|
Cash & Equivalents
|
16.59M | 18.17M | 18.66M | 18.67M | 7.00M | 1.35M | 16.77M | 8.14M | 10.70M | 5.09M | 11.61M | 11.62M | 21.65M | 7.88M | 9.68M |
|
Cash & Current Investments
|
16.59M | 18.17M | 18.66M | 18.67M | 7.00M | 1.35M | 16.77M | 8.14M | 10.70M | 5.09M | 11.61M | 11.62M | 21.65M | 7.88M | 9.68M |
|
Receivables - Net
|
41.43M | 42.98M | 38.53M | 38.53M | 47.67M | 12.39M | 8.01M | 9.32M | 9.88M | 7.44M | 7.23M | 8.47M | 8.06M | 8.93M | 10.59M |
|
Receivables - Other
|
| 43.34M | 38.84M | 38.87M | 47.95M | 13.34M | 9.24M | 9.46M | 9.96M | 7.49M | 7.26M | 8.53M | 8.14M | 9.23M | 4.66M |
|
Receivables
|
41.43M | 86.32M | 77.37M | 77.40M | 95.62M | 25.73M | 17.25M | 18.78M | 19.84M | 14.94M | 14.50M | 17.00M | 16.20M | 18.16M | 15.26M |
|
Raw Materials
|
| | 20.64M | 19.37M | 16.69M | 12.39M | 8.19M | 10.01M | 12.35M | 15.14M | 11.12M | 23.69M | 36.61M | 67.96M | 58.73M |
|
Work In Process
|
| | 14.20M | 16.44M | 11.70M | 10.37M | 6.21M | 7.15M | 6.33M | 5.89M | 6.21M | 6.70M | 6.58M | 9.03M | 8.63M |
|
Finished Goods
|
| | 4.46M | 5.02M | 6.99M | 3.17M | 2.02M | 1.65M | 1.31M | 1.68M | 0.76M | 1.50M | 0.80M | 1.97M | 1.56M |
|
Inventory
|
30.26M | 33.62M | 33.96M | 34.42M | 29.03M | 20.19M | 14.56M | 17.64M | 18.58M | 20.78M | 16.24M | 30.10M | 42.13M | 77.31M | 66.68M |
|
Prepaid Assets
|
5.72M | 3.47M | 4.95M | 5.40M | 5.67M | 4.46M | 2.73M | 2.00M | 4.75M | 4.28M | 4.36M | 5.87M | 8.13M | 9.74M | 11.07M |
|
Current Assets
|
94.01M | 99.98M | 96.10M | 97.03M | 89.37M | 41.62M | 42.90M | 40.00M | 45.40M | 39.84M | 39.44M | 56.05M | 79.98M | 103.87M | 98.02M |
|
Property, Plant & Equipment (Net)
|
68.59M | 56.89M | 53.05M | 44.68M | 37.65M | 22.18M | 17.94M | 15.57M | 14.65M | 11.68M | 10.16M | 14.14M | 15.53M | 17.13M | 13.30M |
|
Long-Term Investments
|
| 1.75M | | | | | | | | | | | | | |
|
Goodwill
|
6.90M | 6.90M | 6.90M | | | | | | | | | | | | |
|
Intangibles
|
| 0.12M | 0.80M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
6.90M | 7.02M | 7.70M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 4.48M | 3.28M | 2.40M | 1.57M | | | | | 0.17M | 3.60M | 2.55M | 2.37M | 2.66M | 2.05M |
|
Other Non-Current Assets
|
7.20M | 7.20M | 4.92M | 4.57M | 2.66M | 3.23M | 1.79M | 2.90M | 1.51M | 2.23M | 5.01M | 4.17M | 4.38M | 5.03M | 4.31M |
|
Non-Current Assets
|
85.69M | 17.53M | 18.21M | 16.66M | 13.03M | 5.81M | 6.79M | 6.66M | 7.16M | 6.67M | 5.82M | 7.08M | 9.50M | 10.13M | 6.96M |
|
Assets
|
179.69M | 175.72M | 160.97M | 146.28M | 129.68M | 66.89M | 62.64M | 57.16M | 61.57M | 60.06M | 60.71M | 79.50M | 104.14M | 129.34M | 119.38M |
|
Accounts Payables
|
39.49M | 51.30M | 36.27M | 36.68M | 39.03M | 11.31M | 6.69M | 10.46M | 13.43M | 9.35M | 6.73M | 11.96M | 17.64M | 26.74M | 18.43M |
|
Notes Payables
|
| | | | | 2.13M | | | | | 1.19M | | 2.50M | | |
|
Payables
|
39.49M | 51.30M | 36.27M | 36.68M | 39.03M | 13.44M | 6.69M | 10.46M | 13.43M | 9.35M | 7.92M | 11.96M | 20.14M | 26.74M | 18.43M |
|
Accumulated Expenses
|
22.76M | 23.57M | 21.99M | 23.81M | 18.77M | 11.66M | 10.82M | 10.33M | 14.96M | 12.49M | 11.97M | 19.65M | 33.32M | 56.23M | 57.64M |
|
Other Accumulated Expenses
|
| 4.33M | 3.65M | 4.98M | 3.36M | 2.94M | 2.28M | 1.77M | 1.75M | 1.16M | 1.34M | 1.06M | 1.63M | 1.06M | 1.84M |
|
Short term Debt
|
2.00M | | | | 17.00M | 2.13M | 0.21M | 0.83M | 0.59M | | | | | 0.50M | 0.50M |
|
Current Leases
|
| | | | | | 0.21M | 0.83M | 0.59M | 0.84M | 0.96M | 1.06M | 1.17M | 1.33M | 1.51M |
|
Current Taxes
|
| 1.01M | 0.47M | 0.53M | 2.44M | 0.30M | 0.36M | 0.39M | 0.45M | 0.35M | 0.25M | 0.18M | 0.20M | 0.30M | 0.88M |
|
Current Deferred Revenue
|
| 9.50M | 13.36M | 12.36M | 6.12M | 1.21M | 0.43M | 1.51M | 8.37M | 5.77M | 6.82M | 15.01M | 27.91M | 49.74M | 50.43M |
|
Total Current Liabilities
|
64.25M | 74.87M | 58.26M | 60.49M | 74.80M | 26.82M | 17.72M | 21.62M | 28.98M | 23.37M | 21.25M | 33.99M | 56.12M | 86.48M | 79.46M |
|
Capital Leases
|
| | | | | | | | 2.80M | 2.35M | 1.93M | 3.47M | 2.54M | 1.85M | 0.73M |
|
Non-Current Debt
|
21.30M | 10.00M | 19.00M | 24.00M | | 8.96M | 6.38M | 6.43M | 6.45M | 6.46M | 6.48M | 6.48M | 3.99M | 6.48M | 8.99M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 0.52M | 4.88M | 12.48M | 3.80M | 3.94M |
|
Pension
|
| 11.72M | 10.49M | 4.62M | 7.40M | 5.83M | 5.47M | 4.78M | 4.27M | 4.03M | 5.73M | 4.65M | 4.33M | 3.82M | 2.52M |
|
Liabilities from Discontinued Operations
|
| 0.38M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 7.75M | 6.91M | 5.94M | 4.88M | 3.71M | 4.16M |
|
Other Non-Current Liabilities
|
34.34M | 30.39M | 20.78M | 5.54M | 7.99M | 6.08M | 9.49M | 8.77M | 8.50M | 7.54M | 7.97M | 10.53M | 17.47M | 8.08M | 6.51M |
|
Total Non-Current Liabilities
|
85.56M | 84.87M | 77.25M | 84.49M | 74.80M | 41.10M | 27.05M | 31.46M | 38.24M | 39.09M | 37.96M | 49.69M | 67.09M | 98.79M | 93.28M |
|
Total Liabilities
|
119.89M | 115.26M | 98.03M | 90.03M | 82.79M | 47.18M | 36.54M | 40.23M | 46.73M | 46.62M | 45.93M | 60.22M | 84.57M | 106.88M | 99.80M |
|
Total Debt
|
23.30M | 10.00M | 19.00M | 24.00M | 17.00M | 11.10M | 6.58M | 7.26M | 7.04M | 6.46M | 6.48M | 6.48M | 3.99M | 6.98M | 9.49M |
|
Common Equity
|
148.56M | 149.16M | 149.58M | 150.57M | 151.31M | 152.08M | 153.25M | 153.86M | 154.39M | 13.43M | 14.78M | 19.29M | 19.57M | 22.47M | 19.58M |
|
Shareholder's Equity
|
148.56M | 149.16M | 149.58M | 150.57M | 151.31M | 152.08M | 153.25M | 153.86M | 154.39M | 13.43M | 14.78M | 19.29M | 19.57M | 22.47M | 19.58M |
|
Liabilities and Shareholders Equity
|
179.69M | 175.72M | 160.97M | 146.28M | 129.68M | 66.89M | 62.64M | 57.16M | 61.57M | 60.06M | 60.71M | 79.50M | 104.14M | 129.34M | 119.38M |
|
Treasury Shares
|
0.30M | 0.11M | 0.03M | 0.05M | 0.08M | 0.05M | 0.00M | 1.03M | 0.84M | 0.32M | | 0.20M | 0.40M | 0.01M | 0.02M |
|
Retained Earnings
|
-74.63M | -66.72M | -65.28M | -76.79M | -79.60M | -106.81M | -26.60M | -111.59M | -114.93M | -117.43M | -115.77M | -112.84M | -115.34M | -116.93M | -118.61M |