|
Assets
|
185.87M | 188.34M | 157.46M | 147.34M | 160.54M | 339.24M | 312.47M | 293.02M | 290.93M | 318.69M | 326.88M |
|
Cash & Equivalents
|
60.81M | 46.67M | 35.27M | 29.45M | 41.70M | 53.96M | 72.18M | 50.31M | 27.85M | 53.43M | 77.36M |
|
Short-term Investments
|
-34.47M | 1.51M | 0.07M | | | 0.36M | 6.66M | 4.41M | 0.32M | 0.12M | 0.01M |
|
Cash & Current Investments
|
26.35M | 48.18M | 35.34M | 29.45M | 41.70M | 54.32M | 78.85M | 54.71M | 28.17M | 53.55M | 77.37M |
|
Receivables - Net
|
24.91M | 31.16M | 25.29M | 26.19M | 29.24M | 45.09M | 39.34M | 43.92M | 45.82M | 45.39M | 47.69M |
|
Receivables - Other
|
7.84M | 5.24M | 0.10M | 0.14M | 0.30M | 0.43M | 0.29M | 0.31M | 0.38M | | |
|
Receivables
|
32.75M | 36.40M | 25.40M | 26.32M | 29.54M | 45.52M | 39.63M | 44.23M | 46.20M | 45.39M | 47.69M |
|
Raw Materials
|
| | 1.29M | 2.52M | | | 5.52M | 12.97M | | | |
|
Work In Process
|
| | 0.10M | | | | | | | | |
|
Finished Goods
|
| | | | | | 17.11M | 14.16M | | | |
|
Inventory
|
7.92M | 8.50M | 10.88M | 14.75M | 14.51M | 25.54M | 22.62M | 27.13M | 28.51M | 26.87M | 23.43M |
|
Current Deferred Tax Assets
|
| | 2.77M | 2.50M | | | | | | | |
|
Prepaid Assets
|
6.14M | 12.77M | 15.16M | 15.40M | 18.44M | 49.20M | 38.62M | 36.98M | 48.16M | 52.72M | 46.07M |
|
Current Assets
|
184.13M | 75.40M | 50.34M | 85.79M | 108.86M | 88.78M | 117.30M | 93.24M | 72.19M | 178.54M | 194.56M |
|
Property, Plant & Equipment (Net)
|
42.26M | 46.15M | 40.87M | 34.16M | 32.55M | 45.90M | 37.65M | 35.65M | 45.60M | 41.95M | 33.08M |
|
Long-Term Investments
|
0.20M | 0.22M | 0.21M | 0.16M | 1.42M | 1.67M | 0.91M | 0.89M | 1.19M | 0.71M | 0.52M |
|
Goodwill
|
9.64M | 10.08M | 8.51M | 8.04M | 5.43M | 50.09M | 39.86M | 40.00M | 39.51M | 39.40M | 39.33M |
|
Intangibles
|
5.06M | 4.40M | 3.35M | 2.59M | 0.74M | 26.87M | 19.93M | 16.75M | 12.62M | 10.83M | 9.01M |
|
Goodwill & Intangibles
|
14.70M | 14.48M | 11.87M | 10.63M | 6.17M | 76.96M | 59.79M | 56.75M | 52.13M | 50.23M | 48.34M |
|
Long-Term Deferred Tax
|
-7.14M | 4.93M | 5.57M | 4.17M | 3.78M | | 11.36M | 11.09M | 11.40M | 14.45M | 12.27M |
|
Other Non-Current Assets
|
-0.79M | 6.78M | 4.74M | 5.51M | 6.65M | 28.09M | 13.56M | 16.20M | 3.13M | 3.99M | 5.85M |
|
Non-Current Assets
|
1.74M | 21.86M | 17.70M | 16.76M | 12.96M | 3.37M | 2.95M | 3.15M | 3.13M | 3.99M | 5.85M |
|
Accounts Payables
|
| 10.51M | 9.32M | 9.52M | 11.44M | 22.66M | 19.72M | 21.27M | 21.94M | 20.84M | 18.85M |
|
Notes Payables
|
| 0.30M | 0.35M | 0.04M | | | 20.39M | 17.75M | 11.85M | 0.35M | 0.11M |
|
Dividends payables
|
121.38M | 147.82M | 160.17M | 150.32M | 170.17M | 279.33M | 1.46M | 4.40M | 293.07M | 319.98M | 194.56M |
|
Payables
|
121.38M | 158.63M | 169.83M | 159.89M | 181.60M | 301.99M | 41.56M | 43.43M | 326.85M | 341.18M | 213.52M |
|
Accumulated Expenses
|
| | 11.80M | 10.09M | | | 16.00M | 14.97M | | | |
|
Other Accumulated Expenses
|
4.06M | 21.85M | 20.97M | 22.37M | 30.28M | | 37.68M | 40.77M | 37.41M | 44.15M | 45.90M |
|
Short term Debt
|
| | 0.05M | 0.12M | | 18.11M | 20.39M | 17.75M | 11.85M | 0.35M | 0.11M |
|
Current Leases
|
| | | | | 1.79M | | | | | |
|
Current Deferred Revenue
|
| 6.71M | 7.87M | 9.53M | 9.85M | 29.15M | 24.35M | 24.33M | 21.78M | 27.12M | 22.86M |
|
Total Current Liabilities
|
| 57.26M | 38.54M | 41.64M | 51.60M | 29.37M | 112.73M | 104.13M | 92.97M | 92.46M | 87.72M |
|
Non-Current Debt
|
| 0.23M | 0.17M | -0.04M | -0.18M | 49.80M | 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
|
0.68M | 6.47M | 6.87M | 7.92M | 9.61M | 1.09M | 19.71M | 22.48M | 21.22M | 24.56M | 27.59M |
|
Minority Interest
|
| 4.39M | 4.16M | 3.98M | 4.57M | 6.58M | 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
|
| | | | | 10.84M | 2.69M | 1.75M | 6.89M | 4.77M | 8.95M |
|
Other Non-Current Liabilities
|
| 5.32M | 4.25M | 3.86M | 2.60M | 0.14M | 2.34M | 2.34M | 2.07M | 2.03M | 2.10M |
|
Total Non-Current Liabilities
|
| 15.92M | 13.56M | 13.69M | 13.46M | 0.10M | 69.85M | 51.09M | 45.10M | 45.98M | 47.90M |
|
Total Liabilities
|
52.02M | 73.18M | 52.10M | 55.33M | 65.06M | 203.32M | 182.57M | 155.22M | 138.07M | 138.44M | 135.62M |
|
Total Debt
|
| 0.23M | 0.22M | 0.08M | -0.18M | 67.91M | 54.46M | 31.43M | 12.19M | 0.59M | 0.11M |
|
Common Equity
|
133.84M | 115.16M | 105.35M | 92.01M | 95.48M | 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 | 135.91M | 129.90M | 137.80M | 152.86M | 180.25M | 191.26M |
|
Liabilities and Shareholders Equity
|
185.87M | 188.34M | 157.46M | 147.34M | 160.54M | 339.24M | 312.47M | 293.02M | 290.93M | 318.69M | 326.88M |
|
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 |