.64M | 78.99M | 79.42M | 90.02M | 85.94M | 88.10M | 83.42M | 79.57M | 79.83M | 81.14M | 82.74M |
|
Current Deferred Tax Assets
|
| | 4.78M | | 5.34M | 6.26M | 5.26M | 4.75M | 6.11M | 5.64M | 6.56M | 6.09M | 5.88M | 6.75M | 7.02M | 6.46M | 6.23M | 7.08M | 7.25M | 8.05M | 8.33M | 8.89M | -8.60M | | | |
|
Prepaid Assets
|
| | 6.92M | | 10.15M | 7.94M | 6.32M | 5.82M | 5.82M | 5.38M | 5.65M | 6.90M | 6.17M | 6.11M | 6.11M | 6.22M | 8.54M | 7.61M | 6.93M | 4.96M | 7.90M | 7.90M | 6.34M | 6.09M | 6.39M | 6.20M |
|
Current Assets
|
| | 167.34M | | 200.81M | 196.09M | 205.49M | 210.07M | 209.59M | 207.74M | 194.10M | 199.18M | 195.74M | 198.69M | 185.73M | 196.30M | 204.10M | 204.71M | 200.66M | 191.21M | 200.47M | 193.50M | 179.89M | 182.26M | 182.63M | 192.22M |
|
Property, Plant & Equipment (Net)
|
| | 76.27M | | 80.57M | 78.86M | 82.86M | 93.10M | 88.36M | 90.02M | 93.33M | 96.94M | 95.72M | 98.45M | 100.46M | 105.15M | 108.20M | 105.14M | 102.53M | 97.89M | 97.54M | 92.21M | 91.97M | 96.71M | 107.23M | 107.33M |
|
Goodwill
|
| | 12.35M | | 12.88M | 12.22M | 12.20M | 14.78M | 15.12M | 15.44M | 15.54M | 15.57M | 14.61M | 14.97M | 13.87M | 19.18M | 19.38M | 18.36M | 17.79M | 16.96M | 16.57M | 15.55M | 15.82M | 16.29M | 16.28M | 16.56M |
|
Intangibles
|
| | 12.73M | | 12.54M | 11.65M | 11.35M | 15.13M | 14.31M | 14.27M | 22.05M | 13.71M | 21.19M | 21.54M | 21.26M | 26.50M | 26.87M | 24.99M | 24.49M | 24.26M | 23.85M | 22.20M | 22.52M | 22.99M | 23.22M | 23.38M |
|
Goodwill & Intangibles
|
| | 25.08M | | 25.43M | 23.88M | 23.55M | 29.91M | 29.43M | 29.71M | 37.58M | 29.28M | 35.79M | 36.51M | 35.13M | 45.68M | 46.26M | 43.35M | 42.29M | 41.22M | 40.43M | 37.75M | 38.34M | 39.28M | 39.50M | 39.93M |
|
Long-Term Deferred Tax
|
| | 3.62M | | 3.79M | 4.03M | 5.58M | 5.81M | 5.97M | 6.24M | 6.07M | 6.78M | 6.62M | 6.99M | 3.42M | 3.92M | 4.06M | 4.18M | 5.77M | 7.04M | 7.22M | 6.66M | 12.70M | 12.75M | 13.64M | 13.91M |
|
Other Non-Current Assets
|
| | 8.68M | | 10.70M | 9.38M | 9.86M | 10.10M | 9.61M | 10.37M | 9.99M | 10.57M | 9.88M | 13.57M | 17.14M | 17.49M | 15.70M | 14.71M | 13.09M | 11.76M | 10.75M | 12.48M | 11.70M | 11.30M | 11.05M | 11.36M |
|
Non-Current Assets
|
| | 113.64M | | 120.48M | 116.15M | 121.86M | 138.92M | 133.37M | 136.33M | 93.33M | 143.57M | 139.28M | 146.35M | 100.46M | 162.28M | 163.84M | 157.40M | 102.53M | 146.66M | 144.57M | 138.22M | 91.97M | 148.51M | 159.61M | 160.39M |
|
Assets
|
| | 280.98M | | 321.30M | 312.24M | 327.35M | 348.99M | 342.96M | 344.07M | 333.06M | 342.76M | 335.02M | 345.04M | 332.41M | 358.58M | 367.93M | 362.11M | 353.97M | 337.87M | 345.04M | 331.72M | 323.37M | 330.77M | 342.25M | 352.62M |
|
Accounts Payables
|
| | 27.00M | | 27.62M | 27.32M | 25.63M | 26.26M | 26.34M | 24.98M | 21.82M | 24.21M | 26.25M | 23.84M | 21.75M | 22.48M | 23.78M | 24.69M | 22.33M | 19.57M | 23.58M | 22.39M | 20.38M | 21.45M | 20.68M | 26.37M |
|
Notes Payables
|
| | 1.25M | | 6.46M | 2.69M | 2.03M | 1.50M | 0.28M | 0.73M | 0.22M | 0.10M | | 0.50M | 1.10M | 2.92M | 0.60M | 1.23M | 1.81M | 1.74M | 2.43M | 1.03M | 0.41M | 0.82M | 0.83M | 0.32M |
|
Dividends payables
|
| | 1.09M | | 1.10M | 1.09M | 1.09M | 1.10M | 1.10M | 1.10M | | | 1.11M | 1.11M | 1.10M | 1.11M | 1.11M | 1.10M | 1.22M | 1.11M | 1.11M | 1.07M | 1.06M | 1.07M | 1.06M | 1.04M |
|
Payables
|
| | 29.33M | | 35.19M | 31.10M | 28.75M | 28.86M | 27.73M | 26.81M | 22.04M | 24.31M | 27.35M | 25.44M | 23.95M | 26.51M | 25.48M | 27.02M | 25.36M | 22.42M | 27.12M | 24.49M | 21.85M | 23.35M | 22.56M | 27.74M |
|
Accumulated Expenses
|
| | 9.85M | | 14.48M | 16.08M | 12.51M | 14.29M | 15.42M | 17.15M | 12.27M | 13.68M | 14.29M | 15.21M | 11.12M | 11.86M | 12.64M | 14.47M | 13.02M | 12.04M | 12.55M | 12.92M | 13.33M | 13.37M | 13.99M | 13.93M |
|
Short term Debt
|
| | 1.28M | | 0.72M | 0.60M | 0.60M | 0.58M | 0.45M | 0.36M | 0.25M | 0.18M | 0.27M | 0.19M | 0.20M | 0.16M | 0.14M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.11M | 0.12M | 1.56M | 1.57M |
|
Current Taxes
|
| | 2.55M | | 5.10M | 5.43M | 3.81M | 2.81M | 4.02M | 3.61M | 6.33M | 3.62M | 0.91M | 1.10M | 1.08M | 1.50M | 1.54M | 2.15M | 1.80M | 1.30M | 0.74M | 0.84M | 1.42M | 1.18M | 0.91M | 1.22M |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | -0.20M | | | |
|
Total Current Liabilities
|
| | 56.56M | | 72.55M | 70.80M | 61.83M | 63.38M | 66.53M | 68.32M | 58.24M | 55.70M | 56.63M | 57.08M | 52.22M | 52.36M | 53.33M | 59.88M | 55.33M | 48.72M | 55.34M | 55.76M | 51.67M | 50.52M | 54.39M | 62.82M |
|
Non-Current Debt
|
| | 9.37M | | 14.19M | 13.38M | 27.99M | 33.65M | 25.46M | 14.94M | 9.32M | 16.08M | 12.44M | 14.95M | 13.05M | 31.93M | 34.15M | 32.13M | 31.75M | 30.74M | 30.74M | 31.66M | 31.75M | 35.84M | 44.59M | 44.23M |
|
Pension
|
| | 9.47M | | 9.77M | 9.57M | 15.79M | 15.87M | 15.88M | 15.19M | 13.18M | 12.76M | 12.26M | 11.64M | 5.03M | 4.76M | 4.52M | 4.35M | 12.50M | 12.42M | 12.34M | 12.34M | 11.63M | 11.60M | 11.57M | 10.52M |
|
Minority Interest
|
| | -0.68M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 3.61M | | 3.67M | 3.36M | 3.25M | 4.55M | 4.29M | 4.27M | 4.49M | 4.46M | 3.98M | 4.05M | 3.62M | 5.58M | 5.66M | 5.65M | 3.28M | 4.54M | 4.56M | 4.32M | 2.47M | 2.60M | 2.53M | 2.52M |
|
Other Non-Current Liabilities
|
| | 3.54M | | 4.89M | 3.49M | 3.79M | 3.94M | 3.85M | 3.90M | 4.46M | 4.50M | 4.55M | 4.69M | 4.60M | 5.92M | 6.00M | 5.96M | 6.45M | 6.36M | 6.43M | 6.87M | 6.87M | 5.74M | 5.95M | 6.07M |
|
Total Non-Current Liabilities
|
| | 80.78M | | 102.01M | 98.93M | 110.70M | 119.35M | 114.09M | 104.96M | 87.54M | 91.42M | 87.67M | 89.30M | 75.47M | 96.25M | 99.20M | 103.57M | 104.60M | 98.15M | 103.18M | 104.27M | 97.52M | 100.76M | 113.28M | 120.08M |
|
Total Liabilities
|
| | 84.31M | | 106.90M | 102.43M | 114.49M | 123.29M | 117.95M | 108.86M | 92.00M | 95.92M | 92.23M | 93.99M | 80.08M | 102.17M | 105.20M | 109.52M | 111.04M | 104.50M | 109.61M | 111.14M | 104.39M | 106.50M | 119.23M | 126.15M |
|
Total Debt
|
| | 10.65M | | 14.91M | 13.99M | 28.59M | 34.24M | 25.92M | 15.30M | 9.57M | 16.26M | 12.71M | 15.14M | 13.25M | 32.09M | 34.29M | 32.26M | 31.86M | 30.85M | 30.86M | 31.76M | 31.86M | 35.96M | 46.16M | 45.80M |
|
Common Equity
|
| | 196.66M | | 214.39M | 209.81M | 212.86M | 225.70M | 225.01M | 235.21M | 241.07M | 246.84M | 242.79M | 251.06M | 252.33M | 256.41M | 262.73M | 252.59M | 242.93M | 233.37M | 235.43M | 220.59M | 218.98M | 224.27M | 223.02M | 226.47M |
|
Shareholder's Equity
|
| | 196.66M | | 214.39M | 209.81M | 212.86M | 225.70M | 225.01M | 235.21M | 241.07M | 246.84M | 242.79M | 251.06M | 252.33M | 256.41M | 262.73M | 252.59M | 242.93M | 233.37M | 235.43M | 220.59M | 218.98M | 224.27M | 223.02M | 226.47M |
|
Liabilities and Shareholders Equity
|
| | 280.98M | | 321.30M | 312.24M | 327.35M | 348.99M | 342.96M | 344.07M | 333.06M | 342.76M | 335.02M | 345.04M | 332.41M | 358.58M | 367.93M | 362.11M | 353.97M | 337.87M | 345.04M | 331.72M | 323.37M | 330.77M | 342.25M | 352.62M |
|
Treasury Shares
|
| | 0.03M | | 0.62M | 0.64M | 0.05M | 0.64M | 0.19M | 0.68M | 0.05M | 0.69M | 0.17M | 0.17M | 0.09M | 0.15M | 0.15M | 0.15M | 0.04M | 0.16M | 0.16M | 0.92M | 0.20M | 1.04M | 0.19M | 0.19M |
|
Retained Earnings
|
| | 184.06M | | 194.07M | 198.67M | 206.51M | 213.45M | 218.84M | 225.20M | -13.66M | 232.46M | -21.65M | -19.20M | -17.70M | -15.87M | -13.57M | -23.38M | -35.13M | -43.66M | -44.01M | -53.91M | -54.15M | -50.21M | -51.99M | -50.61M |