|
Cash & Equivalents
|
5.47M | 13.35M | 26.26M | 37.39M | 34.34M | 54.45M | 38.83M | 41.17M | 29.11M | 31.11M | 46.32M | 30.22M | 25.88M | 20.74M | 21.86M | 21.94M | 25.47M | 23.08M | 24.19M | 26.68M | 23.11M | 23.43M |
|
Short-term Investments
|
0.32M | 0.34M | 0.84M | 2.08M | 2.23M | 2.18M | 2.19M | 2.51M | 1.67M | 1.95M | 2.05M | 2.02M | 2.00M | 1.86M | 2.17M | | | | | | | |
|
Cash & Current Investments
|
5.79M | 13.69M | 27.10M | 39.47M | 36.58M | 56.63M | 41.02M | 43.67M | 30.77M | 33.06M | 48.37M | 32.24M | 27.88M | 22.60M | 24.03M | 21.94M | 25.47M | 23.08M | 24.19M | 26.68M | 23.11M | 23.43M |
|
Receivables - Net
|
| | 1.18M | | | 4.00M | 2.66M | 3.51M | 3.03M | 3.87M | 3.23M | 3.31M | 2.60M | 3.31M | 4.80M | 4.08M | 5.78M | 6.69M | 8.11M | 13.40M | 24.93M | 8.21M |
|
Receivables
|
| | 1.18M | | | 4.00M | 2.66M | 3.51M | 3.03M | 3.87M | 3.23M | 3.31M | 2.60M | 3.31M | 4.80M | 4.08M | 5.78M | 6.69M | 8.11M | 13.40M | 24.93M | 8.21M |
|
Inventory
|
| | 33.12M | | | 95.77M | 115.78M | 120.60M | 143.85M | 136.93M | 126.53M | 112.50M | 106.69M | 99.95M | 91.02M | 91.49M | 106.69M | 106.03M | 95.75M | 94.40M | 92.45M | 96.71M |
|
Prepaid Assets
|
| | 4.08M | | | 13.09M | 20.81M | 22.70M | 20.09M | 16.14M | 13.38M | 13.59M | 16.75M | 18.03M | 18.02M | 16.10M | 15.86M | 19.11M | 16.72M | 14.36M | 14.62M | 16.02M |
|
Current Assets
|
| | 65.49M | | | 176.59M | 184.33M | 197.01M | 208.80M | 200.41M | 197.60M | 168.73M | 161.02M | 154.16M | 135.69M | 133.61M | 155.07M | 156.28M | 144.77M | 148.84M | 155.18M | 144.98M |
|
Property, Plant & Equipment (Net)
|
| | 2.12M | | | 12.59M | 14.66M | 17.34M | 18.45M | 26.26M | 28.96M | 27.64M | 27.86M | 27.68M | 27.15M | 25.08M | 25.75M | 29.38M | 31.26M | 32.64M | 36.11M | 36.75M |
|
Goodwill
|
80.22M | | 88.25M | 264.55M | | 331.34M | 363.31M | 373.80M | 346.34M | 326.90M | 167.73M | 165.34M | 164.14M | 91.30M | 94.90M | 92.12M | 93.60M | 96.01M | 89.30M | 89.61M | 92.22M | 93.10M |
|
Intangibles
|
| | 29.10M | | | 87.31M | 98.29M | 95.99M | 85.55M | 78.07M | 76.11M | 72.86M | 69.64M | 66.34M | 64.32M | 61.02M | 58.52M | 56.13M | 52.35M | 49.89M | 47.94M | 45.71M |
|
Goodwill & Intangibles
|
80.22M | | 117.36M | 264.55M | | 418.65M | 461.59M | 469.79M | 431.88M | 404.97M | 243.84M | 238.20M | 233.78M | 157.65M | 159.22M | 153.14M | 152.12M | 152.14M | 141.65M | 139.50M | 140.16M | 138.81M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 1.07M | 0.92M | 1.04M | 1.01M | 1.57M | 1.54M | 1.55M | 1.54M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Other Non-Current Assets
|
| | | | | 0.90M | 0.85M | 1.01M | 0.94M | 0.89M | 0.85M | 0.80M | 0.70M | 0.66M | 0.62M | 2.23M | 2.27M | 2.43M | 2.14M | 2.10M | 2.22M | 2.48M |
|
Non-Current Assets
|
| | 123.95M | | | 458.60M | 503.51M | 530.62M | 490.27M | 469.84M | 312.03M | 306.74M | 303.18M | 224.24M | 226.03M | 222.14M | 233.74M | 247.82M | 240.44M | 247.72M | 255.65M | 266.35M |
|
Assets
|
| | 189.44M | | | 635.19M | 687.85M | 727.63M | 699.07M | 670.26M | 509.64M | 475.47M | 464.20M | 378.40M | 361.72M | 355.75M | 388.80M | 404.10M | 385.20M | 396.57M | 410.82M | 411.33M |
|
Accounts Payables
|
| | 4.69M | | | 22.54M | 25.09M | 17.30M | 28.46M | 33.74M | 20.90M | 16.54M | 20.72M | 27.48M | 28.28M | 23.45M | 32.77M | 30.60M | 30.30M | 27.41M | 43.56M | 37.99M |
|
Payables
|
| | 4.69M | | | 22.54M | 25.09M | 17.30M | 28.46M | 33.74M | 20.90M | 16.54M | 20.72M | 27.48M | 28.28M | 23.45M | 32.77M | 30.60M | 30.30M | 27.41M | 43.56M | 37.99M |
|
Accumulated Expenses
|
| | 18.17M | | | 42.81M | 53.38M | 46.71M | 55.73M | 49.79M | 39.81M | 30.66M | 29.71M | 27.50M | 25.22M | 23.70M | 29.67M | 33.20M | 31.22M | 31.23M | 33.16M | 30.60M |
|
Short term Debt
|
| | 6.35M | | | 5.00M | 5.60M | 5.60M | 5.60M | 5.60M | 5.60M | 6.30M | 7.00M | 7.70M | 3.30M | 4.72M | 6.30M | 6.30M | 6.30M | 7.00M | 7.70M | 7.70M |
|
Current Leases
|
| | 1.23M | | | 5.58M | 5.72M | 6.54M | 6.34M | 6.03M | 6.64M | 6.47M | 6.93M | 7.05M | 7.51M | 8.02M | 7.26M | 7.52M | 8.38M | 8.88M | 10.12M | 11.39M |
|
Current Taxes
|
| | 3.12M | | | | | | | | | | | | 0.26M | 0.27M | | | 1.04M | 0.65M | | |
|
Current Deferred Revenue
|
| | 4.17M | | | 7.47M | 11.34M | 8.68M | 7.64M | 7.50M | 11.42M | 10.86M | 11.21M | 10.94M | 11.78M | 14.99M | 15.91M | 12.88M | 12.21M | 13.18M | 12.87M | 12.86M |
|
Total Current Liabilities
|
| | 41.24M | | | 87.52M | 108.02M | 90.00M | 108.93M | 108.81M | 88.34M | 75.77M | 81.67M | 88.15M | 85.96M | 82.49M | 99.84M | 98.83M | 97.04M | 97.98M | 117.17M | 107.63M |
|
Non-Current Debt
|
| | | | | 93.21M | 103.18M | 126.90M | 125.62M | 124.33M | 138.05M | 126.06M | 112.97M | 98.98M | 90.09M | 98.83M | 100.61M | 105.61M | 105.41M | 112.91M | 101.01M | 103.60M |
|
Minority Interest
|
| | 9.98M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 9.70M | | | 22.80M | 18.64M | 3.63M | 2.23M | 1.02M | 19.00M | 0.10M | 0.24M | 0.24M | 20.95M | | | | | | | |
|
Operating Leases
|
| | 3.26M | | | 27.04M | 21.37M | 43.91M | 40.75M | 41.06M | 34.40M | 43.01M | 44.55M | 42.32M | 35.34M | 45.40M | 57.45M | 68.45M | 63.50M | 81.26M | 86.66M | 99.46M |
|
Other Non-Current Liabilities
|
| | 0.14M | | | 1.29M | 1.33M | 1.41M | 1.34M | 1.36M | 1.48M | 1.50M | 1.57M | 1.54M | 1.70M | 1.55M | 1.59M | 1.80M | 1.62M | 1.82M | 1.97M | 1.92M |
|
Total Non-Current Liabilities
|
| | 50.41M | | | 224.99M | 235.49M | 257.89M | 271.19M | 269.20M | 261.08M | 238.48M | 232.51M | 222.65M | 211.40M | 218.69M | 250.65M | 265.37M | 265.94M | 283.26M | 294.71M | 299.30M |
|
Total Liabilities
|
| | 50.55M | | | 226.28M | 236.82M | 259.30M | 272.53M | 270.56M | 262.56M | 239.97M | 234.08M | 224.19M | 213.10M | 220.24M | 252.23M | 267.17M | 267.57M | 285.09M | 296.68M | 301.22M |
|
Total Debt
|
| | 6.35M | | | 98.21M | 108.78M | 132.50M | 131.22M | 129.93M | 143.65M | 132.36M | 119.97M | 106.69M | 93.39M | 103.55M | 106.91M | 111.91M | 111.71M | 119.91M | 108.71M | 111.30M |
|
Common Equity
|
112.04M | 124.96M | | | | 0.13M | 451.03M | 468.32M | 426.54M | 399.70M | 247.08M | 235.49M | 230.11M | 154.22M | 148.62M | 135.51M | 136.57M | 136.93M | 117.63M | 111.48M | 114.14M | 110.11M |
|
Shareholder's Equity
|
112.04M | 124.96M | | | | 0.13M | 451.03M | 468.32M | 426.54M | 399.70M | 247.08M | 235.49M | 230.11M | 154.22M | 148.62M | 135.51M | 136.57M | 136.93M | 117.63M | 111.48M | 114.14M | 110.11M |
|
Liabilities and Shareholders Equity
|
| | 189.44M | | | 635.19M | 687.85M | 727.63M | 699.07M | 670.26M | 509.64M | 475.47M | 464.20M | 378.40M | 361.72M | 355.75M | 388.80M | 404.10M | 385.20M | 396.57M | 410.82M | 411.33M |
|
Retained Earnings
|
| | 108.20M | | | -14.71M | -11.08M | 9.70M | -35.71M | -63.97M | -168.53M | -178.08M | -183.12M | -253.53M | -267.41M | -276.35M | -278.61M | -284.05M | -293.40M | -301.75M | -305.38M | -310.34M |
|
Treasury Shares
|
3.40M | | 6.25M | | | 6.54M | 5.98M | 5.43M | 4.44M | 3.90M | 3.36M | 4.01M | 4.03M | 0.03M | 1.36M | 0.89M | 0.51M | 0.70M | 0.65M | 0.64M | 0.89M | 0.75M |