|
Assets
|
| 248.71M | 256.61M | 263.17M | 294.70M | 286.92M | 263.75M | 270.51M | 306.55M | 326.38M | 370.41M | 401.89M | 461.89M | 476.74M | 471.57M | 450.94M |
|
Cash & Equivalents
|
63.19M | 82.25M | 80.83M | 93.84M | 72.81M | 79.64M | 62.64M | 58.45M | 74.29M | 90.16M | 86.91M | 98.44M | 84.33M | 88.56M | 83.97M | 79.27M |
|
Cash & Current Investments
|
63.19M | 82.25M | 80.83M | 93.84M | 72.81M | 79.64M | 62.64M | 58.45M | 74.29M | 90.16M | 86.91M | 98.44M | 84.33M | 88.56M | 83.97M | 79.27M |
|
Receivables - Net
|
| 33.99M | 34.21M | 28.77M | 40.22M | 37.43M | 35.55M | 34.27M | 46.79M | 53.16M | 43.20M | 45.34M | 58.27M | 60.07M | 56.44M | 51.20M |
|
Receivables - Other
|
| | | | | | | | 0.82M | 0.96M | 3.94M | 3.60M | 3.57M | 3.99M | 2.99M | 3.33M |
|
Receivables
|
| 33.99M | 34.21M | 28.77M | 40.22M | 37.43M | 35.55M | 34.27M | 47.61M | 54.12M | 47.13M | 48.94M | 61.84M | 64.06M | 59.43M | 54.53M |
|
Raw Materials
|
| 14.36M | 15.20M | 14.20M | 15.49M | 14.22M | 15.06M | 15.65M | 16.60M | 18.05M | 21.70M | 21.89M | 25.46M | 31.85M | 33.97M | 33.01M |
|
Work In Process
|
| 15.36M | 14.34M | 13.70M | 19.98M | 19.81M | 20.29M | 21.11M | 23.16M | 22.01M | 23.13M | 21.53M | 23.85M | 26.40M | 26.59M | 27.19M |
|
Finished Goods
|
| 18.62M | 19.56M | 21.49M | 20.02M | 18.81M | 20.85M | 19.56M | 20.17M | 22.18M | 22.07M | 18.92M | 27.11M | 26.41M | 27.57M | 23.96M |
|
Inventory
|
| 48.34M | 49.10M | 49.39M | 55.49M | 52.84M | 56.20M | 56.32M | 59.94M | 62.24M | 66.89M | 62.35M | 76.43M | 84.66M | 88.14M | 84.16M |
|
Current Deferred Tax Assets
|
| 4.02M | 4.64M | 4.26M | 4.33M | 5.64M | | | | | | | | | | |
|
Prepaid Assets
|
| 5.54M | 8.96M | 9.57M | 10.70M | 10.60M | 7.81M | 6.83M | 10.30M | 9.31M | 15.56M | 15.76M | 15.92M | 18.52M | 14.52M | 17.09M |
|
Current Assets
|
| 174.13M | 177.74M | 185.87M | 183.55M | 180.51M | 162.21M | 155.87M | 191.31M | 214.87M | 212.56M | 221.89M | 234.94M | 251.81M | 243.06M | 236.95M |
|
Buildings
|
| 40.04M | 43.04M | 47.63M | 49.13M | 49.91M | 55.00M | 48.45M | 50.28M | 51.05M | 52.71M | 67.58M | 68.78M | 71.61M | 72.95M | 68.12M |
|
Construction in Progress
|
| 2.28M | 7.15M | 1.79M | 1.25M | 2.93M | 2.29M | 4.34M | 2.25M | 2.16M | 2.48M | 6.34M | 7.75M | 10.07M | 11.38M | 11.25M |
|
Land & Improvements
|
| 1.99M | 2.02M | 2.02M | 1.99M | 1.89M | 3.64M | 3.34M | 3.43M | 3.39M | 4.24M | 4.28M | 4.24M | 4.12M | 4.15M | 2.32M |
|
Property, Plant & Equipment (Net)
|
| 46.75M | 53.74M | 52.09M | 51.33M | 50.69M | 56.63M | 55.28M | 55.67M | 59.42M | 61.27M | 75.02M | 81.22M | 87.13M | 90.64M | 79.50M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 6.23M |
|
Goodwill
|
| | | | 18.88M | 12.79M | 12.60M | 18.72M | 19.18M | 16.14M | 35.02M | 31.11M | 45.83M | 45.54M | 45.73M | 46.82M |
|
Intangibles
|
| 14.50M | 11.10M | 8.01M | 22.34M | 17.38M | 17.68M | 21.59M | 20.48M | 17.66M | 34.20M | 32.04M | 52.44M | 48.22M | 44.63M | 41.81M |
|
Goodwill & Intangibles
|
| 14.50M | 11.10M | 8.01M | 41.22M | 30.17M | 30.29M | 40.30M | 39.66M | 33.80M | 69.22M | 63.14M | 98.27M | 93.76M | 90.37M | 88.63M |
|
Long-Term Deferred Tax
|
| | 11.70M | 15.43M | 17.01M | 18.64M | | | | | | | | | | |
|
Other Non-Current Assets
|
| 13.33M | 14.02M | 17.21M | 18.57M | 25.55M | 14.62M | 19.05M | 19.91M | 18.30M | 18.68M | 20.05M | 19.70M | 19.71M | 20.55M | 21.54M |
|
Non-Current Assets
|
| 74.58M | 78.86M | 77.31M | 111.15M | 106.41M | 101.54M | 114.64M | 115.24M | 111.51M | 157.85M | 180.00M | 226.95M | 224.94M | 228.50M | 213.99M |
|
Accounts Payables
|
| 11.54M | 11.46M | 9.19M | 10.31M | 10.56M | 8.00M | 8.26M | 13.68M | 11.46M | 8.87M | 10.49M | 14.88M | 13.79M | 11.70M | 9.89M |
|
Notes Payables
|
| 0.09M | | | | | | | | | | | | | | |
|
Payables
|
| 11.62M | 11.46M | 9.19M | 10.31M | 10.56M | 8.00M | 8.26M | 13.68M | 11.46M | 8.87M | 10.49M | 14.88M | 13.79M | 11.70M | 9.89M |
|
Accumulated Expenses
|
| 12.55M | 12.74M | 12.83M | 16.58M | 16.77M | 16.60M | 13.29M | 15.95M | 17.76M | 16.31M | 17.59M | 23.77M | 21.97M | 22.43M | 18.55M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 19.73M |
|
Short term Debt
|
| | 0.18M | 0.17M | 4.14M | 5.12M | 2.12M | 2.62M | 3.88M | 4.65M | 44.52M | 0.02M | | | | |
|
Current Leases
|
| | | | | | | | | | 2.83M | 4.01M | 4.61M | 4.21M | 4.00M | 4.00M |
|
Current Taxes
|
| 4.85M | 2.84M | 1.43M | 0.61M | 2.13M | 0.53M | 0.77M | 2.52M | 3.88M | 0.26M | 1.59M | 3.77M | 4.06M | 4.52M | 0.88M |
|
Total Current Liabilities
|
| 37.70M | 36.76M | 32.11M | 46.16M | 48.80M | 41.14M | 36.92M | 51.91M | 54.78M | 88.91M | 47.55M | 64.63M | 64.34M | 61.62M | 53.04M |
|
Non-Current Debt
|
| 11.69M | 11.46M | 11.15M | 22.94M | 17.71M | 31.04M | 33.53M | 28.48M | 22.42M | 0.02M | 40.63M | 60.71M | 60.80M | 31.86M | 31.44M |
|
Pension
|
| 10.71M | 12.80M | 13.84M | 10.03M | 12.35M | 11.60M | 14.71M | 16.42M | 14.98M | 15.67M | 16.69M | 12.25M | 7.78M | 7.28M | 6.70M |
|
Minority Interest
|
| 0.14M | 0.15M | 0.16M | 0.13M | 0.23M | 0.18M | 0.17M | 0.15M | 0.04M | 0.39M | 0.03M | -0.06M | -0.03M | 0.08M | -0.11M |
|
Non-Current Deferred Tax Liability
|
| 4.21M | 2.87M | 1.83M | 1.11M | 0.53M | 0.33M | 0.73M | 2.30M | 2.87M | 7.88M | 7.58M | 13.84M | 14.27M | 15.12M | 3.78M |
|
Operating Leases
|
| | | | | | | | | | 5.81M | 19.50M | 25.14M | 20.04M | 22.62M | 19.93M |
|
Other Non-Current Liabilities
|
| 7.47M | 7.77M | 7.43M | 8.29M | 7.64M | 7.20M | 13.05M | 14.13M | 13.54M | 14.78M | 16.26M | 16.26M | 13.05M | 14.77M | 14.19M |
|
Total Non-Current Liabilities
|
| 64.31M | 63.90M | 58.93M | 80.23M | 79.39M | 84.11M | 85.90M | 99.12M | 94.39M | 113.89M | 127.77M | 168.58M | 157.17M | 126.87M | 114.88M |
|
Total Liabilities
|
-148.21M | 71.78M | 71.67M | 66.36M | 88.52M | 87.04M | 91.31M | 98.95M | 113.25M | 107.93M | 128.66M | 144.03M | 184.85M | 170.22M | 141.64M | 129.07M |
|
Total Debt
|
| 11.69M | 11.65M | 11.32M | 27.07M | 22.83M | 33.16M | 36.15M | 32.35M | 27.07M | 44.53M | 40.64M | 60.71M | 60.80M | 31.86M | 31.44M |
|
Common Equity
|
148.21M | 176.93M | 184.94M | 198.04M | 206.18M | 199.88M | 172.44M | 171.56M | 193.30M | 218.45M | 241.75M | 257.86M | 277.04M | 306.52M | 329.93M | 321.97M |
|
Shareholder's Equity
|
148.21M | 176.93M | 184.94M | 198.04M | 206.18M | 199.88M | 172.44M | 171.56M | 193.30M | 218.45M | 241.75M | 257.86M | 277.04M | 306.52M | 329.93M | 321.97M |
|
Liabilities and Shareholders Equity
|
| 248.71M | 256.61M | 263.17M | 294.70M | 286.92M | 263.75M | 270.51M | 306.55M | 326.38M | 370.41M | 401.89M | 461.89M | 476.74M | 471.57M | 450.94M |
|
Treasury Shares
|
| 0.10M | 0.13M | 0.19M | 0.15M | 0.24M | 0.28M | 0.38M | 0.42M | 0.27M | 0.21M | 0.20M | 0.20M | 0.20M | 0.89M | 1.14M |
|
Retained Earnings
|
-9.17M | -10.59M | -13.97M | -13.22M | -16.01M | -26.56M | -33.12M | -40.34M | 43.08M | 0.53M | 89.29M | 100.08M | 120.30M | 156.36M | 182.07M | 191.98M |