|
Cash & Equivalents
|
9.11M | 2.80M | 3.55M | 5.32M | 4.59M | 1.04M | 3.65M | 8.13M | 5.36M | 9.04M | 5.17M | 8.94M | 17.72M | 19.90M | 18.77M |
|
Short-term Investments
|
| | | | | | | | 0.10M | 0.20M | | | | | |
|
Cash & Current Investments
|
9.11M | 2.80M | 3.55M | 5.32M | 4.59M | 1.04M | 3.65M | 8.13M | 5.46M | 9.24M | 5.17M | 8.94M | 17.72M | 19.90M | 18.77M |
|
Receivables - Net
|
16.52M | 15.94M | 16.66M | 22.73M | 27.96M | 29.91M | 41.82M | 50.57M | 64.02M | 79.75M | 101.90M | 107.05M | 104.80M | 103.49M | 95.09M |
|
Receivables - Other
|
1.27M | 3.75M | 3.00M | 4.13M | 4.13M | 3.26M | 3.08M | 1.85M | 49.24M | 38.53M | 39.23M | 38.02M | 53.00M | 48.72M | 51.69M |
|
Receivables
|
17.80M | 19.69M | 19.65M | 26.87M | 32.09M | 33.18M | 44.91M | 52.42M | 113.25M | 118.28M | 141.13M | 145.07M | 157.80M | 152.21M | 146.78M |
|
Raw Materials
|
7.13M | 12.13M | 11.79M | 12.12M | 13.35M | 14.51M | 10.50M | 10.02M | 7.31M | 7.31M | 14.15M | 28.81M | 30.35M | 25.03M | 14.37M |
|
Work In Process
|
0.07M | 0.05M | 0.07M | 0.11M | 0.32M | 0.86M | 0.85M | 0.60M | 0.65M | 0.65M | 1.63M | 1.35M | 0.40M | 0.67M | 0.68M |
|
Finished Goods
|
23.83M | 29.03M | 27.38M | 37.26M | 44.61M | 48.21M | 57.89M | 54.35M | 65.41M | 65.41M | 73.98M | 90.39M | 94.23M | 72.37M | 81.62M |
|
Inventory
|
31.03M | 41.21M | 39.25M | 49.49M | 58.28M | 63.57M | 69.24M | 64.98M | 73.38M | 73.38M | 89.77M | 120.56M | 124.98M | 98.07M | 96.67M |
|
Prepaid Assets
|
4.03M | 2.52M | 2.79M | 6.01M | 4.50M | 6.21M | 7.21M | 11.01M | 6.65M | 9.93M | 11.03M | 19.16M | 14.17M | 9.19M | 10.83M |
|
Current Assets
|
61.97M | 66.22M | 65.24M | 87.68M | 99.46M | 104.00M | 125.01M | 136.54M | 197.21M | 211.71M | 248.46M | 299.27M | 317.98M | 279.36M | 273.05M |
|
Property, Plant & Equipment (Net)
|
9.46M | 8.41M | 8.72M | 13.16M | 16.29M | 22.52M | 27.53M | 26.84M | 28.77M | 32.83M | 36.64M | 49.69M | 51.39M | 46.89M | 41.88M |
|
Goodwill
|
| | | 4.13M | 4.13M | 4.13M | 11.27M | 16.03M | 33.96M | 36.29M | 36.12M | 39.43M | | | 2.30M |
|
Intangibles
|
0.91M | 2.75M | 0.56M | 18.35M | 16.29M | 14.22M | 23.24M | 29.06M | 74.37M | 74.37M | 74.37M | 33.34M | 80.76M | 53.03M | 51.14M |
|
Goodwill & Intangibles
|
0.91M | 2.75M | 0.56M | 22.49M | 20.42M | 18.36M | 34.51M | 45.09M | 108.33M | 110.66M | 110.49M | 72.78M | 80.76M | 53.03M | 53.44M |
|
Long-Term Deferred Tax
|
1.68M | 3.46M | 4.21M | 2.01M | 3.64M | 4.98M | 6.80M | 2.90M | | | | | 10.72M | 12.36M | 13.84M |
|
Other Non-Current Assets
|
0.17M | 0.11M | 0.18M | 0.15M | 0.14M | 1.87M | 3.00M | 7.56M | 8.83M | 10.12M | 10.13M | 13.19M | 11.98M | 14.78M | 17.36M |
|
Non-Current Assets
|
12.23M | 14.72M | 13.67M | 37.81M | 40.40M | 47.73M | 71.84M | 82.40M | 137.87M | 147.22M | 145.47M | 170.98M | 138.96M | 143.09M | 142.08M |
|
Assets
|
74.19M | 80.95M | 78.91M | 125.49M | 139.85M | 151.73M | 196.85M | 218.94M | 335.09M | 358.93M | 393.92M | 470.25M | 456.94M | 422.45M | 415.13M |
|
Accounts Payables
|
5.10M | 5.94M | 6.63M | 8.36M | 9.71M | 11.78M | 13.51M | 19.75M | 24.68M | 33.27M | 39.33M | 52.34M | 42.06M | 50.52M | 50.94M |
|
Notes Payables
|
| | | | | 0.08M | 0.67M | 0.47M | | | | | | | |
|
Payables
|
5.10M | 5.94M | 6.63M | 8.36M | 9.71M | 11.86M | 14.18M | 20.23M | 24.68M | 33.27M | 39.33M | 52.34M | 42.06M | 50.52M | 50.94M |
|
Accumulated Expenses
|
| 3.64M | 2.51M | 5.61M | 5.93M | 5.37M | 5.60M | 7.85M | 6.48M | 7.29M | 26.32M | 17.37M | 14.32M | 14.60M | 18.54M |
|
Other Accumulated Expenses
|
3.71M | 4.50M | 3.22M | 7.77M | 8.99M | 8.31M | 10.72M | 12.41M | 14.77M | 18.89M | 44.67M | 38.99M | 38.65M | 43.98M | 44.37M |
|
Short term Debt
|
| | | 1.75M | 2.38M | 2.75M | 5.89M | 6.00M | 6.00M | 15.29M | 15.29M | 15.29M | 3.75M | 4.69M | 5.62M |
|
Current Leases
|
| | | | | | | | | 1.35M | 1.12M | 2.10M | 3.13M | 4.23M | 4.57M |
|
Current Deferred Revenue
|
| | | | | | | 0.47M | 0.44M | 1.82M | 5.07M | 8.80M | 2.21M | 5.35M | 2.83M |
|
Total Current Liabilities
|
8.82M | 10.44M | 9.85M | 17.88M | 22.27M | 24.62M | 31.90M | 41.22M | 46.39M | 69.36M | 104.87M | 111.12M | 85.19M | 100.59M | 101.75M |
|
Non-Current Debt
|
| 0.64M | | 24.50M | 22.66M | 21.13M | 36.23M | 32.93M | 111.52M | 104.00M | 72.37M | 100.84M | 151.57M | 88.79M | 80.41M |
|
Pension
|
3.54M | 8.09M | 10.47M | 3.62M | 8.08M | 8.93M | 9.47M | 8.32M | 8.71M | 10.25M | 14.57M | 15.42M | 12.86M | 13.28M | 13.31M |
|
Non-Current Deferred Tax Liability
|
| | 0.07M | 0.13M | 0.19M | | | 0.21M | 8.47M | 7.04M | 0.45M | 0.36M | | | |
|
Operating Leases
|
| | | | | | | | | 3.70M | 2.70M | 5.80M | 7.00M | 12.81M | 10.49M |
|
Other Non-Current Liabilities
|
0.74M | 0.73M | 0.74M | 6.81M | 5.75M | 3.87M | 7.24M | 7.28M | 5.42M | 4.92M | 6.54M | 9.21M | 8.54M | 8.78M | 9.38M |
|
Total Non-Current Liabilities
|
-0.74M | -0.73M | -0.74M | -6.81M | -5.75M | -3.87M | -7.24M | -7.28M | -5.42M | -4.92M | -6.54M | -9.21M | 255.80M | 216.03M | 206.89M |
|
Total Liabilities
|
| | | | | | | | | | | | 264.34M | 224.81M | 216.28M |
|
Total Debt
|
| 0.64M | | 26.25M | 25.04M | 23.88M | 42.12M | 38.93M | 117.52M | 119.29M | 87.66M | 116.13M | 155.32M | 93.48M | 86.03M |
|
Common Equity
|
61.10M | 61.05M | 57.79M | 71.94M | 80.41M | 92.69M | 110.55M | 124.97M | 150.92M | 157.55M | 191.63M | 226.99M | 192.60M | 197.64M | 198.86M |
|
Shareholder's Equity
|
61.10M | 61.05M | 57.79M | 71.94M | 80.41M | 92.69M | 110.55M | 124.97M | 150.92M | 157.55M | 191.63M | 226.99M | 192.60M | 197.64M | 198.86M |
|
Liabilities and Shareholders Equity
|
74.19M | 80.95M | 78.91M | 125.49M | 139.85M | 151.73M | 196.85M | 218.94M | 335.09M | 358.93M | 393.92M | 470.25M | 456.94M | 422.45M | 415.13M |
|
Retained Earnings
|
48.40M | 48.59M | 44.45M | 49.31M | 56.84M | 65.39M | 74.28M | 83.13M | 103.03M | 107.58M | 141.97M | 163.84M | 122.98M | 122.46M | 120.14M |
|
Treasury Shares
|
| 0.03M | 0.03M | | 0.02M | 0.01M | 0.12M | 0.12M | 0.19M | 0.19M | 0.19M | 0.46M | 0.43M | 0.43M | 0.52M |