|
Cash & Equivalents
|
38.34M | 37.73M | 28.99M | 47.10M | 42.41M | 41.42M | 36.32M | 36.34M | 25.88M | 35.58M | 23.94M | 27.10M | 17.08M | 22.95M | 28.24M | 35.31M |
|
Short-term Investments
|
30.18M | 23.36M | 9.66M | 0.42M | 5.50M | 0.41M | | 0.20M | 0.45M | 0.52M | 0.37M | 1.94M | 0.85M | | | |
|
Cash & Current Investments
|
68.52M | 61.08M | 38.66M | 47.52M | 47.91M | 41.84M | 36.32M | 36.54M | 26.33M | 36.10M | 24.31M | 29.04M | 17.93M | 22.95M | 28.24M | 35.31M |
|
Receivables - Net
|
68.45M | 88.07M | 143.25M | 149.12M | 131.17M | 162.63M | 116.68M | 107.39M | 113.72M | 123.45M | 118.53M | 107.39M | 107.83M | 100.03M | 104.32M | 149.62M |
|
Receivables - Other
|
-9.75M | -27.54M | 0.21M | 0.08M | | | | | 0.05M | 1.73M | 7.38M | 13.12M | 0.08M | | | |
|
Receivables
|
58.70M | 60.54M | 143.46M | 149.20M | 131.17M | 162.63M | 116.68M | 107.39M | 113.77M | 125.18M | 125.91M | 120.50M | 107.90M | 100.03M | 104.32M | 149.62M |
|
Raw Materials
|
| | 14.42M | 21.36M | | | 6.98M | 7.65M | 12.01M | 15.06M | 18.21M | 19.76M | 22.58M | | | |
|
Work In Process
|
| | 1.72M | 4.44M | | | 0.25M | 0.23M | 0.58M | 0.37M | 0.35M | 0.19M | 0.42M | | | |
|
Finished Goods
|
| | 77.32M | 39.75M | | | 42.45M | 37.76M | 41.58M | 38.07M | 43.57M | 30.67M | 38.39M | | | |
|
Inventory
|
65.92M | 65.92M | 93.47M | 65.55M | 64.24M | 61.83M | 49.69M | 45.65M | 54.16M | 53.51M | 62.13M | 50.63M | 61.40M | 72.01M | 68.81M | 59.69M |
|
Current Deferred Tax Assets
|
3.46M | 4.06M | 8.62M | 8.59M | 7.20M | 3.52M | 0.19M | 1.34M | 0.99M | 7.48M | 8.11M | 8.28M | | | | |
|
Prepaid Assets
|
2.37M | 15.43M | 37.28M | 38.74M | 34.20M | 22.90M | 23.78M | 17.08M | 17.05M | 12.13M | 11.03M | 14.76M | 17.18M | 15.76M | 16.57M | 16.41M |
|
Current Assets
|
230.58M | 241.92M | 328.43M | 309.53M | 285.16M | 293.25M | 226.47M | 206.46M | 210.81M | 225.19M | 215.63M | 199.87M | 203.48M | 210.75M | 217.94M | 261.04M |
|
Property, Plant & Equipment (Net)
|
11.81M | 16.21M | 30.46M | 33.64M | 35.24M | 33.14M | 28.91M | 27.56M | 29.87M | 33.61M | 34.87M | 31.75M | 29.38M | 29.46M | 30.66M | 36.76M |
|
Long-Term Investments
|
-4.70M | 13.09M | 3.72M | 4.07M | 3.98M | 0.54M | | | | | 0.02M | 0.02M | | | | |
|
Goodwill
|
| 1.09M | 14.59M | 15.28M | 14.94M | | | | | | | | | | 7.75M | 7.75M |
|
Intangibles
|
| | 13.44M | 9.81M | 7.21M | | 17.37M | 17.37M | 2.20M | 15.18M | 8.03M | 6.65M | 6.27M | 8.21M | 16.40M | 16.79M |
|
Goodwill & Intangibles
|
| 1.09M | 28.03M | 9.81M | 7.21M | 5.07M | 3.19M | 1.54M | 2.20M | 6.58M | 7.90M | 6.12M | 6.27M | 8.21M | 16.40M | 16.79M |
|
Long-Term Deferred Tax
|
| 8.83M | 8.90M | 18.77M | 14.37M | | 1.82M | 1.34M | 0.99M | 7.48M | 8.11M | 8.28M | | | | |
|
Other Non-Current Assets
|
4.97M | 6.04M | 6.36M | 7.16M | 7.07M | 5.67M | 4.68M | 4.58M | 5.46M | 5.10M | 7.58M | 13.56M | 17.06M | 18.31M | 4.99M | 4.92M |
|
Non-Current Assets
|
26.99M | 16.21M | 82.73M | 84.07M | 80.81M | 33.14M | 40.78M | 27.56M | 42.78M | 57.81M | 74.25M | 72.55M | 89.08M | 78.57M | 80.58M | 83.96M |
|
Assets
|
269.37M | 287.18M | 411.16M | 393.60M | 365.97M | 341.87M | 267.25M | 244.22M | 253.59M | 283.00M | 289.89M | 272.42M | 292.56M | 289.32M | 298.52M | 345.00M |
|
Accounts Payables
|
52.90M | 40.54M | 77.39M | 102.08M | 77.98M | 101.75M | 73.64M | 68.41M | 75.48M | 78.89M | 59.63M | 63.72M | 69.44M | 67.38M | 67.03M | 91.16M |
|
Notes Payables
|
| | | 17.00M | 38.69M | | 34.92M | 17.00M | | | 14.60M | 5.98M | 14.80M | 37.50M | 32.60M | 25.20M |
|
Payables
|
52.90M | 40.54M | 77.39M | 119.08M | 116.67M | 101.75M | 108.56M | 85.41M | 75.48M | 78.89M | 74.23M | 69.70M | 84.24M | 104.88M | 99.63M | 116.36M |
|
Accumulated Expenses
|
18.93M | 20.08M | 20.29M | 9.68M | 20.31M | 16.34M | 11.35M | 11.10M | 12.72M | 15.39M | 12.32M | 12.62M | 2.40M | 2.38M | 2.49M | 2.79M |
|
Other Accumulated Expenses
|
| | 7.96M | | | 3.72M | 2.78M | | | | | | | | | |
|
Short term Debt
|
| | 8.23M | 17.00M | 38.69M | | 34.92M | 17.00M | 0.46M | 1.03M | 14.60M | 5.98M | 14.80M | 37.50M | 32.60M | 25.20M |
|
Current Leases
|
| | | | | | | | | | 5.64M | 3.18M | 4.36M | 3.75M | 3.89M | 2.97M |
|
Current Taxes
|
| | 5.16M | 5.51M | | 11.04M | 4.82M | 3.65M | 3.17M | 2.45M | 2.07M | 1.61M | 2.22M | | | |
|
Current Deferred Revenue
|
18.55M | 20.66M | 38.31M | 16.72M | 7.97M | 17.67M | 8.90M | 2.67M | 5.19M | 3.87M | 1.73M | 3.49M | 3.38M | 3.34M | 5.51M | 13.80M |
|
Total Current Liabilities
|
81.29M | 74.41M | 173.44M | 180.12M | 178.40M | 205.50M | 144.51M | 110.51M | 105.45M | 110.20M | 104.37M | 100.42M | 115.68M | 132.84M | 132.95M | 151.45M |
|
Non-Current Debt
|
| | 26.77M | 18.54M | 10.30M | 2.07M | 34.92M | 17.00M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 6.26M | 7.50M | 9.28M | 11.54M | 0.67M | |
|
Pension
|
-0.38M | 8.60M | -1.12M | -0.49M | 1.42M | -0.79M | 6.91M | 6.83M | 7.96M | 7.41M | 8.54M | 9.28M | 8.45M | -0.45M | -0.27M | 8.36M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 0.14M | 0.03M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 4.72M | 3.84M | 17.21M | 13.19M | 13.72M | 15.91M |
|
Other Non-Current Liabilities
|
| 8.60M | 37.90M | 38.92M | 28.56M | 18.30M | 10.64M | 8.36M | 4.02M | 3.67M | 3.41M | 2.93M | 2.44M | 2.65M | 7.77M | 5.93M |
|
Total Non-Current Liabilities
|
| 8.60M | 76.66M | 69.77M | 52.50M | 31.82M | 19.91M | 17.55M | 14.24M | 13.23M | 25.10M | 25.87M | 39.73M | 36.70M | 31.55M | 27.22M |
|
Total Liabilities
|
| | | 4.07M | 9.48M | | | 0.16M | | | | | | | | |
|
Total Debt
|
| | 35.00M | 35.54M | 48.99M | 2.07M | 69.84M | 34.00M | 0.46M | 1.03M | 14.60M | 5.98M | 14.80M | 37.50M | 32.60M | 25.20M |
|
Common Equity
|
180.91M | 204.17M | 161.05M | 143.71M | 135.08M | 104.55M | 102.82M | 116.16M | 133.90M | 159.57M | 160.42M | 146.13M | 137.15M | 119.78M | 134.02M | 166.32M |
|
Shareholder's Equity
|
180.91M | 204.17M | 161.05M | 143.71M | 135.08M | 104.55M | 102.82M | 116.16M | 133.90M | 159.57M | 160.42M | 146.13M | 137.15M | 119.78M | 134.02M | 166.32M |
|
Liabilities and Shareholders Equity
|
269.37M | 287.18M | 411.16M | 393.60M | 365.97M | 341.87M | 267.25M | 244.22M | 253.59M | 283.00M | 289.89M | 272.42M | 292.56M | 289.32M | 298.52M | 345.00M |
|
Treasury Shares
|
| | 3.48M | 3,481.52M | 3.48M | 3.48M | 3.48M | 3,481.52M | 3,481.52M | 3,481.52M | 3.48M | 3,481.52M | 3.48M | 3,481.52M | 3.48M | 3.48M |
|
Retained Earnings
|
90.93M | -76.87M | -130.52M | -153.91M | -201.39M | -4.11M | -276.86M | -265.43M | -249.87M | -226.75M | -229.10M | -246.89M | -261.72M | -281.41M | -275.19M | -251.12M |