|
Cash & Equivalents
|
18.67M | 5.10M | 7.18M | 4.51M | 4.60M | 0.67M | 0.47M | 1.40M | 1.25M | 0.34M | 0.43M | 0.35M | 1.17M | 0.02M | 1.71M | 0.49M |
|
Short-term Investments
|
3.02M | | | | | | | | | | | | | | | 1.55M |
|
Cash & Current Investments
|
21.69M | 5.10M | 7.18M | 4.51M | 4.60M | 0.67M | 0.47M | 1.40M | 1.25M | 0.34M | 0.43M | 0.35M | 1.17M | 0.02M | 1.71M | 2.04M |
|
Receivables - Net
|
17.18M | 20.74M | 19.41M | 24.81M | 25.91M | 36.02M | 25.16M | 25.89M | 28.00M | 23.16M | 23.23M | 19.91M | 11.79M | 15.64M | 17.27M | 16.10M |
|
Receivables - Other
|
| | | | | | | | 10.14M | 10.35M | 12.00M | 12.87M | 10.17M | 10.09M | 10.74M | 10.56M |
|
Receivables
|
17.18M | 20.74M | 19.41M | 24.81M | 25.91M | 36.02M | 25.16M | 25.89M | 38.14M | 33.51M | 35.22M | 32.79M | 21.96M | 25.73M | 28.02M | 26.66M |
|
Raw Materials
|
| | 4.21M | | | | | | | | | | | | | |
|
Work In Process
|
| | 9.16M | | | | | | | | | | | | | |
|
Finished Goods
|
| | 4.14M | | | | | | | | | | | | | |
|
Inventory
|
6.27M | 10.24M | 16.59M | 18.34M | 18.92M | 27.94M | 28.50M | 20.38M | 18.27M | 10.51M | 15.57M | 12.55M | 8.97M | 4.55M | 6.23M | 4.19M |
|
Current Deferred Tax Assets
|
1.50M | 1.50M | 1.12M | 0.99M | 0.79M | 2.79M | | | | | | | | | | |
|
Prepaid Assets
|
0.63M | 0.47M | 1.12M | 1.77M | 1.88M | 1.60M | 2.18M | 1.64M | 1.90M | 1.46M | 2.34M | 1.79M | 1.85M | 1.54M | 2.40M | 2.19M |
|
Current Assets
|
47.97M | 39.66M | 51.91M | 52.75M | 52.90M | 71.53M | 58.08M | 52.13M | 49.58M | 49.46M | 55.21M | 47.57M | 38.78M | 41.47M | 54.32M | 35.09M |
|
Buildings
|
13.64M | 14.10M | 15.04M | | | | | | | | | | | | | |
|
Land & Improvements
|
0.58M | 0.58M | 0.58M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
20.75M | 27.56M | 28.50M | 29.63M | 37.15M | 54.87M | 48.96M | 39.51M | 35.39M | 39.61M | 44.20M | 42.71M | 39.27M | 29.47M | 26.26M | 21.79M |
|
Goodwill
|
| 3.49M | 7.01M | 7.62M | 7.66M | 16.48M | 11.75M | 12.17M | 12.02M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M |
|
Intangibles
|
| 10.42M | 14.63M | 13.65M | 11.49M | 13.27M | 11.14M | 6.81M | 5.08M | 3.32M | 1.89M | 0.87M | 0.48M | 0.28M | | |
|
Goodwill & Intangibles
|
| 13.92M | 21.64M | 21.27M | 19.15M | 29.75M | 22.89M | 18.98M | 17.10M | 6.81M | 5.38M | 4.37M | 3.97M | 3.77M | 3.49M | 3.49M |
|
Other Non-Current Assets
|
0.94M | 0.80M | 2.58M | 2.06M | 0.50M | 0.54M | 0.54M | 0.26M | 0.17M | 0.22M | 0.14M | 0.08M | 0.08M | 9.55M | 15.97M | 0.47M |
|
Non-Current Assets
|
21.68M | 40.35M | 54.64M | 53.02M | 56.80M | 85.15M | 72.38M | 58.75M | 52.65M | 46.64M | 66.74M | 63.09M | 58.49M | 54.81M | 50.30M | 38.30M |
|
Assets
|
69.65M | 80.01M | 106.55M | 105.77M | 109.70M | 156.69M | 130.46M | 110.89M | 102.24M | 96.10M | 121.95M | 110.67M | 97.27M | 96.28M | 104.62M | 73.39M |
|
Accounts Payables
|
7.94M | 9.78M | 8.86M | 6.77M | 10.53M | 14.20M | 14.52M | 12.82M | 15.51M | 19.80M | 14.00M | 9.81M | 10.39M | 11.02M | 11.57M | 5.80M |
|
Notes Payables
|
| | | | | | 12.75M | 18.56M | 21.25M | 15.54M | 12.87M | 8.93M | 11.16M | 16.29M | 20.14M | 7.97M |
|
Dividends payables
|
| 1.06M | 1.07M | | | | | | | | | | | | | |
|
Payables
|
7.94M | 10.84M | 9.94M | 6.77M | 10.53M | 14.20M | 27.27M | 31.37M | 36.77M | 35.34M | 26.87M | 18.74M | 21.55M | 27.31M | 31.72M | 13.77M |
|
Accumulated Expenses
|
4.29M | 4.63M | 4.46M | 7.67M | 6.43M | 8.45M | 5.23M | 6.79M | 5.11M | 5.56M | 8.29M | 6.87M | 5.87M | 3.34M | 4.62M | 3.14M |
|
Other Accumulated Expenses
|
| 1.10M | 1.64M | | | | | | | | | | | | | |
|
Short term Debt
|
0.11M | 0.03M | 2.00M | 4.39M | 2.00M | 10.50M | 18.26M | 18.56M | 21.25M | 15.54M | 12.87M | 9.57M | 11.16M | 16.66M | 20.14M | 7.97M |
|
Current Leases
|
| | | | | | | | | | 0.99M | 0.79M | 0.79M | 0.82M | 0.88M | 0.96M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 0.73M | 2.88M | 1.78M |
|
Total Current Liabilities
|
12.33M | 14.43M | 16.73M | 19.92M | 19.15M | 33.15M | 50.76M | 45.73M | 47.82M | 46.68M | 43.30M | 35.97M | 32.59M | 41.24M | 54.01M | 22.24M |
|
Capital Leases
|
| | | | | | | | | | | | | | | 0.05M |
|
Non-Current Debt
|
0.04M | 1.19M | 19.68M | 7.38M | 8.43M | 38.43M | 7.62M | 5.15M | 2.33M | 2.05M | 4.61M | 2.67M | 3.51M | 2.46M | | |
|
Pension
|
| | | 4.20M | 4.33M | 6.74M | 8.34M | 6.18M | 5.34M | 9.53M | 10.16M | 6.07M | 4.81M | 3.10M | 2.46M | 1.21M |
|
Liabilities from Discontinued Operations
|
| | 1.17M | 1.09M | 0.20M | | | | | | | | | 8.66M | 10.06M | |
|
Non-Current Deferred Tax Liability
|
2.36M | 2.23M | 0.70M | 1.73M | 0.77M | 4.85M | 12.05M | 10.88M | 7.58M | 10.01M | 10.66M | 8.77M | 8.00M | 6.50M | 6.27M | 5.08M |
|
Operating Leases
|
| | | | | | | | | | 17.26M | 16.25M | 15.77M | 14.73M | 13.91M | 13.29M |
|
Other Non-Current Liabilities
|
6.88M | 8.75M | 8.45M | 0.52M | 0.39M | 0.45M | 0.43M | 0.43M | 0.15M | 0.06M | 0.77M | 0.74M | 0.74M | 0.66M | 0.65M | 0.62M |
|
Total Non-Current Liabilities
|
-6.88M | -8.75M | -8.45M | -0.52M | -0.39M | -0.45M | -0.43M | -0.43M | -0.15M | -0.06M | -0.77M | -0.74M | -0.74M | -0.66M | -0.65M | -0.62M |
|
Total Debt
|
0.14M | 1.22M | 21.68M | 11.77M | 10.43M | 48.93M | 25.88M | 23.71M | 23.59M | 17.59M | 17.48M | 12.23M | 14.67M | 19.12M | 20.14M | 7.97M |
|
Common Equity
|
48.04M | 53.41M | 60.14M | 72.01M | 76.62M | 73.07M | 60.37M | 50.13M | 44.19M | 36.05M | 45.52M | 49.62M | 40.69M | 34.34M | 30.43M | 36.88M |
|
Shareholder's Equity
|
48.04M | 53.41M | 60.14M | 72.01M | 76.62M | 73.07M | 60.37M | 50.13M | 44.19M | 36.05M | 45.52M | 49.62M | 40.69M | 34.34M | 30.43M | 36.88M |
|
Liabilities and Shareholders Equity
|
69.65M | 80.01M | 106.55M | 105.77M | 109.70M | 156.69M | 130.46M | 110.89M | 102.24M | 96.10M | 121.95M | 110.67M | 97.27M | 96.28M | 104.62M | 73.39M |
|
Treasury Shares
|
0.07M | 0.14M | 0.16M | 0.15M | 0.17M | 0.10M | 0.15M | 0.19M | 0.27M | 0.33M | 0.37M | 0.41M | 0.30M | 0.23M | 0.18M | 0.13M |
|
Retained Earnings
|
47.73M | 54.12M | -12.34M | -9.74M | 72.68M | 69.81M | 58.48M | 44.27M | 37.10M | 33.15M | 42.34M | 41.60M | 31.96M | 23.26M | 17.88M | 17.15M |