|
Cash & Equivalents
|
29.79M | 30.00M | 53.26M | 60.81M | 67.52M | 35.77M | 40.21M | 46.67M | 52.40M | 39.81M | 43.74M | 35.27M | 38.95M | 18.98M | 23.69M | 29.45M | 33.84M | 33.66M | 36.62M | 41.70M | 41.35M | 41.77M | 43.00M | 26.61M | 27.12M | 31.82M | 34.73M | 36.11M | 55.74M | 53.05M | 62.39M | 56.25M | 53.96M | 49.86M | 56.78M | 61.84M | 72.18M | 64.13M | 65.58M | 62.95M | 50.31M | 43.25M | 32.67M | 30.07M | 27.85M | 33.28M | 34.20M | 39.88M | 53.43M | 54.03M | 63.21M | 67.47M | 77.36M | 75.68M | 88.73M | 93.07M |
|
Short-term Investments
|
-15.50M | -30.49M | -34.65M | -34.47M | -1.33M | -1.33M | -1.33M | 1.51M | 1.55M | 1.59M | 1.46M | 0.07M | 0.07M | | | | | | | | -2.78M | -2.77M | -2.77M | -1.43M | -3.19M | -6.61M | -2.29M | -22.38M | 1.67M | 1.49M | 0.44M | 0.23M | 0.24M | 0.27M | 0.37M | 0.10M | 6.66M | 5.97M | 6.22M | 4.01M | 4.41M | 1.95M | -0.10M | 0.38M | 0.32M | 0.21M | 0.26M | 0.11M | 0.12M | 0.22M | 0.08M | 0.09M | 0.01M | 0.00M | 0.00M | 0.00M |
|
Cash & Current Investments
|
14.30M | -0.49M | 18.61M | 26.35M | 66.19M | 34.45M | 38.89M | 48.18M | 53.95M | 41.39M | 45.20M | 35.34M | 39.02M | 18.98M | 23.69M | 29.45M | 33.84M | 33.66M | 36.62M | 41.70M | 38.57M | 39.00M | 40.23M | 25.18M | 23.93M | 25.21M | 32.44M | 13.73M | 57.42M | 54.53M | 62.83M | 56.49M | 54.20M | 50.13M | 57.16M | 61.94M | 78.85M | 70.10M | 71.79M | 66.96M | 54.71M | 45.20M | 32.57M | 30.45M | 28.17M | 33.48M | 34.46M | 39.99M | 53.55M | 54.26M | 63.29M | 67.55M | 77.37M | 75.69M | 88.74M | 93.07M |
|
Receivables - Net
|
23.63M | 23.80M | 24.67M | 24.91M | 27.27M | 28.30M | 31.93M | 31.16M | 33.42M | 32.23M | 29.03M | 25.29M | 28.24M | 27.88M | 27.17M | 26.19M | 31.34M | 30.89M | 30.14M | 29.24M | 33.30M | 34.72M | 30.33M | 38.79M | 41.64M | 45.28M | 44.62M | 43.10M | 62.78M | 50.19M | 51.20M | 48.67M | 45.09M | 46.33M | 37.77M | 40.05M | 39.34M | 43.34M | 45.86M | 45.97M | 43.92M | 48.24M | 45.84M | 44.55M | 45.82M | 47.99M | 47.91M | 45.48M | 45.39M | 49.27M | 49.17M | 47.88M | 47.69M | | | |
|
Receivables - Other
|
13.02M | 13.04M | 13.06M | 7.84M | 7.84M | -0.30M | 7.85M | 5.24M | 0.60M | 0.60M | 0.60M | 0.10M | 4.90M | 4.92M | 4.93M | 0.14M | 4.95M | 4.96M | 4.98M | 0.30M | 4.98M | 5.00M | 5.00M | | | | | | | | | | 0.43M | | | | 0.29M | | | | 0.31M | | | | 0.38M | | | | | | | | | | | |
|
Receivables
|
36.66M | 36.84M | 37.73M | 32.75M | 35.11M | 28.00M | 39.78M | 36.40M | 34.03M | 32.83M | 29.64M | 25.40M | 33.14M | 32.79M | 32.10M | 26.32M | 36.29M | 35.86M | 35.12M | 29.54M | 38.28M | 39.72M | 35.34M | 38.79M | 41.64M | 45.28M | 44.62M | 43.10M | 62.78M | 50.19M | 51.20M | 48.67M | 45.52M | 46.33M | 37.77M | 40.05M | 39.63M | 43.34M | 45.86M | 45.97M | 44.23M | 48.24M | 45.84M | 44.55M | 46.20M | 47.99M | 47.91M | 45.48M | 45.39M | 49.27M | 49.17M | 47.88M | 47.69M | | | |
|
Raw Materials
|
| | | | | | | | | | | 1.29M | | | | 2.52M | | | | | | | | | | | | | | | 4.96M | | | | | | 5.52M | | | | 12.97M | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
27.25M | 55.68M | 87.71M | 121.38M | 34.99M | 70.00M | 107.08M | 147.82M | 40.39M | 81.53M | 123.19M | 87.02M | 37.73M | 75.29M | 112.09M | 150.32M | 40.98M | 84.15M | 126.54M | 108.86M | 45.46M | 92.09M | 138.58M | 56.05M | 113.45M | 174.06M | 63.08M | 120.79M | 174.17M | 73.60M | 144.85M | 213.84M | 174.15M | 68.37M | 121.69M | 182.01M | 17.11M | 67.36M | 134.83M | 200.53M | 14.16M | 72.07M | 145.46M | 218.12M | 150.65M | 79.47M | 161.12M | 242.17M | 178.54M | 85.03M | 169.90M | 253.37M | 194.56M | 86.45M | 173.25M | 265.53M |
|
Inventory
|
11.98M | 13.65M | 11.44M | 7.92M | 10.62M | 10.44M | 10.93M | 8.50M | 7.84M | 8.01M | 9.33M | 10.88M | 12.43M | 12.37M | 13.28M | 14.75M | 12.42M | 12.73M | 12.50M | 14.51M | 11.80M | 12.11M | 11.39M | 16.06M | 17.27M | 15.09M | 14.62M | 13.53M | 35.07M | 27.49M | 26.98M | 25.64M | 25.54M | 25.53M | 25.18M | 23.39M | 22.62M | 20.44M | 21.17M | 26.33M | 27.13M | 31.55M | 29.15M | 32.49M | 28.51M | 27.96M | 28.05M | 26.12M | 26.87M | 26.14M | 24.81M | 23.96M | 23.43M | 23.28M | 24.70M | 25.67M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 2.77M | | | | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
5.49M | -0.70M | -1.85M | 6.14M | -0.71M | -0.97M | -1.38M | 12.77M | -2.27M | 13.86M | 12.76M | 15.16M | -2.05M | 22.62M | -7.10M | 15.40M | 16.83M | 16.23M | -1.89M | 18.44M | -2.01M | 21.29M | -0.77M | -4.14M | -5.81M | -8.19M | -4.20M | 39.75M | -5.26M | 52.04M | 2.62M | -1.20M | 49.20M | 41.02M | 3.48M | 4.65M | 38.62M | 36.38M | 38.58M | 3.01M | 36.98M | 44.54M | -6.25M | 45.88M | 48.16M | 52.38M | 56.06M | 51.89M | 52.72M | 54.47M | 50.15M | 51.19M | 46.07M | 48.18M | 48.28M | 49.40M |
|
Current Assets
|
| | | 184.13M | | | | 75.40M | | | 176.06M | 50.34M | 164.31M | 143.37M | 146.80M | 85.79M | 153.93M | 152.36M | 158.72M | 108.86M | 166.18M | 166.84M | 158.98M | 191.38M | 198.01M | 210.18M | 217.96M | 133.79M | 384.35M | 374.83M | 377.81M | 360.87M | 88.78M | 314.42M | 293.86M | 298.53M | 117.30M | 296.93M | 306.75M | 299.90M | 93.24M | 307.25M | 284.55M | 285.11M | 72.19M | 294.77M | 300.36M | 293.16M | 178.54M | 317.34M | 315.32M | 190.53M | 194.56M | 330.66M | 358.49M | 370.77M |
|
Property, Plant & Equipment (Net)
|
26.70M | 30.96M | 35.87M | 42.26M | 40.15M | 39.74M | 43.29M | 46.15M | 49.22M | 51.10M | 42.73M | 40.87M | 38.46M | 34.92M | 32.87M | 34.16M | 33.95M | 33.74M | 35.70M | 32.55M | 33.32M | 36.78M | 34.21M | 36.37M | 36.68M | 38.72M | 40.42M | 37.23M | 52.61M | 51.70M | 50.80M | 48.44M | 45.90M | 43.38M | 38.59M | 36.64M | 37.65M | 35.10M | 37.16M | 34.74M | 35.65M | 39.45M | 40.26M | 40.81M | 45.60M | 42.97M | 44.53M | 41.59M | 41.95M | 39.33M | 35.58M | 34.33M | 33.08M | 35.95M | 38.56M | 39.97M |
|
Long-Term Investments
|
0.16M | 0.20M | 0.21M | 0.20M | 0.23M | 0.20M | 0.22M | 0.22M | 0.23M | 0.23M | 0.22M | 0.21M | 0.20M | 0.17M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 1.42M | 1.42M | 1.23M | 1.04M | -1.16M | -0.10M | -0.10M | 12.39M | -1.25M | -1.25M | -0.01M | -0.06M | -0.18M | -0.28M | -0.50M | 0.84M | -0.55M | 0.91M | -0.28M | -0.42M | -0.42M | 0.89M | -0.38M | -0.60M | -0.69M | 1.19M | -0.29M | 0.76M | 0.60M | 0.71M | 0.71M | 0.74M | 0.74M | 0.52M | 0.48M | 0.55M | 0.49M |
|
Goodwill
|
8.87M | 9.45M | 9.83M | 9.64M | 9.76M | 9.33M | 11.37M | 10.08M | 10.24M | 10.40M | 9.54M | 8.51M | 8.76M | 8.29M | 8.31M | 8.04M | 8.23M | 7.83M | 8.01M | 5.43M | 5.41M | 5.49M | 5.10M | 3.61M | 3.75M | 3.72M | 3.73M | 3.59M | 70.88M | 63.01M | 63.07M | 62.34M | 50.09M | 49.97M | 39.57M | 39.59M | 39.86M | 39.72M | 39.81M | 39.84M | 40.00M | 39.91M | 39.53M | 39.48M | 39.51M | 39.41M | 39.33M | 39.21M | 39.40M | 39.35M | 39.22M | 39.27M | 39.33M | 39.26M | 39.61M | 39.69M |
|
Intangibles
|
| | | | | | | 4.40M | | | | 3.35M | | | | 2.59M | | | | 0.74M | | | | | | | | | | | | | 26.87M | | | | 19.93M | | | | 16.75M | | | | 12.62M | | | | 10.83M | | | | 9.01M | | | |
|
Goodwill & Intangibles
|
5.92M | 5.73M | 5.42M | 5.06M | 4.86M | 4.38M | 4.41M | 4.40M | 4.26M | 4.10M | 3.63M | 3.35M | 3.11M | 2.78M | 2.62M | 2.59M | 2.53M | 2.36M | 2.29M | 0.74M | 0.69M | 0.65M | 0.56M | 0.02M | 0.02M | 0.02M | 0.05M | 0.08M | 29.39M | 39.11M | 38.58M | 37.82M | 23.36M | 21.65M | 20.23M | 19.59M | 19.93M | 18.46M | 18.01M | 16.81M | 16.75M | 15.94M | 14.54M | 13.49M | 12.62M | 11.85M | 11.04M | 10.85M | 10.83M | 10.26M | 9.49M | 9.11M | 9.01M | 8.69M | 9.09M | 8.93M |
|
Long-Term Deferred Tax
|
-3.36M | -4.31M | -5.33M | -7.14M | -1.93M | -4.44M | -6.54M | 4.93M | | | | 5.57M | | | | 4.17M | | | | 3.78M | | | | | | | | | | | | | | | | | 11.36M | | | | 11.09M | | | | 11.40M | | | | 14.45M | | | | 12.27M | | | |
|
Other Non-Current Assets
|
-0.12M | -0.35M | -0.59M | -0.79M | -0.12M | -0.35M | -0.54M | 6.78M | -0.12M | -0.30M | -0.41M | 4.74M | -0.19M | -0.37M | -0.50M | 5.51M | -0.14M | -0.33M | -0.48M | 6.65M | -0.16M | -0.30M | -0.54M | -0.12M | -0.36M | -0.62M | 0.36M | 0.15M | -0.53M | 10.14M | -0.96M | -1.12M | 28.09M | -0.11M | -0.36M | -0.79M | 13.56M | -0.74M | -1.50M | -1.86M | 16.20M | -0.39M | -0.37M | -0.55M | 3.13M | -0.38M | -1.16M | 15.79M | 3.99M | -0.71M | -1.51M | -2.34M | 5.85M | 21.69M | 24.51M | 26.50M |
|
Non-Current Assets
|
| | | 1.74M | | | | 21.86M | | | 2.36M | 17.70M | 1.92M | 1.60M | 1.68M | 16.76M | 1.60M | 1.60M | 1.14M | 12.96M | 1.33M | 1.10M | 1.57M | 1.70M | 1.93M | 1.72M | 0.92M | 1.06M | 3.00M | 4.00M | 3.86M | 3.33M | 3.37M | 3.20M | 2.84M | 2.79M | 2.95M | 3.40M | 3.34M | 3.35M | 3.15M | 3.40M | 3.46M | 3.22M | 3.13M | 3.79M | 3.76M | 3.97M | 3.99M | 3.85M | 3.43M | 3.43M | 5.85M | 5.89M | 5.96M | 5.29M |
|
Assets
|
155.91M | 162.91M | 177.29M | 185.87M | 193.68M | 161.04M | 176.50M | 188.34M | 198.87M | 188.09M | 178.41M | 157.46M | 166.23M | 144.96M | 148.48M | 147.34M | 155.53M | 153.96M | 159.87M | 160.54M | 167.51M | 167.95M | 160.55M | 193.08M | 199.93M | 211.90M | 218.87M | 207.17M | 387.35M | 378.83M | 381.67M | 364.19M | 339.24M | 317.62M | 296.69M | 301.32M | 312.47M | 300.33M | 310.09M | 303.25M | 293.02M | 310.65M | 288.02M | 288.33M | 290.93M | 298.56M | 304.12M | 297.13M | 318.69M | 321.19M | 318.75M | 320.67M | 326.88M | 336.55M | 364.45M | 376.06M |
|
Accounts Payables
|
| | | | | | | 10.51M | | | | 9.32M | | | | 9.52M | | | | 11.44M | | | | | | | | 19.06M | | | | | | | | | 19.72M | | | | 21.27M | | | | 21.94M | | | | 20.84M | | | | 18.85M | | | |
|
Notes Payables
|
| | | | | 0.17M | 0.17M | 0.30M | | | | 0.35M | | | | 0.04M | | | | | | | | | | | | | 81.69M | | | -4.44M | | | | | 20.39M | | | | 17.75M | | | | 11.85M | | | | 0.35M | | | | 0.11M | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | | | | 4.40M | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | 0.17M | 0.17M | 10.80M | | | | 9.67M | | | | 9.57M | | | | 11.44M | | | | | | | | 19.06M | 81.69M | | | -4.44M | | | | | 41.56M | | | | 43.43M | | | | 33.78M | | | | 21.20M | | | | 18.96M | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | 11.80M | | | | 10.09M | | | | | | | | | | | | | | | | | | | | | 16.00M | | | | 14.97M | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.24M | | 2.97M | 4.06M | | | 0.94M | 21.85M | | | 0.29M | 20.97M | | | 0.99M | 22.37M | 1.57M | | 1.10M | 30.28M | 2.05M | | -1.07M | | | | | | | | | | | | 6.18M | 7.45M | 37.68M | | 1.26M | 1.52M | 40.77M | | | | 37.41M | | 3.54M | | 44.15M | | 3.27M | | 45.90M | | | |
|
Short term Debt
|
| | | | | | | | | | | 0.05M | | | | 0.12M | | | | | | | | | | | | 0.00M | 81.69M | | | | | | | | 20.39M | | | | 17.75M | | | | 11.85M | | | | 0.35M | | | | 0.11M | | | |
|
Current Deferred Revenue
|
| | | | | | | 6.71M | | | | 7.87M | | | | 9.53M | | | | 9.85M | | | | | | | | 14.04M | | | | | | | | | 24.35M | | | | 24.33M | | | | 21.78M | | | | 27.12M | | | | 22.86M | | | |
|
Total Current Liabilities
|
| | | | | | | 57.26M | | | | 38.54M | | | | 41.64M | | | | 51.60M | | | | | | | | 27.52M | | | | | | | | | 112.73M | | | | 104.13M | | | | 92.97M | | | | 92.46M | | | | 87.72M | | | |
|
Non-Current Debt
|
| | | | | | | 0.23M | -0.01M | -0.02M | -0.04M | 0.17M | -0.01M | -0.02M | -0.03M | -0.04M | -0.01M | -0.11M | -0.11M | -0.18M | | | | | | | | | | | | | | | | | 34.07M | | | | 13.67M | | | | 0.34M | | | | 0.24M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.87M | | | | 0.73M | | | | 0.81M | | | | 1.03M | | | | | | | | | | | | | | | | | 8.54M | | | | 8.90M | | | | 13.04M | | | | 13.26M | | | | 12.23M | | | |
|
Pension
|
0.08M | 0.30M | 0.48M | 0.68M | 0.17M | 0.44M | 0.66M | 6.47M | 0.15M | 0.48M | 0.68M | 6.87M | 0.25M | 0.66M | 0.70M | 7.92M | 0.49M | 0.73M | 0.92M | 9.61M | 0.52M | 0.94M | 1.29M | 0.30M | 0.49M | 0.83M | -0.13M | -0.07M | 0.36M | 0.27M | 1.18M | 1.29M | 1.09M | 0.83M | 0.90M | 1.35M | 19.71M | 0.46M | 1.18M | 1.57M | 22.48M | 0.92M | 1.07M | 1.30M | 21.22M | 0.86M | 1.59M | 2.28M | 24.56M | 0.76M | 1.68M | 2.25M | 27.59M | 1.03M | 1.62M | 2.13M |
|
Minority Interest
|
| | | | | | | 4.39M | | | | 4.16M | | | | 3.98M | | | | 4.57M | | | -0.50M | | | | | 7.24M | | | | | | | | | 2.71M | | | | 5.34M | | | | 7.06M | | | | 5.79M | | | | 6.03M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 1.05M | | | | 0.79M | | | | 0.64M | | | | 0.22M | | | | | | | | | | | | | | | | | 2.49M | | | | 1.95M | | | | 1.53M | | | | 1.12M | | | | 0.42M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19M | -2.04M | -2.25M | -4.14M | | | | 2.69M | | | | 1.75M | | | | 6.89M | | | | 4.77M | | | | 8.95M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 5.32M | | | | 4.25M | | | | 3.86M | | | | 2.60M | | | | | | | | 0.51M | | | | | | | | | 2.34M | | | | 2.34M | | | | 2.07M | | | | 2.03M | | | | 2.10M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 15.92M | | | | 13.56M | | | | 13.69M | | | | 13.46M | | | | | | | | 14.77M | | | | | | | | | 69.85M | | | | 51.09M | | | | 45.10M | | | | 45.98M | | | | 47.90M | | | |
|
Total Debt
|
| | | | | | | 0.23M | -0.01M | -0.02M | -0.04M | 0.22M | -0.01M | -0.02M | -0.03M | 0.08M | -0.01M | -0.11M | -0.11M | -0.18M | | | | | | | | 0.00M | 81.69M | | | | | | | | 54.46M | | | | 31.43M | | | | 12.19M | | | | 0.59M | | | | 0.11M | | | |
|
Common Equity
|
| | | 133.84M | | | | 115.16M | | | | 105.35M | | | | 92.01M | | | | 95.48M | | | | | | | | 131.76M | | | | | 135.91M | | | | 129.90M | | | | 137.80M | | | | 152.86M | | | | 180.25M | | | | 191.26M | | | |
|
Shareholder's Equity
|
| | | 133.84M | | | | 115.16M | | | | 105.35M | | | | 92.01M | | | | 95.48M | | | | | | | | 124.53M | | | | | 135.91M | | | | 129.90M | | | | 137.80M | | | | 152.86M | | | | 180.25M | | | | 191.26M | | | |
|
Liabilities and Shareholders Equity
|
155.91M | 162.91M | 177.29M | 185.87M | 193.68M | 161.04M | 176.50M | 188.34M | 198.87M | 188.09M | 178.41M | 157.46M | 166.23M | 144.96M | 148.48M | 147.34M | 155.53M | 153.96M | 159.87M | 160.54M | 167.51M | 167.95M | 160.55M | 193.08M | 199.93M | 211.90M | 218.87M | 207.17M | 387.35M | 378.83M | 381.67M | 364.19M | 339.24M | 317.62M | 296.69M | 301.32M | 312.47M | 300.33M | 310.09M | 303.25M | 293.02M | 310.65M | 288.02M | 288.33M | 290.93M | 298.56M | 304.12M | 297.13M | 318.69M | 321.19M | 318.75M | 320.67M | 326.88M | 336.55M | 364.45M | 376.06M |
|
Treasury Shares
|
| | | | | | | 2.51M | | | | 2.51M | | | | 2.51M | | | | 2.51M | | | | | | | | | | | | | 0.23M | | | | 2.66M | | | | 0.05M | | | | 0.21M | | | | 3.58M | | | | 3.58M | | | |
|
Retained Earnings
|
| | | | | | | 43.69M | | | | 43.19M | | | | 32.19M | | | | 38.83M | | | | | | | | | | | | | | | | | 127.68M | | | | 143.26M | | | | 168.96M | | | | 203.56M | | | | 226.18M | | | |