|
Cash & Equivalents
|
48.43M | 50.94M | 54.68M | 60.25M | 41.32M | 47.49M | 45.02M | 75.73M | 78.22M | 58.01M | 92.79M | 54.13M | 152.43M | 34.90M | 31.69M | 27.51M | 21.90M |
|
Short-term Investments
|
| 36.63M | 51.52M | 58.37M | 47.01M | 32.90M | 47.19M | 58.38M | 32.02M | 4.74M | | | | | | | |
|
Cash & Current Investments
|
48.43M | 87.58M | 106.21M | 118.62M | 88.33M | 80.39M | 92.21M | 134.11M | 110.24M | 62.75M | 92.79M | 54.13M | 152.43M | 34.90M | 31.69M | 27.51M | 21.90M |
|
Receivables - Net
|
| 24.09M | 26.77M | 24.93M | 27.14M | 28.94M | 29.89M | 30.89M | 28.86M | 53.16M | 60.06M | 65.03M | 51.83M | 58.97M | 61.88M | 78.67M | 78.15M |
|
Receivables
|
| 24.09M | 26.77M | 24.93M | 27.14M | 28.94M | 29.89M | 30.89M | 28.86M | 53.16M | 60.06M | 65.03M | 51.83M | 58.97M | 61.88M | 78.67M | 78.15M |
|
Raw Materials
|
| | 18.96M | 18.16M | 21.17M | 26.40M | 26.04M | 21.12M | 24.05M | 22.05M | 12.31M | 14.01M | 27.27M | 39.19M | 29.97M | 18.67M | 10.80M |
|
Work In Process
|
| | 0.65M | 0.43M | 0.22M | 0.32M | 0.60M | 0.80M | 0.48M | 0.53M | 0.56M | | 0.01M | 0.59M | 0.07M | 0.05M | 0.01M |
|
Finished Goods
|
| | 4.37M | 5.85M | 4.75M | 4.53M | 5.24M | 4.36M | 5.70M | 19.07M | 26.89M | 37.56M | 16.64M | 33.44M | 44.36M | 34.64M | 28.10M |
|
Inventory
|
| 26.55M | 23.99M | 24.43M | 26.14M | 31.25M | 31.88M | 26.28M | 30.24M | 41.64M | 39.76M | 51.57M | 43.92M | 73.22M | 74.40M | 53.36M | 38.91M |
|
Current Deferred Tax Assets
|
| 3.34M | 2.61M | 3.39M | 3.17M | 3.22M | 3.25M | | | | | | 2.70M | 3.76M | | 0.17M | 1.88M |
|
Prepaid Assets
|
| 2.14M | 3.00M | 2.49M | 4.49M | 4.25M | 3.44M | 3.58M | 3.03M | 2.61M | 3.57M | 5.13M | 3.87M | 3.87M | 4.11M | 3.77M | 4.56M |
|
Current Assets
|
| 143.70M | 162.23M | 173.57M | 148.96M | 147.68M | 160.19M | 195.65M | 174.36M | 162.05M | 192.55M | 170.06M | 246.66M | 166.21M | 166.20M | 154.45M | 130.70M |
|
Property, Plant & Equipment (Net)
|
| 16.40M | 15.37M | 15.16M | 13.91M | 13.11M | 14.34M | 14.04M | 13.24M | 8.35M | 13.86M | 11.51M | 12.13M | 27.59M | 29.11M | 34.91M | 34.02M |
|
Long-Term Investments
|
| | 1.60M | 2.02M | 17.39M | 11.54M | 13.63M | 3.54M | 4.75M | | | | | | | | |
|
Goodwill
|
| 86.21M | 86.01M | 86.21M | 103.57M | 101.48M | 100.18M | 109.45M | 132.00M | 154.53M | 153.42M | 210.13M | 225.52M | 340.48M | 341.59M | 342.77M | 392.87M |
|
Intangibles
|
| 19.85M | 14.36M | 10.63M | 9.73M | 6.79M | 2.65M | 4.04M | 11.80M | 39.32M | 30.67M | 121.25M | 118.03M | 302.06M | 277.08M | 252.91M | 350.69M |
|
Goodwill & Intangibles
|
| 106.06M | 100.37M | 96.84M | 113.30M | 108.27M | 102.83M | 113.49M | 143.79M | 193.85M | 184.09M | 331.38M | 343.55M | 642.54M | 618.68M | 595.68M | 743.56M |
|
Long-Term Deferred Tax
|
| 0.32M | 3.77M | 5.01M | 6.15M | 7.38M | 6.25M | 7.29M | 9.28M | 6.60M | 7.33M | 0.39M | 0.44M | | 4.88M | 16.14M | 5.13M |
|
Other Non-Current Assets
|
| 0.49M | 0.55M | 0.49M | 0.22M | 0.44M | 2.87M | 0.20M | 0.27M | 1.29M | 0.88M | 1.01M | 1.51M | 2.25M | 3.79M | 3.68M | 0.80M |
|
Non-Current Assets
|
| 123.26M | 121.66M | 119.52M | 150.97M | 142.78M | 140.18M | 140.52M | 170.83M | 210.10M | 206.15M | 358.62M | 372.87M | 687.69M | 669.33M | 660.63M | 791.95M |
|
Assets
|
| 266.96M | 283.89M | 293.08M | 299.93M | 290.46M | 300.36M | 336.17M | 345.19M | 372.15M | 398.70M | 528.68M | 619.53M | 853.89M | 835.53M | 815.08M | 922.65M |
|
Accounts Payables
|
| 7.45M | 6.49M | 6.04M | 8.91M | 10.45M | 6.67M | 8.57M | 6.24M | 12.91M | 21.18M | 28.07M | 22.59M | 32.37M | 17.15M | 23.76M | 35.87M |
|
Payables
|
| 7.45M | 6.49M | 6.04M | 8.91M | 10.45M | 6.67M | 8.57M | 6.24M | 12.91M | 21.18M | 28.07M | 22.59M | 32.37M | 17.15M | 23.76M | 35.87M |
|
Accumulated Expenses
|
| 5.85M | 7.76M | 5.74M | 7.41M | 8.13M | 10.16M | 10.79M | 4.33M | 8.19M | 8.73M | 9.37M | 12.93M | 14.58M | 16.43M | 13.99M | 16.26M |
|
Other Accumulated Expenses
|
| 5.38M | 4.29M | 4.12M | 3.91M | 3.17M | 3.04M | 2.31M | 2.11M | 5.41M | 4.11M | 7.37M | 7.20M | 10.94M | 7.14M | 15.51M | 11.12M |
|
Short term Debt
|
| | | | | | | 0.51M | 0.39M | 5.89M | 5.41M | 4.23M | | 15.52M | 15.52M | | |
|
Current Leases
|
| | | | | | | | | | | 2.53M | 2.63M | 3.20M | 3.35M | 2.97M | 3.36M |
|
Current Taxes
|
| 0.08M | | 1.27M | | | 0.83M | 0.17M | | | | | | 0.10M | 1.12M | 2.55M | 0.52M |
|
Current Deferred Revenue
|
| | | | | | | 0.36M | 1.34M | 3.93M | 5.03M | 9.30M | 15.50M | 21.60M | 27.90M | 36.80M | 48.20M |
|
Total Current Liabilities
|
| 21.60M | 19.49M | 18.19M | 21.29M | 21.75M | 23.19M | 23.81M | 17.98M | 35.57M | 44.46M | 61.23M | 58.94M | 96.51M | 85.98M | 89.34M | 107.81M |
|
Liabilities from Discontinued Operations
|
| | | | | | 1.48M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.46M | 0.81M | 0.63M | 0.41M | 0.27M | 0.14M | 0.62M | 0.53M | 0.33M | 0.26M | 17.17M | 13.49M | 9.67M | 1.81M | 1.31M | 0.16M |
|
Operating Leases
|
| | | | | | | | | | | 18.72M | 21.00M | 20.17M | 17.34M | 14.20M | 12.03M |
|
Other Non-Current Liabilities
|
| 2.84M | 2.62M | 3.29M | 3.90M | 2.72M | 1.55M | 9.45M | 0.81M | 4.17M | 3.81M | 1.96M | 8.08M | 4.34M | 2.90M | 6.23M | 7.51M |
|
Total Non-Current Liabilities
|
| 23.57M | 20.56M | 18.93M | 21.78M | 22.44M | 23.88M | 26.69M | 25.24M | 37.48M | 45.91M | 155.22M | 138.94M | 348.04M | 292.14M | 227.81M | 279.06M |
|
Total Liabilities
|
| 26.41M | 23.18M | 22.23M | 25.69M | 25.16M | 25.42M | 36.14M | 26.05M | 41.65M | 49.72M | 157.18M | 147.01M | 352.38M | 295.04M | 234.04M | 286.57M |
|
Total Debt
|
| | | | | | | 0.51M | 0.39M | 5.89M | 5.41M | 4.23M | | 15.52M | 15.52M | | |
|
Common Equity
|
229.59M | 240.56M | 260.69M | 270.83M | 274.24M | 265.30M | 274.94M | 300.03M | 319.03M | 330.49M | 348.98M | 371.50M | 472.52M | 501.51M | 540.49M | 581.03M | 636.08M |
|
Shareholder's Equity
|
229.59M | 240.56M | 260.69M | 270.83M | 274.24M | 265.30M | 274.94M | 300.03M | 319.03M | 330.49M | 348.98M | 371.50M | 472.52M | 501.51M | 540.49M | 581.03M | 636.08M |
|
Liabilities and Shareholders Equity
|
| 266.96M | 283.89M | 293.08M | 299.93M | 290.46M | 300.36M | 336.17M | 345.19M | 372.15M | 398.70M | 528.68M | 619.53M | 853.89M | 835.53M | 815.08M | 922.65M |
|
Treasury Shares
|
-0.89M | 3.58M | 3.47M | 3.36M | 1.48M | 1.73M | 0.30M | 0.05M | 0.08M | 0.07M | 0.09M | 0.10M | 0.12M | 6.41M | 6.44M | 6.45M | 6.47M |
|
Retained Earnings
|
| 91.65M | 102.64M | 110.26M | 116.06M | 117.82M | 124.40M | 141.11M | 150.36M | 151.96M | 161.92M | 170.33M | 180.69M | 200.07M | 224.84M | 247.35M | 288.15M |