|
Cash & Equivalents
|
5.10M | 11.53M | 10.16M | 9.52M | 8.10M | 5.56M | 16.39M | 16.61M | 21.47M | 21.08M | 18.43M | 40.95M | 39.86M | 33.82M | 26.45M | 20.87M | 18.01M | 17.01M | 17.68M | 24.78M | 21.73M | 19.30M | 19.02M | 24.35M | 30.24M | 25.96M | 33.63M | 44.39M | 31.20M | 27.90M |
|
Short-term Investments
|
| | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
5.10M | 11.53M | 10.55M | 9.52M | 8.10M | 5.56M | 16.39M | 16.61M | 21.47M | 21.08M | 18.43M | 40.95M | 39.86M | 33.82M | 26.45M | 20.87M | 18.01M | 17.01M | 17.68M | 24.78M | 21.73M | 19.30M | 19.02M | 24.35M | 30.24M | 25.96M | 33.63M | 44.39M | 31.20M | 27.90M |
|
Receivables - Net
|
| | 9.25M | | | 13.82M | 27.02M | 24.88M | 22.84M | 23.70M | 24.15M | 26.56M | 29.66M | 30.15M | 32.09M | 31.92M | 33.49M | 33.39M | 32.65M | 31.59M | 31.28M | 33.79M | 32.44M | 30.33M | 60.13M | 64.82M | 82.17M | 78.62M | 81.48M | 85.03M |
|
Receivables - Other
|
| | 9.07M | | | 3.87M | 3.72M | 7.72M | 6.91M | 6.12M | 5.36M | 2.96M | 3.96M | 2.47M | 2.01M | 1.42M | 1.31M | 1.02M | 0.76M | 0.52M | 0.34M | 0.19M | 0.08M | 1.16M | 1.14M | | 6.31M | 5.09M | 4.60M | 6.23M |
|
Receivables
|
| | 18.32M | | | 17.69M | 30.74M | 32.60M | 29.75M | 29.83M | 29.51M | 29.52M | 33.62M | 32.62M | 34.10M | 33.33M | 34.80M | 34.42M | 33.41M | 32.11M | 31.62M | 33.98M | 32.52M | 31.50M | 61.27M | 64.82M | 88.47M | 83.71M | 86.08M | 91.26M |
|
Raw Materials
|
| | 2.22M | | | 1.52M | 8.18M | 7.57M | 7.72M | 7.84M | 7.70M | 6.54M | 6.69M | 9.21M | 11.14M | 11.73M | 13.99M | 13.39M | 12.44M | 11.40M | 10.99M | 11.05M | 10.27M | | | | | | | |
|
Work In Process
|
| | | | | | 0.21M | 0.17M | 0.06M | 0.18M | 0.24M | 0.31M | 0.35M | 0.42M | 0.70M | 0.27M | 0.22M | 0.59M | 0.46M | 0.38M | 0.07M | 0.08M | 0.03M | | | | | | | |
|
Finished Goods
|
| | 2.43M | | | 8.24M | 7.99M | 7.42M | 7.55M | 6.33M | 4.94M | 6.31M | 6.43M | 6.57M | 6.41M | 8.31M | 9.34M | 9.60M | 9.37M | 10.87M | 11.06M | 9.92M | 12.30M | | | | | | | |
|
Inventory
|
| | 4.65M | | | 9.76M | 16.38M | 15.15M | 15.34M | 14.35M | 12.87M | 13.16M | 13.47M | 16.20M | 18.24M | 20.31M | 23.54M | 23.57M | 22.27M | 22.65M | 22.12M | 21.05M | 22.60M | 21.66M | 25.83M | 23.49M | 27.98M | 18.35M | 23.89M | 22.47M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.01M | 0.01M | | | |
|
Prepaid Assets
|
| | 4.24M | | | 2.82M | 7.37M | 6.70M | 5.72M | 5.96M | 6.18M | 6.54M | 6.91M | 7.26M | 9.05M | 10.72M | 8.94M | 8.79M | 7.54M | 7.96M | 7.30M | 8.72M | 7.57M | 8.13M | 16.50M | 17.98M | 25.45M | 23.32M | 26.76M | 27.86M |
|
Current Assets
|
-2.75M | | 32.66M | | | 37.09M | 71.19M | 67.30M | 69.24M | 68.70M | 64.77M | 90.48M | 93.01M | 89.03M | 87.91M | 85.23M | 85.30M | 83.79M | 81.21M | 87.81M | 83.08M | 83.37M | 82.03M | 169.79M | 133.88M | 195.34M | 174.26M | 169.08M | 167.78M | 167.84M |
|
Property, Plant & Equipment (Net)
|
| | 2.15M | | | 2.07M | 8.24M | 7.17M | 6.98M | 7.42M | 8.80M | 8.46M | 8.87M | 8.85M | 8.99M | 8.53M | 8.33M | 8.99M | 9.25M | 9.94M | 10.16M | 10.10M | 12.38M | 12.72M | 49.70M | 51.93M | 55.26M | 58.01M | 62.71M | 63.28M |
|
Long-Term Investments
|
| | 4.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 7.32M | | | 9.36M | 89.07M | 88.87M | 88.87M | 88.87M | 83.34M | 83.34M | 83.34M | 83.34M | 83.49M | 83.49M | 83.49M | 83.49M | 83.49M | 83.49M | 83.49M | 83.49M | 83.49M | 83.49M | 300.77M | 300.28M | 374.94M | 383.15M | 394.67M | 401.22M |
|
Intangibles
|
| | 6.74M | | | 9.05M | 40.64M | 40.61M | 40.61M | 40.61M | 40.61M | 40.61M | 40.61M | 40.61M | 39.12M | 24.85M | 24.02M | 23.31M | 40.95M | 22.28M | 21.78M | 21.02M | 43.12M | 19.65M | 170.09M | 167.32M | 263.40M | 258.58M | 263.75M | 262.76M |
|
Goodwill & Intangibles
|
| | 14.06M | | | 18.41M | 129.71M | 129.48M | 129.48M | 129.48M | 123.95M | 123.95M | 123.95M | 123.95M | 122.60M | 108.33M | 107.51M | 106.80M | 124.43M | 105.77M | 105.27M | 104.51M | 126.61M | 103.14M | 470.87M | 467.60M | 638.34M | 641.73M | 658.41M | 663.98M |
|
Long-Term Deferred Tax
|
| | | | | | 3.72M | | | | 12.27M | 0.89M | 1.00M | 0.89M | 4.26M | 4.98M | 3.95M | 3.74M | 3.31M | 2.59M | 2.04M | 2.01M | 2.86M | 2.78M | 3.54M | 3.60M | 5.77M | 3.93M | 3.93M | 3.96M |
|
Other Non-Current Assets
|
0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 4.87M | 5.02M | 5.27M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 85.31M | 1.15M | 63.07M | 18.28M | 21.18M | 21.92M | 21.43M |
|
Non-Current Assets
|
2.75M | | 2.15M | | | 26.19M | 8.24M | 7.17M | 6.98M | 7.42M | 8.80M | 8.46M | 8.87M | 8.85M | 8.99M | 8.53M | 8.78M | 8.99M | 9.25M | 135.96M | 134.72M | 133.42M | 12.38M | 138.89M | 551.03M | 552.99M | 734.41M | 740.99M | 763.00M | 769.06M |
|
Assets
|
| | 57.80M | | | 63.28M | 223.03M | 215.76M | 216.95M | 214.35M | 219.56M | 231.60M | 232.75M | 228.29M | 229.87M | 226.04M | 222.18M | 220.21M | 218.06M | 223.77M | 217.80M | 216.79M | 217.75M | 308.68M | 684.91M | 748.34M | 908.67M | 910.07M | 930.78M | 936.89M |
|
Accounts Payables
|
| | 8.03M | | | 16.58M | 24.88M | 23.13M | 20.96M | 19.15M | 20.23M | 20.92M | 23.56M | 24.66M | 29.02M | 27.96M | 28.24M | 27.70M | 25.40M | 26.24M | 23.39M | 26.45M | 30.30M | 20.02M | 68.77M | 66.10M | 86.48M | 41.60M | 48.34M | 49.77M |
|
Notes Payables
|
| | | | | | 5.00M | 5.00M | 5.00M | 5.15M | 5.58M | 5.66M | 5.92M | 6.22M | 6.11M | 6.01M | 7.79M | 9.37M | 10.31M | 9.36M | 11.20M | 12.14M | 21.09M | 1.95M | 27.60M | 35.34M | 34.60M | 41.63M | 37.43M | 43.21M |
|
Payables
|
| | 8.03M | | | 16.58M | 29.88M | 28.13M | 25.96M | 24.30M | 25.80M | 26.58M | 29.48M | 30.88M | 35.13M | 33.97M | 36.03M | 37.07M | 35.71M | 35.59M | 34.59M | 38.59M | 51.39M | 21.98M | 96.38M | 101.44M | 121.08M | 83.23M | 85.77M | 92.97M |
|
Accumulated Expenses
|
| | 0.87M | | | 0.49M | 5.52M | 4.96M | 5.62M | 5.12M | 5.58M | 5.62M | 5.49M | 5.56M | 6.64M | 6.29M | | 6.13M | 7.15M | 7.07M | 6.21M | 6.53M | 6.72M | 13.98M | | | | 45.33M | 48.76M | 41.42M |
|
Other Accumulated Expenses
|
| | 0.09M | | | 0.24M | 0.31M | 0.33M | 0.18M | 0.21M | 1.01M | 0.95M | 0.82M | 1.44M | 1.40M | 0.80M | 0.49M | 0.59M | 0.81M | 0.57M | 0.53M | 0.53M | 0.58M | | | | | | | |
|
Short term Debt
|
| | 0.95M | | | | 3.37M | 3.93M | 4.33M | 5.15M | 5.58M | 5.66M | 5.92M | 6.22M | 6.11M | 6.01M | 7.79M | 9.37M | 10.31M | 9.36M | 11.20M | 12.14M | 21.09M | 1.95M | 27.60M | 35.34M | 34.60M | 41.63M | 37.43M | 43.21M |
|
Current Leases
|
| | | | | 0.85M | 2.46M | 2.70M | 2.01M | 1.56M | 2.75M | 2.30M | 2.19M | 2.51M | 2.64M | 2.72M | 2.49M | 2.46M | 2.44M | 2.48M | 2.45M | 2.29M | 1.50M | 1.79M | 2.44M | 2.25M | 4.76M | 5.08M | 4.96M | 4.76M |
|
Current Deferred Revenue
|
| | 17.09M | | | 17.11M | 17.33M | 16.78M | 15.36M | 15.00M | 13.35M | 8.36M | 13.47M | 11.60M | 10.95M | 7.26M | 7.33M | 6.52M | 10.81M | 6.36M | 6.23M | 6.14M | 10.62M | 10.73M | 14.84M | 15.12M | 21.86M | 22.57M | 22.25M | 22.10M |
|
Total Current Liabilities
|
| | 16.88M | | | 25.53M | 43.40M | 43.20M | 40.34M | 38.25M | 35.90M | 37.24M | 39.72M | 39.66M | 44.29M | 43.95M | 45.85M | 46.06M | 44.53M | 44.44M | 43.26M | 47.01M | 58.56M | 43.59M | 108.83M | 114.13M | 143.75M | 151.01M | 156.60M | 156.35M |
|
Non-Current Debt
|
| | 0.21M | | | | 26.52M | 24.50M | 24.00M | 22.93M | 23.18M | 20.96M | 20.02M | 19.02M | 18.11M | 16.26M | 13.41M | 11.91M | 11.40M | 10.64M | 9.94M | 9.62M | | 113.81M | 111.96M | 111.01M | 233.75M | 232.16M | 232.95M | 231.91M |
|
Non-Current Deffered Revenue
|
| | 9.19M | | | 9.02M | 8.54M | 7.44M | 6.53M | 6.70M | 6.01M | 5.55M | 5.42M | 5.33M | 4.43M | 4.47M | 4.14M | 4.21M | 4.43M | 4.49M | 4.71M | 4.93M | 4.96M | 4.89M | 4.83M | 4.67M | 3.95M | 5.20M | 5.13M | 4.90M |
|
Preferred Stock Liabilities
|
| | | | | | 47.39M | 48.52M | 49.66M | 50.81M | 56.70M | 52.16M | 52.33M | 52.49M | 61.89M | 64.27M | 66.75M | 69.34M | 72.03M | 74.79M | 76.56M | 78.40M | 80.28M | 90.27M | | | | | | |
|
Minority Interest
|
| | | | | | -0.01M | -0.04M | -0.04M | -0.04M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.10M | 0.09M | 0.07M | 0.08M | 0.07M | 0.06M | 0.06M | 0.10M | 0.10M | 0.13M | 0.16M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 3.79M | 4.40M | 4.51M | 4.99M | 10.76M | | | | 5.22M | 5.29M | 5.08M | 5.17M | 4.90M | 4.58M | 3.98M | 4.26M | 4.45M | 4.46M | 52.65M | 52.11M | 52.46M | 57.71M | 57.39M | 58.68M |
|
Operating Leases
|
| | | | | 1.97M | 4.78M | 7.25M | 8.69M | 7.67M | 7.05M | 9.93M | 9.61M | 10.04M | 7.37M | 7.13M | 6.24M | 5.79M | 5.63M | 5.07M | 4.71M | 4.42M | 6.41M | 5.92M | 11.00M | 9.96M | 13.03M | 8.19M | 12.96M | 13.12M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.67M | 0.64M | 0.74M | 0.71M | 0.71M | 1.55M | 1.64M | 1.75M | 1.79M | 2.07M | 2.24M | 2.31M | 2.42M | 2.50M | 3.02M | 2.90M | 3.04M | 3.02M | 3.08M | 2.13M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 87.61M | 75.89M | 77.24M | 76.28M | 84.30M | 81.95M | 78.84M | 77.29M | 75.25M | 73.61M | 70.89M | 74.38M | 77.40M | 177.28M | 291.35M | 294.32M | 447.09M | 460.31M | 466.82M | 465.78M |
|
Total Liabilities
|
| | 26.27M | | | 35.67M | 91.46M | 88.86M | 87.02M | 84.01M | 88.28M | 76.53M | 77.98M | 77.00M | 85.01M | 83.50M | 80.48M | 79.05M | 77.04M | 75.67M | 73.13M | 76.68M | 79.83M | 179.77M | 294.37M | 297.23M | 450.13M | 463.33M | 469.90M | 467.91M |
|
Total Debt
|
| | 1.15M | | | | 29.89M | 28.44M | 28.33M | 28.08M | 28.76M | 26.61M | 25.93M | 25.25M | 24.22M | 22.26M | 21.20M | 21.28M | 21.71M | 20.00M | 21.14M | 21.75M | 21.09M | 115.76M | 139.56M | 146.35M | 268.35M | 273.79M | 270.38M | 275.11M |
|
Common Equity
|
32.97M | 33.49M | 31.53M | 29.73M | 27.86M | 27.61M | 84.18M | 78.38M | 80.28M | 79.52M | 74.44M | 102.92M | 102.44M | 98.80M | 83.35M | 78.27M | 74.95M | 71.82M | 68.98M | 73.30M | 68.11M | 61.71M | 57.64M | 38.64M | 390.55M | 451.11M | 458.54M | 446.74M | 460.88M | 468.98M |
|
Shareholder's Equity
|
32.97M | 33.49M | 31.53M | 29.73M | 27.86M | 27.61M | 84.18M | 78.38M | 80.28M | 79.52M | 74.44M | 102.92M | 102.44M | 98.80M | 83.35M | 78.27M | 74.95M | 71.82M | 68.98M | 73.30M | 68.11M | 61.71M | 57.64M | 38.64M | 390.55M | 451.11M | 458.54M | 446.74M | 460.88M | 468.98M |
|
Liabilities and Shareholders Equity
|
| | 57.80M | | | 63.28M | 223.03M | 215.76M | 216.95M | 214.35M | 219.56M | 231.60M | 232.75M | 228.29M | 229.87M | 226.04M | 222.18M | 220.21M | 218.06M | 223.77M | 217.80M | 216.79M | 217.75M | 308.68M | 684.91M | 748.34M | 908.67M | 910.07M | 930.78M | 936.89M |
|
Treasury Shares
|
0.43M | 0.12M | 0.57M | | | 1.06M | 0.88M | 1.13M | 1.13M | 1.14M | 0.81M | 1.29M | 1.30M | 1.30M | 0.63M | 0.04M | 0.04M | 1.43M | 1.44M | 1.45M | 1.45M | 1.49M | 1.49M | 1.50M | 2.06M | 2.06M | 2.06M | 2.06M | 2.06M | 2.06M |
|
Retained Earnings
|
-0.58M | -0.46M | -0.43M | -0.40M | -0.45M | -0.26M | 0.27M | -2.06M | -1.66M | -1.68M | 0.40M | -0.94M | 0.07M | -0.02M | 0.39M | -137.53M | -137.93M | -139.53M | -140.81M | -135.96M | -139.23M | -142.78M | -146.28M | -154.80M | -177.11M | -179.00M | -193.34M | -205.78M | -216.02M | -220.31M |