|
Cash & Equivalents
|
9.39M | 16.46M | 20.71M | 39.96M | 36.12M | 30.35M | 14.05M | 17.19M | 37.38M | 30.10M | 34.99M | 61.93M | 39.60M | 30.32M | 44.28M | 34.78M | 29.04M | 43.57M | 33.91M | 28.87M | 27.95M | 20.02M | 17.55M | 20.33M | 16.07M | 18.00M | 14.34M | 10.49M | 7.59M |
|
Short-term Investments
|
| | 0.55M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 3.25M | 9.34M | 2.00M | 2.00M | 8.00M | 2.26M | 2.27M | 2.91M | 2.93M | 2.16M | 2.29M | 2.42M | 2.04M | 2.03M | 2.03M | 2.52M | 1.01M | 1.37M | 1.06M | 1.01M |
|
Cash & Current Investments
|
9.39M | 16.46M | 21.26M | 40.27M | 36.43M | 30.66M | 14.36M | 17.50M | 37.70M | 33.35M | 44.34M | 63.93M | 41.60M | 38.31M | 46.55M | 37.05M | 31.95M | 46.50M | 36.07M | 31.16M | 30.37M | 22.07M | 19.58M | 22.36M | 18.59M | 19.01M | 15.71M | 11.56M | 8.60M |
|
Receivables - Net
|
| | 1.40M | 4.36M | 3.15M | 1.09M | 4.16M | 8.65M | 8.52M | 5.75M | 7.19M | 16.26M | 9.29M | 10.48M | 5.87M | 7.05M | 4.93M | 4.88M | 3.49M | 4.78M | 3.27M | 4.36M | 2.38M | 3.91M | 3.41M | 3.93M | 3.39M | 3.03M | 2.46M |
|
Receivables - Other
|
| | | | | | | | | 3.30M | 9.30M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 1.40M | 4.36M | 3.15M | 1.09M | 4.16M | 8.65M | 8.52M | 9.05M | 16.49M | 16.26M | 9.29M | 10.48M | 5.87M | 7.05M | 4.93M | 4.88M | 3.49M | 4.78M | 3.27M | 4.36M | 2.38M | 3.91M | 3.41M | 3.93M | 3.39M | 3.03M | 2.46M |
|
Work In Process
|
| | 5.96M | 6.59M | 5.69M | 6.84M | 8.43M | 5.49M | 5.55M | 8.83M | 15.79M | 20.72M | 9.77M | 14.97M | 18.98M | 10.79M | 6.19M | 9.29M | 5.84M | 5.32M | 4.37M | 1.41M | 0.91M | 4.65M | 2.08M | 1.26M | 2.39M | 3.88M | 0.51M |
|
Finished Goods
|
| | 24.59M | 24.77M | 20.21M | 29.37M | 35.83M | 21.86M | 13.24M | 22.75M | 39.23M | 54.80M | 61.50M | 48.08M | 56.45M | 65.32M | 54.27M | 34.37M | 34.54M | 31.36M | 27.12M | 18.98M | 17.61M | 13.73M | 14.48M | 12.48M | 15.75M | 14.62M | 16.65M |
|
Inventory
|
| | 30.55M | 31.37M | 25.91M | 36.21M | 44.26M | 27.35M | 18.79M | 31.58M | 55.03M | 75.51M | 71.27M | 63.05M | 75.42M | 76.12M | 60.46M | 43.67M | 40.38M | 36.68M | 31.49M | 20.39M | 18.52M | 18.38M | 16.56M | 13.75M | 18.14M | 18.50M | 17.16M |
|
Prepaid Assets
|
| | 5.42M | 5.75M | 6.74M | 5.39M | 4.86M | 6.67M | 7.34M | 11.11M | 24.58M | 12.72M | 12.83M | 21.03M | 13.44M | 10.84M | 10.46M | 8.26M | 6.87M | 5.33M | 5.96M | 5.00M | 5.14M | 5.72M | 4.97M | 3.19M | 3.51M | 3.29M | 3.22M |
|
Current Assets
|
| | 57.40M | 81.00M | 71.48M | 73.02M | 67.33M | 59.85M | 72.03M | 75.16M | 121.79M | 166.43M | 130.87M | 124.87M | 139.02M | 128.79M | 101.85M | 100.02M | 84.64M | 75.66M | 68.68M | 49.64M | 43.59M | 48.19M | 40.86M | 38.72M | 39.38M | 35.31M | 30.43M |
|
Property, Plant & Equipment (Net)
|
| | 0.27M | 0.16M | 0.14M | 0.17M | 0.16M | 0.14M | 0.13M | 0.17M | 0.17M | 1.35M | 1.30M | 1.25M | 1.15M | 0.95M | 0.86M | 0.85M | 0.83M | 0.84M | 0.79M | 0.78M | 0.75M | 0.73M | 0.75M | 0.69M | 0.69M | 0.72M | 0.73M |
|
Goodwill
|
| | | | | 0.74M | | | | 47.32M | | 118.62M | 118.62M | 119.94M | 90.92M | 90.92M | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | 0.33M | | | | 31.94M | | 40.50M | 40.50M | 72.44M | 72.44M | 72.44M | 56.27M | 0.19M | 36.39M | 12.43M | | | 27.71M | 0.04M | 0.04M | 0.04M | | | |
|
Goodwill & Intangibles
|
| | | | 1.07M | 1.05M | 1.04M | 1.02M | 16.70M | 78.78M | 140.47M | 159.12M | 159.12M | 192.38M | 163.37M | 163.37M | 56.27M | 0.19M | 36.39M | 12.43M | | | 27.71M | 0.04M | 0.04M | 0.04M | | | |
|
Other Non-Current Assets
|
0.18M | 0.13M | 0.34M | 0.14M | 0.14M | 0.17M | 0.17M | 0.17M | 0.17M | 3.35M | 3.55M | 3.55M | 0.13M | 2.55M | 2.73M | 2.65M | 2.56M | 0.81M | 0.75M | 0.54M | 0.54M | 0.14M | 0.39M | 0.38M | 0.38M | 0.38M | 0.38M | 0.42M | 0.40M |
|
Non-Current Assets
|
| | 0.60M | 0.29M | 1.35M | 1.41M | 1.38M | 1.34M | 17.01M | 82.30M | 144.19M | 192.64M | 190.82M | 188.70M | 158.00M | 155.86M | 59.69M | 56.42M | 37.98M | 13.81M | 13.35M | 12.23M | 12.09M | 11.66M | 11.28M | 10.82M | 10.43M | 10.11M | 9.72M |
|
Assets
|
| | 58.01M | 81.30M | 72.83M | 74.42M | 68.70M | 61.19M | 89.04M | 157.45M | 265.98M | 359.06M | 321.69M | 313.57M | 297.02M | 284.65M | 161.53M | 156.44M | 122.62M | 89.47M | 82.03M | 61.87M | 55.67M | 59.85M | 52.14M | 49.54M | 49.82M | 45.42M | 40.15M |
|
Accounts Payables
|
| | 15.40M | 13.75M | 15.45M | 21.06M | 21.69M | 15.04M | 14.54M | 14.86M | 26.48M | 39.45M | 24.64M | 21.72M | 22.89M | 20.46M | 13.49M | 16.04M | 8.96M | 11.82M | 12.46M | 4.19M | 4.06M | 8.81M | 5.62M | 3.08M | 6.16M | 6.12M | 4.55M |
|
Notes Payables
|
| | | | 0.20M | | | | | 16.23M | 10.68M | 9.96M | 8.83M | 7.58M | 4.08M | 3.42M | 2.33M | 1.69M | 1.30M | 1.21M | 1.20M | 1.05M | 0.90M | 0.68M | 0.47M | 0.47M | 0.47M | 0.36M | 0.37M |
|
Payables
|
| | 15.40M | 13.75M | 15.65M | 21.06M | 21.69M | 15.04M | 14.54M | 31.09M | 37.15M | 49.41M | 33.47M | 29.29M | 26.98M | 23.87M | 15.82M | 17.73M | 10.26M | 13.03M | 13.66M | 5.24M | 4.96M | 9.49M | 6.09M | 3.55M | 6.63M | 6.49M | 4.92M |
|
Accumulated Expenses
|
| | 9.71M | 12.50M | 10.88M | 7.50M | 6.57M | 9.04M | 12.33M | 8.34M | 14.18M | 24.67M | 18.18M | 17.62M | 15.41M | 12.90M | 14.53M | 14.25M | 13.04M | 11.98M | 10.74M | 9.11M | 7.99M | 9.61M | 8.44M | 8.80M | 8.40M | 7.15M | 6.12M |
|
Other Accumulated Expenses
|
| | 0.70M | 0.42M | 0.76M | 0.88M | 0.86M | 1.47M | 1.04M | 0.95M | 2.08M | 2.46M | 2.29M | 5.80M | 3.67M | 2.65M | 1.81M | 4.29M | 4.08M | 4.25M | 3.35M | 3.19M | 2.96M | 3.07M | 2.38M | 2.29M | 1.92M | 2.61M | 2.55M |
|
Short term Debt
|
| | 14.45M | 18.71M | 13.64M | 21.66M | 23.86M | 18.17M | 13.42M | 21.60M | 21.60M | 72.79M | 14.89M | 32.84M | 29.46M | 34.00M | 23.92M | 21.05M | 19.10M | 15.75M | 14.18M | 11.10M | 9.40M | 9.59M | 6.74M | 6.95M | 7.51M | 7.25M | 6.24M |
|
Current Taxes
|
| | 0.71M | 0.75M | 0.64M | 0.51M | 0.26M | 0.29M | 0.48M | 0.70M | 0.60M | 0.74M | 0.70M | 0.70M | 0.90M | 1.11M | 1.30M | 0.71M | 0.80M | 0.93M | 0.90M | 1.02M | 1.01M | 1.10M | 1.20M | 1.00M | 0.90M | 0.70M | 0.80M |
|
Total Current Liabilities
|
| | 39.56M | 44.96M | 39.97M | 53.23M | 56.62M | 48.25M | 46.79M | 74.73M | 106.03M | 161.69M | 66.53M | 83.74M | 99.16M | 83.39M | 60.58M | 53.03M | 42.41M | 40.75M | 38.58M | 25.45M | 22.35M | 28.69M | 21.26M | 19.30M | 22.55M | 20.89M | 17.28M |
|
Non-Current Debt
|
| | 13.05M | 13.21M | 13.34M | 10.47M | 9.09M | 7.72M | 6.35M | 36.48M | 83.69M | | 25.45M | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.03M | 0.01M | 0.01M | 0.00M | | | 2.48M | 22.53M | 54.73M | 35.80M | 31.55M | 9.22M | 20.86M | 11.84M | 6.31M | 1.45M | 1.45M | 1.56M | 1.54M | 0.39M | 0.38M | 0.28M | 0.25M | 0.23M | 0.23M | 0.24M | 0.23M |
|
Total Non-Current Liabilities
|
| | 52.61M | 58.17M | 53.31M | 63.69M | | | 53.14M | 111.54M | 172.78M | 147.49M | 77.48M | 80.12M | 78.81M | 71.96M | 55.94M | 53.03M | 42.41M | 40.75M | 38.58M | 25.45M | 22.35M | 28.69M | 21.26M | 19.30M | 22.55M | 20.89M | 17.28M |
|
Total Liabilities
|
-11.47M | -12.87M | 52.64M | 58.18M | 53.32M | 63.70M | 65.71M | 55.97M | 55.62M | 134.07M | 227.52M | 183.29M | 109.03M | 89.34M | 99.67M | 83.80M | 62.25M | 54.49M | 43.85M | 42.31M | 40.12M | 25.84M | 22.72M | 28.96M | 21.51M | 19.52M | 22.78M | 21.13M | 17.51M |
|
Total Debt
|
| | 27.50M | 31.92M | 26.98M | 32.12M | 32.95M | 25.89M | 19.77M | 58.08M | 105.29M | 72.79M | 40.34M | 32.84M | 29.46M | 34.00M | 23.92M | 21.05M | 19.10M | 15.75M | 14.18M | 11.10M | 9.40M | 9.59M | 6.74M | 6.95M | 7.51M | 7.25M | 6.24M |
|
Common Equity
|
11.47M | 12.87M | 5.37M | 23.11M | 19.51M | 10.73M | 3.00M | 5.22M | 33.42M | 23.38M | 38.47M | 175.78M | 212.66M | 224.23M | 197.35M | 200.85M | 99.28M | 101.95M | 78.77M | 47.16M | 41.91M | 36.03M | 32.95M | 30.89M | 30.63M | 30.02M | 27.04M | 24.29M | 22.64M |
|
Shareholder's Equity
|
11.47M | 12.87M | 5.37M | 23.11M | 19.51M | 10.73M | 3.00M | 5.22M | 33.42M | 23.38M | 38.47M | 175.78M | 212.66M | 224.23M | 197.35M | 200.85M | 99.28M | 101.95M | 78.77M | 47.16M | 41.91M | 36.03M | 32.95M | 30.89M | 30.63M | 30.02M | 27.04M | 24.29M | 22.64M |
|
Liabilities and Shareholders Equity
|
| | 58.01M | 81.30M | 72.83M | 74.42M | 68.70M | 61.19M | 89.04M | 157.45M | 265.98M | 359.06M | 321.69M | 313.57M | 297.02M | 284.65M | 161.53M | 156.44M | 122.62M | 89.47M | 82.03M | 61.87M | 55.67M | 59.85M | 52.14M | 49.54M | 49.82M | 45.42M | 40.15M |
|
Retained Earnings
|
| | -71.02M | -96.29M | -111.26M | -129.81M | -144.84M | -147.78M | -148.58M | -192.94M | -275.49M | -311.79M | -422.35M | -428.96M | -471.74M | -488.04M | -604.95M | -625.25M | -651.05M | -685.84M | -692.11M | -699.82M | -705.00M | -708.61M | -710.40M | -711.68M | -715.60M | -720.43M | -722.71M |
|
Treasury Shares
|
| | | 2.49M | 2.58M | 2.60M | 2.34M | 2.32M | 2.36M | 3.26M | 2.72M | 3.44M | 2.93M | 2.11M | 1.55M | 4.46M | 4.60M | 4.22M | 4.03M | 8.73M | 9.64M | 0.84M | 0.76M | 1.45M | 1.43M | 1.31M | 1.26M | 1.86M | 1.94M |