|
Cash & Equivalents
|
3.93M | 4.16M | 4.44M | 3.80M | 71.25M | 18.95M | 19.35M | 24.49M | 37.44M | 50.12M | 62.47M | 51.18M | 51.40M | 58.60M | 59.29M | 38.40M | 45.93M | 44.86M | 48.16M | 38.70M | 31.98M | 27.53M | 18.71M | 38.71M | 42.57M | 46.49M |
|
Cash & Current Investments
|
3.93M | 4.16M | 4.44M | 3.80M | 71.25M | 18.95M | 19.35M | 24.49M | 37.44M | 50.12M | 62.47M | 51.18M | 51.40M | 58.60M | 59.29M | 38.40M | 45.93M | 44.86M | 48.16M | 38.70M | 31.98M | 27.53M | 18.71M | 38.71M | 42.57M | 46.49M |
|
Receivables - Net
|
| | 60.89M | | 63.13M | 60.38M | 59.21M | 62.30M | 52.05M | 54.78M | 59.03M | 69.03M | 80.64M | 70.58M | 70.46M | 64.51M | 79.54M | 84.35M | 89.90M | 98.21M | 86.82M | 60.44M | 64.10M | 58.16M | 56.68M | 57.27M |
|
Receivables - Other
|
| | 59.80M | | 62.45M | 59.58M | 58.25M | 61.37M | 50.83M | 53.47M | 56.80M | 68.54M | 80.21M | 69.58M | 68.79M | 63.56M | 78.80M | 83.68M | 89.18M | 98.02M | 86.67M | 59.89M | 63.66M | 58.15M | 56.60M | 57.14M |
|
Receivables
|
| | 120.69M | | 125.58M | 119.96M | 117.46M | 123.67M | 102.88M | 108.25M | 115.83M | 137.57M | 160.85M | 140.16M | 139.24M | 128.07M | 158.34M | 168.03M | 179.08M | 196.23M | 173.49M | 120.33M | 127.76M | 116.30M | 113.28M | 114.41M |
|
Raw Materials
|
| | 1.96M | | 2.50M | 3.60M | 4.23M | 4.89M | 5.14M | 5.90M | 4.58M | 3.86M | 3.41M | 3.04M | 7.35M | 7.31M | 7.42M | 11.96M | 15.01M | 17.24M | 20.12M | 21.75M | 21.27M | 21.14M | 21.09M | 19.74M |
|
Finished Goods
|
| | 32.70M | | 38.85M | 42.61M | 42.40M | 31.66M | 29.96M | 29.05M | 35.24M | 32.72M | 30.07M | 30.62M | 31.99M | 38.52M | 45.39M | 44.89M | 50.05M | 60.21M | 71.02M | 71.30M | 69.43M | 64.31M | 60.94M | 55.98M |
|
Inventory
|
| | 34.66M | | 41.34M | 46.21M | 46.63M | 36.55M | 35.10M | 34.95M | 39.82M | 36.58M | 33.48M | 33.66M | 39.34M | 45.83M | 52.80M | 56.85M | 65.06M | 77.45M | 91.14M | 93.05M | 90.70M | 85.45M | 82.03M | 75.71M |
|
Prepaid Assets
|
| | 5.89M | | 4.14M | 6.30M | 5.32M | 4.94M | 3.89M | 5.07M | 5.02M | 7.24M | 3.98M | 5.24M | 12.17M | 12.74M | 5.25M | 8.09M | 11.86M | 10.79M | 9.02M | 9.64M | 6.59M | 12.75M | 12.06M | 15.93M |
|
Current Assets
|
| | 105.57M | | 179.03M | 132.05M | 129.32M | 127.67M | 126.71M | 142.51M | 165.13M | 165.35M | 170.50M | 168.88M | 180.59M | 161.45M | 182.42M | 194.06M | 212.99M | 223.71M | 218.31M | 187.17M | 162.57M | 171.85M | 172.17M | 171.18M |
|
Property, Plant & Equipment (Net)
|
| | 7.96M | | 8.10M | 8.26M | 8.31M | 8.26M | 7.70M | 7.63M | 7.54M | 7.89M | 8.51M | 10.30M | 10.49M | 10.73M | 10.93M | 11.05M | 11.27M | 11.52M | 11.38M | 11.37M | 12.88M | 13.74M | 14.98M | 13.96M |
|
Goodwill
|
| | 8.06M | | 8.06M | 8.96M | 8.55M | 9.49M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M | 9.84M |
|
Intangibles
|
| | 42.32M | | 42.32M | 50.53M | 50.53M | 50.53M | 50.53M | 50.53M | 50.53M | 50.53M | 50.53M | 50.53M | 50.53M | 50.53M | 50.53M | 50.53M | 19.30M | 19.30M | 19.30M | 19.30M | 19.30M | 19.30M | 19.30M | 19.30M |
|
Goodwill & Intangibles
|
| | 50.38M | | 50.38M | 59.49M | 59.08M | 60.02M | 60.37M | 60.37M | 60.37M | 60.37M | 60.37M | 60.37M | 60.37M | 60.37M | 60.37M | 60.37M | 29.14M | 29.14M | 29.14M | 29.14M | 29.14M | 29.14M | 29.14M | 29.14M |
|
Long-Term Deferred Tax
|
| | 8.02M | | 8.20M | 0.50M | 0.93M | 0.81M | 0.84M | 1.28M | 1.54M | 7.90M | 7.16M | 7.96M | 7.60M | 8.98M | 8.90M | 9.59M | 12.78M | 14.30M | 16.11M | 12.49M | 3.69M | | | 8.40M |
|
Other Non-Current Assets
|
| | | | | | | 0.42M | 0.41M | 0.29M | 0.29M | 0.34M | 0.39M | 0.57M | 1.20M | 1.15M | 1.09M | 1.03M | 0.95M | 0.88M | 0.93M | 0.88M | 1.33M | 1.28M | 1.26M | 0.98M |
|
Non-Current Assets
|
| | 36.48M | | 36.02M | 44.45M | 43.16M | 43.16M | 41.93M | 41.02M | 40.62M | 46.87M | 46.57M | 50.13M | 51.68M | 52.89M | 52.48M | 53.39M | 56.47M | 59.36M | 61.98M | 58.69M | 55.30M | 51.71M | 52.92M | 51.43M |
|
Assets
|
| | 142.06M | | 215.05M | 176.50M | 172.48M | 170.83M | 168.64M | 183.53M | 205.75M | 212.22M | 217.07M | 219.01M | 232.27M | 214.34M | 234.90M | 247.45M | 269.46M | 283.06M | 280.29M | 245.86M | 217.88M | 223.56M | 225.09M | 222.61M |
|
Accounts Payables
|
| | 23.71M | | 28.31M | 20.89M | 25.21M | 16.53M | 20.02M | 25.11M | 30.86M | 24.49M | 30.09M | 24.88M | 28.24M | 16.54M | 28.10M | 28.17M | 31.28M | 29.54M | 30.07M | 24.85M | 19.12M | 15.78M | 16.99M | 19.62M |
|
Payables
|
| | 23.71M | | 28.31M | 20.89M | 25.21M | 16.53M | 20.02M | 25.11M | 30.86M | 24.49M | 30.09M | 24.88M | 28.24M | 16.54M | 28.10M | 28.17M | 31.28M | 29.54M | 30.07M | 24.85M | 19.12M | 15.78M | 16.99M | 19.62M |
|
Accumulated Expenses
|
| | 18.26M | | 21.74M | 20.43M | 15.03M | 15.02M | 16.56M | 19.77M | 20.16M | 20.80M | 19.98M | 18.83M | 21.95M | 25.02M | 29.13M | 27.31M | 28.04M | 31.66M | 26.36M | 20.69M | 47.07M | 42.51M | 46.45M | 46.14M |
|
Other Accumulated Expenses
|
| | 2.76M | | 5.79M | 5.87M | 6.08M | 7.40M | 7.15M | 6.22M | 6.01M | 5.49M | 6.31M | 5.59M | 5.98M | 6.27M | 6.39M | 6.85M | 8.43M | 13.67M | 15.32M | 15.99M | 13.12M | 13.73M | 10.11M | 9.87M |
|
Short term Debt
|
| | 8.84M | | 9.03M | 9.33M | 9.45M | 9.45M | 9.45M | 9.45M | 29.20M | 29.03M | 12.16M | | 2.49M | 3.14M | 3.15M | 3.15M | 3.16M | 3.16M | 3.17M | 3.17M | 3.19M | 2.51M | 3.17M | 67.58M |
|
Current Deferred Revenue
|
| | 4.30M | | 4.10M | 12.70M | 12.30M | 10.70M | 10.30M | 11.00M | 10.90M | 10.80M | 11.30M | 12.60M | 12.20M | 12.60M | 14.10M | 16.40M | 17.50M | 17.40M | 17.60M | 18.50M | 19.20M | 18.60M | 18.60M | 20.70M |
|
Total Current Liabilities
|
| | 66.30M | | 79.77M | 69.04M | 67.87M | 59.83M | 66.12M | 76.45M | 107.61M | 95.46M | 86.11M | 70.02M | 82.14M | 64.81M | 79.61M | 80.19M | 87.22M | 93.77M | 89.08M | 78.82M | 96.33M | 87.28M | 89.29M | 156.06M |
|
Non-Current Debt
|
| | 94.18M | | 89.37M | 56.52M | 54.16M | 61.80M | 49.43M | 47.07M | 24.96M | 22.77M | 20.51M | 30.25M | 26.96M | 26.35M | 25.71M | 25.09M | 24.46M | 23.84M | 23.21M | 22.59M | 21.93M | 61.31M | 65.69M | |
|
Non-Current Deffered Revenue
|
| | 1.54M | | 1.92M | 5.18M | 4.85M | 4.34M | 3.93M | 4.28M | 4.45M | 4.55M | 5.08M | 5.31M | 5.36M | 5.65M | 6.80M | 8.20M | 8.62M | 8.67M | 9.28M | 9.73M | 10.47M | 10.07M | 10.34M | 11.76M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.34M | 0.06M | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 6.06M | 5.54M | 5.33M | 4.72M | 4.18M | 3.69M | 3.33M | 3.04M | 3.24M | 4.00M | 4.11M | 3.57M | 3.05M | 2.56M | 2.17M | 2.72M | 3.03M | 2.79M | 6.59M | 6.41M | 7.05M | 9.33M |
|
Other Non-Current Liabilities
|
| | 0.60M | | | | | 0.52M | 1.18M | 1.45M | 2.02M | 1.98M | 1.94M | 1.98M | 1.55M | 1.55M | 1.57M | 1.59M | 1.62M | 1.53M | 1.63M | 1.71M | 1.62M | 1.69M | 1.77M | 1.82M |
|
Total Non-Current Liabilities
|
| | 162.02M | | | | | 130.74M | 123.66M | 131.49M | 140.35M | 125.84M | 114.95M | 109.58M | 118.58M | 100.38M | 115.18M | 116.04M | 122.47M | 129.00M | 124.61M | 113.94M | 135.32M | 165.08M | 172.36M | 177.15M |
|
Total Liabilities
|
18.70M | 21.44M | 162.63M | 18.71M | 177.11M | 136.29M | 132.55M | 131.26M | 124.85M | 132.94M | 142.37M | 127.82M | 116.89M | 111.56M | 120.13M | 101.94M | 116.75M | 117.63M | 124.09M | 130.53M | 126.24M | 115.64M | 136.94M | 166.77M | 174.13M | 178.98M |
|
Total Debt
|
| | 103.02M | | 98.40M | 65.85M | 63.61M | 71.25M | 58.88M | 56.52M | 54.16M | 51.80M | 32.66M | 30.25M | 29.45M | 29.49M | 28.87M | 28.25M | 27.62M | 27.00M | 26.38M | 25.76M | 25.11M | 63.83M | 68.86M | 67.58M |
|
Common Equity
|
-18.70M | -21.44M | -20.57M | -18.71M | 37.93M | 40.22M | 39.93M | 39.57M | 43.80M | 50.60M | 63.39M | 84.40M | 100.18M | 107.45M | 112.14M | 112.41M | 118.15M | 129.82M | 145.37M | 152.54M | 154.05M | 130.22M | 80.93M | 56.79M | 50.96M | 43.63M |
|
Shareholder's Equity
|
-18.70M | -21.44M | -20.57M | -18.71M | 37.93M | 40.22M | 39.93M | 39.57M | 43.80M | 50.60M | 63.39M | 84.40M | 100.18M | 107.45M | 112.14M | 112.41M | 118.15M | 129.82M | 145.37M | 152.54M | 154.05M | 130.22M | 80.93M | 56.79M | 50.96M | 43.63M |
|
Liabilities and Shareholders Equity
|
| | 142.06M | | 215.05M | 176.50M | 172.48M | 170.83M | 168.64M | 183.53M | 205.75M | 212.22M | 217.07M | 219.01M | 232.27M | 214.34M | 234.90M | 247.45M | 269.46M | 283.06M | 280.29M | 245.86M | 217.88M | 223.56M | 225.09M | 222.61M |
|
Treasury Shares
|
| | | | 0.09M | 0.27M | 0.26M | 0.71M | 0.74M | 0.09M | 0.09M | 0.65M | 0.60M | 0.15M | 0.55M | 0.46M | 0.77M | 0.73M | 0.21M | 0.66M | 0.63M | 0.64M | 0.56M | 0.78M | 0.74M | 1.31M |
|
Retained Earnings
|
| | -45.77M | | -64.28M | -62.33M | -63.37M | -64.21M | -60.90M | -55.30M | -44.80M | -24.94M | -13.42M | -8.80M | -7.38M | -8.95M | -6.62M | 2.81M | 12.82M | 17.10M | 14.46M | -11.74M | -64.60M | -91.05M | -100.19M | -109.86M |