|
Cash & Equivalents
|
31.30M | 39.69M | 38.64M | 68.95M | 64.16M | 75.28M | 33.19M | 23.85M | 9.56M | 26.02M | 27.33M | 139.33M | 70.79M | 26.28M | 54.33M | 56.78M |
|
Short-term Investments
|
52.65M | 43.44M | 31.34M | 21.32M | 11.45M | 11.80M | 69.50M | 67.73M | 73.22M | 76.40M | 90.71M | 125.01M | 114.40M | 95.20M | 93.13M | 50.53M |
|
Cash & Current Investments
|
83.95M | 83.13M | 69.98M | 90.27M | 75.60M | 87.08M | 102.69M | 91.58M | 82.78M | 102.42M | 118.04M | 264.34M | 185.19M | 121.48M | 147.46M | 107.31M |
|
Receivables - Net
|
104.36M | 108.43M | 130.74M | 140.22M | 189.11M | 198.13M | 214.85M | 271.28M | 394.20M | 384.88M | 340.93M | 289.89M | 322.65M | 369.39M | 408.34M | 330.91M |
|
Receivables - Other
|
| 0.75M | | | | | | | | | | 22.50M | 29.80M | 36.20M | | |
|
Receivables
|
104.36M | 109.18M | 130.74M | 140.22M | 189.11M | 198.13M | 214.85M | 271.28M | 394.20M | 384.88M | 340.93M | 312.39M | 352.45M | 405.59M | 408.34M | 330.91M |
|
Raw Materials
|
16.97M | 20.61M | 25.14M | 28.68M | 32.45M | 35.46M | 36.31M | 37.80M | 42.39M | 41.44M | 36.52M | 31.59M | 26.02M | 21.16M | 18.48M | 16.75M |
|
Current Deferred Tax Assets
|
0.12M | | | | 2.34M | 3.46M | 0.60M | | | | | | | | | |
|
Prepaid Assets
|
6.78M | 5.63M | 5.85M | 8.68M | 9.70M | 9.79M | 11.49M | 13.96M | 23.52M | 22.47M | 20.25M | 20.61M | 32.98M | 22.58M | 22.25M | 21.80M |
|
Current Assets
|
212.17M | 221.78M | 232.12M | 267.85M | 309.19M | 334.83M | 365.34M | 414.62M | 527.41M | 508.14M | 515.73M | 572.40M | 546.38M | 508.63M | 571.70M | 556.65M |
|
Property, Plant & Equipment (Net)
|
4.39M | 6.66M | 9.76M | 10.27M | 11.30M | 12.77M | 13.09M | 13.46M | 13.51M | 12.90M | 28.82M | 26.56M | 28.10M | 22.98M | 28.77M | 28.20M |
|
Long-Term Investments
|
10.78M | 12.08M | 13.78M | 17.83M | 22.20M | 24.74M | 25.39M | 24.12M | 28.89M | 29.11M | 37.25M | 46.83M | 46.69M | 33.49M | 40.81M | 49.64M |
|
Goodwill
|
17.09M | 16.95M | 16.95M | 16.95M | 40.18M | 44.44M | 44.44M | 44.44M | 51.08M | 51.08M | 51.08M | 51.08M | 74.75M | 75.53M | 75.53M | 75.53M |
|
Intangibles
|
8.86M | 13.20M | 7.37M | 5.20M | 23.37M | 20.35M | 17.11M | 14.41M | 30.88M | 26.52M | 22.35M | 18.19M | 20.80M | 15.95M | 12.13M | 9.44M |
|
Goodwill & Intangibles
|
25.95M | 30.16M | 24.33M | 22.16M | 63.55M | 64.79M | 61.55M | 58.85M | 81.97M | 77.60M | 73.44M | 69.27M | 95.56M | 91.47M | 87.66M | 84.97M |
|
Long-Term Deferred Tax
|
7.91M | 8.11M | 8.18M | 11.21M | 13.27M | 27.23M | 12.57M | 9.82M | 7.50M | 20.55M | 20.36M | 35.55M | 31.54M | 30.84M | 35.23M | 38.17M |
|
Other Non-Current Assets
|
0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 1.26M | 1.26M | | | | 0.81M | 1.66M | 4.09M |
|
Non-Current Assets
|
53.72M | 56.16M | 57.57M | 63.34M | 116.15M | 134.75M | 115.61M | 113.82M | 148.60M | 184.47M | 206.86M | 212.63M | 233.51M | 212.20M | 218.96M | 246.12M |
|
Assets
|
265.89M | 277.93M | 289.69M | 331.18M | 425.34M | 469.58M | 480.95M | 528.45M | 676.00M | 692.60M | 722.59M | 785.03M | 779.89M | 720.84M | 790.65M | 802.77M |
|
Accounts Payables
|
9.13M | 11.43M | 10.65M | 22.81M | 43.68M | 43.55M | 41.47M | 42.91M | 74.46M | 61.47M | 54.42M | 52.24M | 64.42M | 68.30M | 83.22M | 81.15M |
|
Payables
|
9.13M | 11.43M | 10.65M | 22.81M | 43.68M | 43.55M | 41.47M | 42.91M | 74.46M | 61.47M | 54.42M | 52.24M | 64.42M | 68.30M | 83.22M | 81.15M |
|
Accumulated Expenses
|
17.65M | 21.43M | 26.83M | 32.00M | 37.16M | 47.70M | 19.74M | 23.57M | 32.14M | 35.20M | 36.41M | 70.61M | 68.66M | 53.10M | 56.14M | 51.58M |
|
Other Accumulated Expenses
|
3.06M | 1.99M | 1.66M | 3.53M | 8.53M | 3.86M | 3.12M | 4.40M | 4.56M | 8.89M | 16.49M | 17.80M | 26.74M | 17.84M | 21.18M | 24.78M |
|
Short term Debt
|
| | | | | | | | | | | | | 25.00M | 25.00M | |
|
Current Taxes
|
0.04M | | | 1.91M | 1.88M | | 3.21M | 7.69M | 15.38M | 7.14M | 8.07M | | | | 7.20M | 8.39M |
|
Curent Deferred Tax Liability
|
| 0.60M | 0.95M | 0.57M | | | | | | | | | | | | |
|
Total Current Liabilities
|
34.72M | 40.53M | 45.39M | 67.66M | 99.10M | 117.96M | 96.06M | 100.87M | 184.17M | 163.39M | 148.65M | 162.26M | 191.12M | 189.01M | 216.93M | 192.55M |
|
Non-Current Debt
|
| | | | | | | | 35.38M | 30.00M | 10.00M | | | | | |
|
Non-Current Deffered Revenue
|
11.10M | 12.48M | 14.22M | 18.24M | 22.77M | 25.28M | 25.92M | 24.65M | 29.43M | 29.53M | 37.62M | 46.83M | 46.89M | 33.76M | 41.19M | 50.01M |
|
Pension
|
| | | | | | | | | | | 23.30M | | | | |
|
Operating Leases
|
| | | | | | | | | | 11.65M | 11.36M | 11.30M | 8.10M | 11.23M | 8.03M |
|
Other Non-Current Liabilities
|
11.30M | 11.85M | 12.36M | 15.71M | 18.32M | 50.51M | 62.51M | 64.08M | 62.45M | 58.90M | 64.37M | 60.82M | 65.08M | 65.54M | 61.70M | 51.87M |
|
Total Non-Current Liabilities
|
-11.30M | -11.85M | -12.36M | -15.71M | -18.32M | -50.51M | -62.51M | -64.08M | -62.45M | -58.90M | -64.37M | -60.82M | -65.08M | -65.54M | -61.70M | -51.87M |
|
Total Debt
|
| | | | | | | | 35.38M | 30.00M | 10.00M | | | 25.00M | 25.00M | |
|
Common Equity
|
208.77M | 213.08M | 217.73M | 229.57M | 285.14M | 275.83M | 296.46M | 338.84M | 399.95M | 440.78M | 460.31M | 470.28M | 445.17M | 418.28M | 456.62M | 499.93M |
|
Shareholder's Equity
|
208.77M | 213.08M | 217.73M | 229.57M | 285.14M | 275.83M | 296.46M | 338.84M | 399.95M | 440.78M | 460.31M | 470.28M | 445.17M | 418.28M | 456.62M | 499.93M |
|
Liabilities and Shareholders Equity
|
265.89M | 277.93M | 289.69M | 331.18M | 425.34M | 469.58M | 480.95M | 528.45M | 676.00M | 692.60M | 722.59M | 785.03M | 779.89M | 720.84M | 790.65M | 802.77M |
|
Treasury Shares
|
3.32M | 3.14M | 2.68M | 1.98M | 1.89M | 1.82M | 1.76M | 1.60M | 1.52M | 1.47M | 1.41M | 1.31M | 2.24M | 2.24M | 2.99M | 3.33M |
|
Retained Earnings
|
135.84M | 130.99M | 126.92M | 0.13M | 0.05M | 100.24M | 106.89M | 130.94M | 163.86M | 190.09M | 195.46M | -10.20M | -7.50M | 146.60M | 185.01M | 224.56M |