|
Cash & Equivalents
|
0.03M | 0.04M | 0.07M | 0.06M | 0.03M | 0.04M | 0.19M | 0.46M | 0.41M | 0.58M | 0.41M | 0.17M | 0.02M | 0.17M | 0.26M | 0.02M | 0.07M | 0.05M | 0.16M | 0.15M | 0.64M | | 0.62M | 0.92M | 0.20M | 0.50M | 0.37M | 0.96M | 1.03M | 0.56M | 0.25M | 2.55M | 2.78M | 1.40M | 0.44M | 0.91M | 1.59M | 1.53M | 2.15M | 1.25M | 35.20M | 19.65M | 22.66M | 23.82M | 4.64M | 1.52M | 1.86M | 5.08M | 3.47M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.53M | | | | | | | |
|
Cash & Current Investments
|
0.03M | 0.04M | 0.07M | 0.06M | 0.03M | 0.04M | 0.19M | 0.46M | 0.41M | 0.58M | 0.41M | 0.17M | 0.02M | 0.17M | 0.26M | 0.02M | 0.07M | 0.05M | 0.16M | 0.15M | 0.64M | | 0.62M | 0.92M | 0.20M | 0.50M | 0.37M | 0.96M | 1.03M | 0.56M | 0.25M | 2.55M | 2.78M | 1.40M | 0.44M | 0.91M | 1.59M | 1.53M | 2.15M | 1.25M | 35.20M | 35.18M | 22.66M | 23.82M | 4.64M | 1.52M | 1.86M | 5.08M | 3.47M |
|
Receivables - Net
|
12.06M | 11.98M | 11.99M | 13.06M | 13.80M | 11.90M | 12.47M | 13.87M | 15.41M | 13.63M | 13.99M | 13.68M | 15.66M | 14.12M | 16.34M | 15.30M | 16.90M | 14.51M | 15.00M | 14.93M | 17.08M | 17.22M | 26.69M | 26.70M | 26.72M | 30.95M | 27.85M | 27.65M | 30.56M | 33.95M | 33.32M | 36.46M | 34.70M | 39.70M | 38.03M | 39.74M | 37.70M | 44.70M | 42.36M | 44.38M | 43.31M | 47.78M | 48.16M | 48.93M | 51.62M | 55.94M | 57.65M | 62.57M | 58.75M |
|
Receivables - Other
|
0.62M | 0.96M | 1.77M | 1.95M | 0.84M | 1.04M | 1.42M | 1.35M | 0.98M | 1.48M | 2.19M | 2.66M | 1.09M | 1.14M | 0.67M | 0.85M | 1.17M | 0.78M | 1.35M | 1.17M | 0.88M | 0.93M | 1.36M | 0.99M | 1.31M | 1.13M | 0.89M | 0.72M | 0.86M | 0.43M | 0.38M | 0.45M | 0.63M | 0.56M | 0.53M | 0.78M | 0.38M | 0.51M | 0.53M | 0.34M | 0.82M | 0.51M | 0.24M | 0.63M | 0.73M | 0.37M | 0.71M | 0.64M | 1.04M |
|
Receivables
|
12.68M | 12.94M | 13.76M | 15.00M | 14.64M | 12.95M | 13.89M | 15.22M | 16.39M | 15.11M | 16.18M | 16.34M | 16.75M | 15.25M | 17.02M | 16.14M | 18.07M | 15.29M | 16.36M | 16.09M | 17.96M | 18.16M | 28.05M | 27.69M | 28.03M | 32.08M | 28.74M | 28.36M | 31.42M | 34.38M | 33.70M | 36.91M | 35.33M | 40.26M | 38.56M | 40.52M | 38.08M | 45.21M | 42.88M | 44.72M | 44.13M | 48.28M | 48.40M | 49.56M | 52.35M | 56.31M | 58.36M | 63.21M | 59.79M |
|
Inventory
|
7.57M | 8.57M | 6.65M | 8.81M | 6.40M | 7.22M | 7.08M | 6.75M | 6.80M | 7.03M | 8.27M | 7.57M | 6.18M | 8.22M | 7.51M | 7.22M | 6.75M | 6.58M | 6.27M | 5.80M | 6.52M | | | 15.32M | 14.45M | 14.18M | 14.19M | 13.69M | 12.44M | 11.64M | 11.64M | 10.21M | 13.87M | 12.71M | 14.94M | 16.76M | 16.88M | 16.93M | 15.18M | 15.69M | 16.18M | 17.42M | 18.13M | 15.55M | 13.79M | 14.48M | 15.39M | 13.06M | 12.91M |
|
Current Deferred Tax Assets
|
| | | | 1.04M | 0.86M | 0.87M | 0.33M | | | | | | | | | 1.05M | 0.98M | 0.99M | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.84M | 0.90M | 1.24M | 1.05M | 1.06M | 1.07M | 1.54M | 1.31M | 1.13M | 1.18M | 1.39M | 1.25M | 1.18M | 1.15M | 1.68M | 1.56M | 1.21M | 1.18M | 1.46M | 1.21M | 1.10M | | | 2.41M | 1.92M | 1.70M | 1.94M | 2.37M | 2.32M | 2.35M | 3.14M | 4.11M | 5.57M | 5.30M | 4.85M | 4.42M | 4.14M | 3.94M | 3.39M | 3.52M | 3.29M | 4.28M | 5.07M | 6.24M | 5.77M | 5.70M | 4.04M | 4.39M | 4.64M |
|
Current Assets
|
21.75M | 23.14M | 22.54M | 25.83M | 23.18M | 22.14M | 23.57M | 24.64M | 25.82M | 25.00M | 27.47M | 26.69M | 25.53M | 25.78M | 27.50M | 25.98M | 27.14M | 24.08M | 25.24M | 24.28M | 26.22M | | | 46.34M | 44.61M | 48.46M | 45.24M | 45.38M | 47.21M | 48.93M | 48.74M | 53.77M | 57.55M | 59.70M | 58.80M | 62.62M | 60.70M | 67.60M | 63.60M | 65.17M | 98.80M | 105.16M | 94.25M | 95.17M | 76.56M | 78.01M | 79.65M | 85.75M | 80.81M |
|
Land & Improvements
|
| | | | 0.68M | | | | 0.68M | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
5.25M | 5.46M | 5.58M | 5.47M | 5.31M | 5.43M | 6.13M | 6.61M | 6.88M | 6.65M | 6.47M | 6.67M | 7.09M | 7.44M | 8.52M | 8.88M | 9.40M | 9.95M | 11.42M | 11.81M | 12.31M | | | 21.19M | 20.65M | 20.83M | 20.87M | 21.48M | 21.29M | 22.20M | 22.17M | 23.03M | 23.78M | 26.44M | 27.19M | 27.77M | 28.33M | 29.06M | 30.19M | 35.65M | 37.22M | 38.94M | 45.95M | 47.49M | 50.49M | 50.02M | 52.16M | 58.13M | 57.54M |
|
Goodwill
|
11.67M | 11.74M | 13.38M | 13.38M | 13.39M | 13.38M | 15.30M | 15.29M | 17.59M | 17.51M | 17.56M | 17.46M | 17.38M | 17.47M | 21.24M | 20.99M | 20.92M | 21.66M | 22.65M | 22.46M | 29.11M | | | 34.89M | 34.96M | 41.54M | 41.68M | 41.77M | 43.95M | 43.27M | 43.90M | 59.44M | 59.13M | 65.07M | 66.64M | 66.12M | 68.83M | 69.36M | 77.05M | 106.37M | 105.70M | 105.58M | 138.15M | 138.13M | 176.62M | 176.93M | 177.11M | 218.36M | 218.28M |
|
Intangibles
|
1.98M | 1.95M | 2.85M | 2.63M | 2.45M | 2.27M | 2.65M | 2.46M | 2.06M | 3.40M | 3.18M | 2.90M | 2.65M | 2.49M | 4.45M | 4.04M | 2.29M | 3.84M | 4.17M | 3.81M | 6.13M | | | 4.34M | 3.96M | 7.98M | 7.35M | 6.74M | 7.33M | 7.51M | 6.90M | 6.69M | 6.69M | 11.06M | 16.04M | 2.43M | 3.58M | 3.58M | 15.14M | 11.88M | 11.88M | 11.88M | 26.25M | 8.04M | 43.24M | 93.30M | 93.45M | 130.09M | 130.15M |
|
Goodwill & Intangibles
|
13.65M | 13.70M | 16.23M | 16.02M | 15.84M | 15.65M | 17.95M | 17.75M | 19.65M | 20.90M | 20.73M | 20.36M | 20.04M | 19.96M | 25.69M | 25.03M | 23.22M | 25.50M | 26.82M | 26.28M | 35.24M | | | 39.23M | 38.92M | 49.52M | 49.03M | 48.51M | 51.27M | 50.78M | 50.80M | 66.13M | 65.82M | 76.13M | 82.68M | 68.55M | 72.40M | 72.94M | 92.19M | 118.25M | 117.58M | 117.47M | 164.40M | 146.17M | 219.86M | 270.23M | 270.56M | 348.45M | 348.43M |
|
Long-Term Deferred Tax
|
0.63M | 0.69M | 0.83M | 0.90M | 1.04M | 0.32M | 0.30M | 0.90M | 1.09M | 1.11M | 1.22M | 1.36M | 1.40M | 1.00M | 1.03M | 1.03M | | | | 0.12M | | | | | | | | | | 4.71M | | | | 4.59M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.41M | 0.42M | 0.42M | 0.45M | 0.65M | 0.85M | 0.93M | 1.01M | 1.06M | 1.14M | 1.17M | 1.21M | 1.22M | 1.38M | 1.44M | 1.48M | 1.13M | 1.15M | 0.96M | 0.96M | 0.85M | | | 0.82M | 0.82M | 0.72M | 0.73M | 0.69M | 0.79M | 0.81M | 0.96M | 0.92M | 0.90M | 0.83M | 0.83M | 0.81M | 0.90M | 1.05M | 1.07M | 1.08M | 1.05M | 1.05M | 1.05M | 1.10M | 1.09M | 1.16M | 1.17M | 1.99M | 1.93M |
|
Non-Current Assets
|
19.61M | 19.82M | 22.42M | 22.11M | 5.31M | 22.24M | 25.30M | 25.70M | 6.88M | 28.69M | 28.38M | 28.24M | 7.09M | 28.78M | 35.65M | 35.38M | 9.40M | 36.60M | 39.20M | 39.17M | 12.31M | | | 68.66M | 69.40M | 20.83M | 78.92M | 80.68M | 83.56M | 173.34M | 47.79M | 104.54M | 104.05M | 204.96M | 54.66M | 124.11M | 127.77M | 128.15M | 139.73M | 183.04M | 182.27M | 182.39M | 229.40M | 228.39M | 309.45M | 307.23M | 312.88M | 399.14M | 392.08M |
|
Assets
|
41.36M | 42.97M | 44.96M | 47.94M | 44.98M | 44.38M | 48.88M | 50.34M | 55.05M | 53.69M | 55.85M | 54.93M | 53.87M | 54.57M | 63.15M | 61.36M | 62.15M | 60.68M | 64.44M | 63.46M | 76.71M | | | 115.00M | 114.01M | 128.12M | 124.16M | 126.06M | 130.77M | 132.12M | 131.14M | 158.31M | 161.60M | 177.76M | 182.04M | 186.72M | 188.47M | 195.75M | 203.33M | 248.21M | 281.07M | 287.55M | 323.65M | 323.55M | 386.01M | 385.24M | 392.54M | 484.89M | 472.89M |
|
Accounts Payables
|
8.24M | 8.55M | 7.14M | 9.61M | 7.52M | 6.25M | 7.57M | 8.84M | 8.88M | 6.47M | 7.16M | 8.72M | 7.13M | 7.31M | 8.13M | 7.18M | 7.70M | 6.53M | 8.44M | 8.78M | 8.14M | | | 11.14M | 10.89M | 11.95M | 9.33M | 11.05M | 9.84M | 12.28M | 11.20M | 10.98M | 12.96M | 14.17M | | 13.60M | 13.85M | 15.87M | 11.56M | 12.52M | 11.36M | 11.49M | 13.08M | 13.04M | 16.18M | 16.75M | 13.46M | 15.37M | 17.49M |
|
Payables
|
8.24M | 8.55M | 7.14M | 9.61M | 7.52M | 6.25M | 7.57M | 8.84M | 8.88M | 6.47M | 7.16M | 8.72M | 7.13M | 7.31M | 8.13M | 7.18M | 7.70M | 6.53M | 8.44M | 8.78M | 8.14M | | | 11.14M | 10.89M | 11.95M | 9.33M | 11.05M | 9.84M | 12.28M | 11.20M | 10.98M | 12.96M | 14.17M | | 13.60M | 13.85M | 15.87M | 11.56M | 12.52M | 11.36M | 11.49M | 13.08M | 13.04M | 16.18M | 16.75M | 13.46M | 15.37M | 17.49M |
|
Accumulated Expenses
|
3.58M | 2.94M | 3.79M | 4.25M | 5.17M | 2.87M | 3.79M | 3.75M | 3.98M | 3.54M | 4.86M | 5.05M | 5.69M | 3.01M | 3.56M | 3.63M | 4.20M | 3.44M | 4.32M | 3.42M | 7.69M | | | 6.29M | 6.85M | 6.91M | 6.59M | 7.12M | 7.86M | 10.42M | 7.31M | 8.46M | 9.51M | 11.38M | 8.58M | 9.09M | 9.01M | 10.20M | 9.29M | 13.29M | 15.68M | 16.74M | 12.68M | 11.09M | 13.09M | 15.47M | 12.61M | 19.93M | 19.13M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.96M | 1.98M | 2.00M | 2.02M | 2.05M | 2.07M | 2.09M | 2.13M | 2.14M | 2.16M | 2.18M | 2.21M | 2.23M | 2.25M | 2.27M | 2.29M | 2.32M | 2.34M | 2.36M | 2.39M | 2.41M | 1.82M | 1.22M | | |
|
Current Taxes
|
0.21M | 0.16M | 0.01M | 0.20M | 0.37M | 0.22M | 0.12M | | 0.47M | 0.34M | 0.08M | | 1.03M | | | | 0.04M | 0.41M | | | | | | | 0.04M | 0.09M | | 0.44M | 0.29M | 0.38M | | | | 14.17M | 12.97M | | | | 0.60M | | | 2.93M | 3.69M | | | | | | |
|
Total Current Liabilities
|
12.03M | 11.65M | 10.94M | 14.07M | 13.05M | 9.34M | 11.48M | 12.59M | 13.33M | 10.36M | 12.10M | 13.77M | 13.86M | 10.32M | 11.69M | 10.81M | 11.93M | 10.38M | 12.76M | 12.20M | 15.83M | | | 19.37M | 19.74M | 20.92M | 17.92M | 20.64M | 20.04M | 25.14M | 20.60M | 21.57M | 24.62M | 27.71M | 23.73M | 24.89M | 25.08M | 28.32M | 23.73M | 28.11M | 29.35M | 33.50M | 31.80M | 26.52M | 31.68M | 34.04M | 27.28M | 35.30M | 36.62M |
|
Non-Current Debt
|
5.25M | 6.54M | 8.16M | 6.85M | 3.37M | 5.85M | 7.24M | 6.64M | 8.02M | 8.65M | 8.72M | 10.61M | 7.59M | 10.82M | 16.33M | 14.84M | 12.17M | 11.47M | 11.98M | 10.54M | 19.07M | | | 22.72M | 17.75M | 28.36M | 26.52M | 20.71M | 22.32M | 17.49M | 20.11M | 40.92M | 38.62M | 46.29M | 49.59M | 48.61M | 46.94M | 46.87M | 46.09M | 51.00M | 2.41M | 1.82M | 1.22M | 0.61M | 39.50M | 30.89M | 33.18M | 111.89M | 99.89M |
|
Pension
|
| | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | | 1.25M | 1.24M | 1.13M | 1.13M | 1.13M | 1.11M | 1.01M | 1.01M | 1.01M | 0.99M |
|
Non-Current Deferred Tax Liability
|
| | | | 0.38M | | | | -0.56M | 0.55M | 0.62M | 0.70M | 0.61M | 0.67M | 1.36M | 1.11M | 1.68M | 1.50M | 1.78M | 1.77M | 1.07M | | | 2.46M | 2.47M | 3.02M | 3.05M | 3.07M | 3.10M | 7.91M | 3.22M | 4.91M | 4.91M | 6.72M | 6.70M | 6.67M | 6.67M | 6.54M | 7.18M | 10.84M | 10.86M | 9.29M | 9.29M | 9.30M | 9.26M | 9.29M | 9.31M | 9.30M | 9.31M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 5.92M | 7.33M | 6.83M | 6.54M | 8.20M | 8.75M | 7.96M | 7.24M | 6.71M | 7.12M | 9.19M | 10.81M | 12.73M | 13.00M | 12.96M | 14.17M | 14.53M | 14.46M | 14.87M | 15.40M | 14.66M | 20.78M | 21.39M | 27.48M | 31.90M | 29.24M |
|
Other Non-Current Liabilities
|
0.75M | 0.79M | 0.83M | 0.87M | 1.04M | 1.38M | 1.46M | 1.54M | 1.50M | 1.59M | 1.64M | 1.73M | 1.73M | 1.91M | 1.91M | 1.95M | 2.05M | 2.10M | 1.92M | 1.95M | 1.82M | | | 1.88M | 1.93M | 1.89M | 2.68M | 3.35M | 4.06M | 3.24M | 3.26M | 3.46M | 3.43M | 1.67M | 1.65M | 1.49M | 1.49M | 1.43M | 1.44M | 5.48M | 5.53M | 2.90M | 3.66M | 3.71M | 3.72M | 2.75M | 2.75M | 1.08M | 1.07M |
|
Total Non-Current Liabilities
|
17.28M | 18.19M | 19.10M | 20.91M | 16.56M | 15.19M | 18.72M | 19.23M | 21.89M | 19.56M | 21.44M | 25.08M | 22.06M | 21.81M | 29.38M | 26.76M | 25.79M | 23.35M | 26.52M | 24.50M | 35.97M | | | 50.47M | 47.29M | 59.14M | 54.02M | 52.61M | 54.20M | 53.80M | 51.17M | 74.11M | 75.27M | 89.92M | 90.84M | 92.90M | 91.69M | 94.69M | 91.17M | 104.48M | 57.08M | 59.48M | 57.71M | 51.09M | 101.21M | 95.61M | 97.25M | 188.38M | 175.05M |
|
Total Liabilities
|
18.03M | 18.98M | 19.93M | 21.79M | 17.60M | 16.57M | 20.18M | 20.77M | 23.40M | 21.15M | 23.08M | 26.81M | 23.79M | 23.72M | 31.29M | 28.71M | 27.83M | 25.45M | 28.44M | 26.45M | 37.80M | | -60.70M | 52.35M | 49.23M | 61.03M | 56.71M | 55.96M | 58.26M | 57.04M | 54.43M | 77.57M | 78.70M | 91.59M | 92.49M | 94.39M | 93.19M | 96.12M | 92.61M | 109.96M | 62.60M | 62.38M | 61.36M | 54.80M | 104.93M | 98.36M | 100.00M | 189.47M | 176.12M |
|
Total Debt
|
5.25M | 6.54M | 8.16M | 6.85M | 3.37M | 5.85M | 7.24M | 6.64M | 8.02M | 8.65M | 8.72M | 10.61M | 7.59M | 10.82M | 16.33M | 14.84M | 12.17M | 11.47M | 11.98M | 10.54M | 19.07M | | | 24.66M | 19.71M | 30.34M | 28.53M | 22.73M | 24.36M | 19.56M | 22.20M | 43.05M | 40.76M | 48.45M | 51.78M | 50.81M | 49.17M | 49.12M | 48.36M | 53.29M | 4.73M | 4.16M | 3.58M | 3.00M | 41.91M | 32.71M | 34.40M | 111.89M | 99.89M |
|
Common Equity
|
23.33M | 23.99M | 25.03M | 26.15M | 27.38M | 27.80M | 28.70M | 29.57M | 55.05M | 32.54M | 32.77M | 28.12M | 30.08M | 30.85M | 31.86M | 32.65M | 34.32M | 35.23M | 36.00M | 37.01M | 38.91M | | 60.70M | 62.66M | 64.78M | 67.09M | 67.46M | 70.10M | 72.51M | 75.08M | 76.71M | 80.74M | 82.90M | 86.18M | 89.55M | 92.33M | 95.28M | 99.63M | 110.72M | 138.25M | 218.47M | 225.17M | 262.29M | 268.76M | 281.08M | 286.88M | 292.54M | 295.42M | 296.77M |
|
Shareholder's Equity
|
23.33M | 23.99M | 25.03M | 26.15M | 27.38M | 27.80M | 28.70M | 29.57M | 55.05M | 32.54M | 32.77M | 28.12M | 30.08M | 30.85M | 31.86M | 32.65M | 34.32M | 35.23M | 36.00M | 37.01M | 38.91M | | 60.70M | 62.66M | 64.78M | 67.09M | 67.46M | 70.10M | 72.51M | 75.08M | 76.71M | 80.74M | 82.90M | 86.18M | 89.55M | 92.33M | 95.28M | 99.63M | 110.72M | 138.25M | 218.47M | 225.17M | 262.29M | 268.76M | 281.08M | 286.88M | 292.54M | 295.42M | 296.77M |
|
Liabilities and Shareholders Equity
|
41.36M | 42.97M | 44.96M | 47.94M | 44.98M | 44.38M | 48.88M | 50.34M | 55.05M | 53.69M | 55.85M | 54.93M | 53.87M | 54.57M | 63.15M | 61.36M | 62.15M | 60.68M | 64.44M | 63.46M | 76.71M | | | 115.00M | 114.01M | 128.12M | 124.16M | 126.06M | 130.77M | 132.12M | 131.14M | 158.31M | 161.60M | 177.76M | 182.04M | 186.72M | 188.47M | 195.75M | 203.33M | 248.21M | 281.07M | 287.55M | 323.65M | 323.55M | 386.01M | 385.24M | 392.54M | 484.89M | 472.89M |
|
Treasury Shares
|
0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | -0.02M | -0.02M | | -0.11M | 0.80M | 0.70M | 0.10M | 0.10M | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.06M | 0.06M | 0.12M | 0.05M | 0.05M | 0.05M | 0.08M | 0.04M | 0.04M | 0.03M | 0.11M | 0.03M | 26.00 | 26.00 | 7.00 | 0.00M | 0.02M | 0.02M | 0.05M | 0.01M | 0.01M | 0.01M | 0.07M | | 177.83M | 0.18M |
|
Retained Earnings
|
11.09M | 11.42M | 12.16M | 13.19M | 14.39M | 14.76M | 14.07M | 14.78M | 16.84M | 17.56M | 17.62M | 13.11M | 14.77M | 15.18M | 16.03M | 16.84M | 18.75M | 19.30M | 20.17M | 21.24M | 22.81M | | | 42.51M | 43.98M | 46.48M | 46.59M | 48.62M | 50.38M | 52.51M | 53.61M | 54.77M | 56.40M | 58.74M | 61.55M | 63.90M | 65.50M | 69.16M | 71.90M | 71.02M | 74.36M | 80.07M | 83.52M | 85.89M | 88.11M | 92.52M | 95.79M | 96.97M | 95.84M |