|
Cash & Equivalents
|
21.87M | 17.25M | 17.49M | 20.31M | 19.76M | 25.70M | 15.48M | 8.36M | 8.09M | 11.77M | 14.46M | 8.77M | 20.57M | 25.41M | 84.58M |
|
Cash & Current Investments
|
21.87M | 17.25M | 17.49M | 20.31M | 19.76M | 25.70M | 15.48M | 8.36M | 8.09M | 11.77M | 14.46M | 8.77M | 20.57M | 25.41M | 84.58M |
|
Receivables - Net
|
| 39.65M | 44.50M | 47.51M | 68.82M | 58.81M | 63.73M | 64.93M | 73.83M | 41.95M | 69.90M | 75.83M | 89.81M | 99.30M | 102.06M |
|
Receivables - Other
|
| | | 0.14M | 0.12M | 0.28M | 0.45M | | 0.05M | 1.11M | 1.50M | 1.60M | | | |
|
Receivables
|
| 39.65M | 44.50M | 47.66M | 68.94M | 59.09M | 64.18M | 64.93M | 73.89M | 43.07M | 71.40M | 77.43M | 89.81M | 99.30M | 102.06M |
|
Raw Materials
|
| 11.88M | 11.56M | 12.68M | 16.23M | 17.98M | 23.05M | 20.68M | 27.18M | 34.33M | 40.90M | 48.21M | 45.85M | 46.35M | 41.00M |
|
Work In Process
|
| 5.56M | 5.66M | 6.16M | 7.39M | 7.75M | 8.29M | 9.33M | 10.06M | 11.81M | 14.71M | 18.26M | 15.82M | 15.46M | 11.30M |
|
Finished Goods
|
| 5.90M | 5.31M | 6.97M | 9.03M | 11.36M | 10.14M | 9.98M | 13.41M | 13.14M | 20.63M | 19.50M | 15.94M | 19.83M | 12.40M |
|
Inventory
|
| 22.14M | 22.54M | 25.81M | 32.65M | 37.09M | 41.48M | 39.99M | 50.65M | 59.29M | 76.24M | 85.97M | 77.60M | 81.65M | 64.70M |
|
Current Deferred Tax Assets
|
| 4.03M | 5.40M | 4.27M | 5.67M | 9.55M | | | | | | | | | |
|
Prepaid Assets
|
| 8.55M | 8.42M | 7.82M | 5.60M | 4.84M | 5.77M | 6.70M | 6.45M | 5.56M | 6.39M | 5.31M | 6.38M | 5.28M | 10.68M |
|
Current Assets
|
| 94.40M | 101.29M | 106.50M | 135.64M | 128.61M | 134.45M | 129.00M | 151.10M | 125.37M | 174.90M | 188.23M | 225.78M | 253.81M | 290.06M |
|
Buildings
|
| | | | | | | | | | | | | 39.93M | 39.82M |
|
Land & Improvements
|
| | | | | | | | | | | | | 6.70M | 6.58M |
|
Property, Plant & Equipment (Net)
|
| 40.64M | 46.33M | 51.41M | 55.78M | 71.13M | 85.15M | 111.59M | 116.54M | 105.15M | 96.40M | 91.73M | 94.45M | 86.18M | 77.41M |
|
Long-Term Investments
|
| 7.28M | 8.14M | 9.17M | 9.98M | 15.33M | 14.17M | 16.84M | 22.19M | 22.07M | 27.22M | 26.65M | | | |
|
Long-Term Deferred Tax
|
| 3.64M | 9.74M | | | 4.96M | 5.39M | 0.26M | | 6.49M | 5.05M | 7.08M | 13.62M | 17.59M | 19.53M |
|
Other Non-Current Assets
|
| 0.64M | 0.54M | 2.42M | 11.64M | 10.82M | 3.02M | 16.02M | 17.34M | 6.47M | 6.98M | 5.44M | 7.08M | 6.70M | 4.45M |
|
Non-Current Assets
|
| 53.69M | 64.75M | 63.00M | 77.40M | 102.23M | 107.72M | 144.71M | 156.07M | 140.18M | 135.66M | 130.90M | 115.15M | 61.44M | 54.17M |
|
Assets
|
| 148.09M | 166.04M | 169.50M | 213.04M | 230.83M | 242.18M | 273.71M | 307.18M | 265.55M | 310.56M | 319.13M | 340.93M | 364.29M | 391.45M |
|
Accounts Payables
|
| 22.85M | 24.15M | 25.54M | 36.05M | 27.84M | 32.42M | 39.68M | 38.44M | 18.55M | 36.73M | 43.95M | 57.93M | 54.91M | 65.82M |
|
Payables
|
| 22.85M | 24.15M | 25.54M | 36.05M | 27.84M | 32.42M | 39.68M | 38.44M | 18.55M | 36.73M | 43.95M | 57.93M | 54.91M | 65.82M |
|
Accumulated Expenses
|
| 15.55M | 4.96M | 2.50M | 3.46M | 11.84M | 9.23M | 13.05M | 13.39M | 13.50M | 22.48M | 17.96M | 22.62M | 28.95M | 22.96M |
|
Other Accumulated Expenses
|
| 3.67M | 4.26M | 5.03M | 5.77M | 7.57M | 10.00M | 8.30M | 7.87M | 6.33M | 8.55M | 6.43M | 8.22M | 8.66M | 9.74M |
|
Short term Debt
|
| 1.85M | -0.40M | 2.25M | | | | | | | | | | | |
|
Current Taxes
|
| 1.73M | 2.93M | | 0.53M | | | | | | | 3.45M | 6.50M | 9.97M | 11.93M |
|
Total Current Liabilities
|
| 50.99M | 56.97M | 50.73M | 65.26M | 64.73M | 64.22M | 67.89M | 68.79M | 48.14M | 77.57M | 81.53M | 108.99M | 118.29M | 119.35M |
|
Non-Current Debt
|
| | | | 2.50M | 10.00M | 20.00M | 30.00M | 51.00M | 35.00M | 12.00M | 11.00M | 13.00M | 13.00M | 8.00M |
|
Pension
|
| 3.59M | 18.20M | 2.72M | 2.22M | 1.66M | 1.47M | 1.49M | 1.55M | 1.25M | 2.33M | 1.33M | 1.21M | 2.43M | 13.32M |
|
Minority Interest
|
| 3.85M | 6.85M | 7.66M | 9.40M | 12.09M | 15.18M | 21.63M | 21.09M | 23.22M | 31.79M | 31.55M | 26.06M | 25.07M | 24.84M |
|
Non-Current Deferred Tax Liability
|
| | | 1.01M | 5.13M | 4.59M | | | 0.96M | | | | | | |
|
Other Non-Current Liabilities
|
| | | 1.71M | 1.40M | 0.71M | 0.72M | 0.61M | 0.80M | 5.01M | 4.62M | 4.07M | 5.56M | 4.96M | 4.35M |
|
Total Non-Current Liabilities
|
| | | -1.71M | -1.40M | -0.71M | -0.72M | -0.61M | -0.80M | -5.01M | -4.62M | -4.07M | -5.56M | 133.72M | 140.68M |
|
Total Liabilities
|
| | | | | | | | | | | | | 138.67M | 145.02M |
|
Total Debt
|
| 1.85M | -0.40M | 2.25M | 2.50M | 10.00M | 20.00M | 30.00M | 51.00M | 35.00M | 12.00M | 11.00M | 13.00M | 13.00M | 8.00M |
|
Common Equity
|
75.79M | 90.06M | 87.40M | 111.88M | 134.90M | 152.40M | 154.51M | 172.71M | 183.25M | 175.44M | 213.43M | 219.95M | 211.02M | 225.62M | 246.43M |
|
Shareholder's Equity
|
75.79M | 90.06M | 87.40M | 111.88M | 134.90M | 152.40M | 154.51M | 172.71M | 183.25M | 175.44M | 213.43M | 219.95M | 211.02M | 225.62M | 246.43M |
|
Liabilities and Shareholders Equity
|
| 148.09M | 166.04M | 169.50M | 213.04M | 230.83M | 242.18M | 273.71M | 307.18M | 265.55M | 310.56M | 319.13M | 340.93M | 364.29M | 391.45M |
|
Treasury Shares
|
0.03M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 3.60M | 3.60M |
|
Retained Earnings
|
| -21.75M | -35.76M | -22.21M | -20.20M | -26.86M | -37.67M | 225.91M | 236.16M | 211.94M | 234.47M | 240.97M | 234.30M | 250.61M | 269.30M |