|
Cash & Equivalents
|
18.28M | 16.87M | 22.64M | 73.40M | 71.23M | 59.11M | 33.31M | 25.08M | 18.07M | 14.55M | 13.01M | 6.81M | 5.79M | 5.05M | 11.61M | 7.14M | 6.48M | 9.97M | 10.78M | 11.02M | 12.16M | 12.68M | 17.50M | 12.36M | 12.87M | 18.09M | 22.04M | 23.84M | 27.45M | 42.66M | 49.29M | 57.40M | 52.49M | 70.20M | 61.44M | 68.42M | 99.84M | 18.59M | 21.97M | 29.93M | 31.25M | 34.26M | 27.12M | 21.79M | 52.60M | 55.64M | 48.19M | 56.55M | 72.00M | 78.44M | 76.25M | 65.98M | 72.00M |
|
Short-term Investments
|
14.35M | 16.93M | 10.39M | 9.15M | 4.71M | 15.07M | 38.81M | 42.60M | 42.21M | 37.35M | 36.69M | 37.51M | 36.47M | 23.26M | 23.92M | 22.39M | 20.72M | 18.66M | 17.86M | 15.91M | 27.99M | 30.34M | 30.45M | 32.23M | 32.05M | 32.50M | 33.80M | 38.12M | 39.38M | 31.25M | 47.12M | 47.27M | 47.23M | 39.07M | 48.04M | 36.14M | | 0.07M | | | | | | | | 0.15M | | | | 0.05M | | | |
|
Cash & Current Investments
|
32.63M | 33.80M | 33.04M | 82.56M | 75.94M | 74.18M | 72.12M | 67.69M | 60.28M | 51.90M | 49.70M | 44.32M | 42.26M | 28.31M | 35.53M | 29.53M | 27.20M | 28.63M | 28.64M | 26.93M | 40.14M | 43.02M | 47.95M | 44.59M | 44.92M | 50.59M | 55.84M | 61.96M | 66.83M | 73.91M | 96.41M | 104.67M | 99.72M | 109.27M | 109.47M | 104.55M | 99.84M | 18.66M | 21.97M | 29.93M | 31.25M | 34.26M | 27.12M | 21.79M | 52.60M | 55.79M | 48.19M | 56.55M | 72.00M | 78.48M | 76.25M | 65.98M | 72.00M |
|
Receivables - Net
|
11.05M | 13.86M | 9.18M | 12.34M | 17.29M | 17.88M | 12.59M | 15.21M | 16.41M | 17.51M | 8.86M | 15.58M | 14.85M | 23.07M | 12.04M | 15.94M | 14.50M | 19.79M | 10.85M | 22.78M | 21.98M | 30.66M | 17.08M | 24.78M | 14.83M | 27.67M | 23.21M | 25.50M | 24.00M | 23.21M | 26.27M | 19.82M | 28.64M | 22.11M | 20.37M | 27.74M | 26.55M | 35.16M | 21.57M | 17.74M | 0.02M | 27.25M | 0.02M | 24.58M | 25.11M | 19.88M | 18.86M | 26.23M | 16.30M | 21.55M | 27.88M | 30.50M | 31.38M |
|
Receivables - Other
|
1.06M | 1.66M | 2.86M | 1.40M | 2.53M | 3.69M | -0.83M | 2.30M | 2.08M | 2.36M | 2.95M | 4.41M | 3.11M | 2.88M | 5.92M | 3.48M | 4.02M | 3.06M | 2.93M | 2.09M | 2.68M | 2.38M | 2.03M | 1.86M | 1.86M | 3.31M | 3.44M | 3.29M | 1.72M | 3.27M | 1.74M | 2.98M | 3.53M | 4.52M | 4.09M | 2.45M | 4.39M | 8.87M | 7.87M | 6.41M | 0.01M | 8.71M | 0.00M | 3.08M | 1.65M | 5.96M | 6.41M | 4.94M | 4.55M | 5.55M | 6.02M | 4.70M | 1.67M |
|
Receivables
|
12.12M | 15.52M | 12.04M | 13.74M | 19.82M | 21.58M | 11.76M | 17.51M | 18.49M | 19.87M | 11.82M | 19.99M | 17.96M | 25.95M | 17.96M | 19.41M | 18.52M | 22.85M | 13.78M | 24.86M | 24.66M | 33.04M | 19.11M | 26.64M | 16.68M | 30.98M | 26.65M | 28.79M | 25.72M | 26.48M | 28.00M | 22.80M | 32.18M | 26.63M | 24.46M | 30.19M | 30.94M | 44.03M | 29.43M | 24.15M | 0.03M | 35.96M | 0.02M | 27.66M | 26.75M | 25.84M | 25.27M | 31.17M | 20.85M | 27.09M | 33.89M | 35.20M | 33.05M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | 7.22M | | | | 7.05M | | | | 12.69M | | | | 11.70M | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | 6.23M | | | | 6.16M | | | | 4.79M | | | | 9.04M | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | 6.54M | | | | 5.17M | | | | 7.02M | | | | 12.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
17.07M | 20.51M | 23.74M | 23.90M | 22.28M | 21.93M | 28.61M | 23.87M | 25.55M | 25.42M | 27.43M | 24.79M | 26.81M | 26.34M | 31.61M | 28.42M | 28.09M | 25.59M | 27.68M | 24.07M | 23.14M | 21.07M | 28.18M | 27.37M | 28.93M | 29.32M | 31.71M | 35.50M | 34.03M | 43.17M | 41.79M | 47.65M | 42.62M | 42.02M | 41.16M | 44.60M | 48.16M | 67.42M | 64.76M | 64.52M | 0.07M | 68.78M | 0.08M | 80.24M | 73.80M | 88.48M | 84.35M | 78.71M | 71.56M | 78.82M | 78.36M | 82.08M | 85.41M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | 1.06M | | | | 0.82M | | | | 1.09M | | | | 1.24M | | | | 2.10M | | | | 3.99M | | | | 3.88M | | | | 4.41M | | | | 3.85M | | | |
|
Current Assets
|
61.81M | 69.83M | | 120.20M | | | | | | | | | | | | | | 77.08M | | | | 96.88M | | 98.60M | 90.54M | 110.89M | 114.20M | 126.25M | 126.58M | 143.56M | 166.20M | 175.12M | 174.51M | 177.91M | 175.09M | 179.35M | 178.94M | 130.04M | 116.16M | 118.60M | 0.14M | 139.00M | 0.13M | 129.68M | 153.15M | 169.96M | 157.81M | 166.43M | 164.41M | 184.35M | 188.50M | 183.27M | 192.73M |
|
Property, Plant & Equipment (Net)
|
17.86M | 18.83M | 19.29M | 19.99M | 20.95M | 21.44M | 21.38M | 21.67M | 21.78M | 21.77M | 21.52M | 21.56M | 21.30M | 57.14M | 21.46M | 21.14M | 20.72M | 60.77M | 22.66M | 23.93M | 23.60M | 65.86M | 25.12M | 24.92M | 24.41M | 25.00M | 24.64M | 24.48M | 24.20M | 24.55M | 24.38M | 24.57M | 25.32M | 25.68M | 25.49M | 25.66M | 25.86M | 78.57M | 26.10M | 25.91M | 0.03M | 26.16M | 0.03M | 26.94M | 27.36M | 28.22M | 30.73M | 31.97M | 33.75M | 36.24M | 37.41M | 37.89M | 38.10M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | | | | 147.01M | | | | 30.31M | 30.31M | 30.31M | 30.31M | 30.31M | 30.31M | 30.31M | 30.31M |
|
Intangibles
|
| | | | | 0.14M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 3.17M | 3.41M | 3.38M | 154.43M | 151.86M | 150.45M | 0.15M | 147.07M | 0.15M | 143.99M | 142.50M | 110.15M | 108.31M | 106.52M | 104.73M | 103.23M | 101.42M | 99.64M | 99.19M |
|
Goodwill & Intangibles
|
| | | | | 0.14M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 3.59M | 3.41M | 3.38M | 154.43M | 151.86M | 150.45M | 0.15M | 294.08M | 0.15M | 143.99M | 142.50M | 140.47M | 138.62M | 136.83M | 135.04M | 133.54M | 131.74M | 129.95M | 129.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 1.90M | 1.64M | 1.45M | 1.31M | 0.94M | 0.63M | 0.30M | | | | | | | | | | | | | | | | | 0.49M | 2.06M | 0.66M | 1.72M |
|
Other Non-Current Assets
|
0.17M | 0.22M | 0.21M | 0.19M | 0.18M | 0.25M | 0.26M | 0.16M | 0.14M | 0.18M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.07M | 0.07M | 0.04M | 0.37M | 0.40M | 0.44M | 0.05M | 0.17M | 0.17M | 0.18M | 0.17M | 0.17M | 0.17M | 0.18M | 0.35M | 1.05M | 1.06M | 1.08M | 1.57M | 3.17M | 3.41M | 3.38M | 153.66M | | | | 7.58M | | | | 0.51M | | | | 0.11M | | | |
|
Non-Current Assets
|
18.42M | 19.28M | | 20.35M | | | | | | | | | | | | | | 22.62M | | | | 25.23M | | 25.09M | 24.58M | 27.23M | 30.90M | 30.24M | 29.92M | 30.23M | 30.59M | 30.97M | 31.83M | 32.75M | 35.44M | 37.00M | 37.58M | 188.62M | 186.93M | 185.53M | 0.18M | 183.37M | 0.19M | 184.71M | 183.90M | 184.94M | 185.37M | 184.61M | 186.80M | 187.91M | 186.60M | 184.90M | 184.48M |
|
Assets
|
| | | | | | | | | | | | | | | | | 99.70M | | | | 122.11M | | 123.69M | 115.12M | 138.12M | 145.09M | 156.49M | 156.50M | 173.80M | 196.79M | 206.09M | 206.34M | 210.66M | 210.53M | 216.35M | 216.53M | 318.67M | 303.10M | 304.13M | 319.64M | 322.38M | 316.80M | 314.39M | 337.06M | 354.91M | 343.17M | 351.04M | 351.21M | 372.25M | 375.11M | 368.17M | 377.21M |
|
Accounts Payables
|
12.59M | 12.22M | 12.69M | 9.10M | 9.12M | 14.09M | 16.32M | 15.94M | 15.74M | 16.53M | 13.38M | 14.81M | 16.83M | 16.92M | 18.30M | 10.25M | 8.92M | 16.28M | 14.65M | 14.13M | 12.00M | 18.04M | 16.95M | 16.46M | 11.51M | 17.29M | 15.26M | 19.88M | 13.08M | 24.83M | 18.44M | 22.76M | 15.11M | 16.11M | 15.08M | 17.95M | 19.01M | 25.10M | 11.68M | 17.95M | 0.03M | 32.92M | 0.03M | 27.97M | 12.81M | 24.80M | 16.49M | 19.53M | 14.79M | 27.73M | 24.85M | 25.08M | 24.88M |
|
Notes Payables
|
0.01M | 5.37M | 5.49M | 5.53M | 5.66M | 8.72M | 8.68M | 8.80M | 8.19M | 7.49M | 7.41M | 7.92M | 7.71M | 0.04M | 0.19M | 0.39M | | 0.41M | | 0.55M | | 0.61M | | | | 0.56M | | | | | | | | | | | | | | | | 4.44M | | | | | | | | | | | |
|
Payables
|
12.61M | 17.59M | 18.19M | 14.63M | 14.78M | 22.81M | 25.00M | 24.74M | 23.93M | 24.02M | 20.79M | 22.73M | 24.54M | 16.95M | 18.49M | 10.64M | 8.92M | 16.69M | 14.65M | 14.68M | 12.00M | 18.65M | 16.95M | 16.46M | 11.51M | 17.85M | 15.26M | 19.88M | 13.08M | 24.83M | 18.44M | 22.76M | 15.11M | 16.11M | 15.08M | 17.95M | 19.01M | 25.10M | 11.68M | 17.95M | 0.03M | 37.36M | 0.03M | 27.97M | 12.81M | 24.80M | 16.49M | 19.53M | 14.79M | 27.73M | 24.85M | 25.08M | 24.88M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | 1.45M | | | | 1.08M | | | | 0.49M | | | | 0.14M | | | | 0.29M | | | | 0.59M | | | | 0.61M | | | | 0.54M | | | | 0.45M | | | |
|
Other Accumulated Expenses
|
3.03M | 3.41M | 3.30M | 5.48M | 4.31M | 4.31M | -0.66M | 4.51M | 3.90M | 4.04M | 3.49M | 3.38M | 3.87M | 4.06M | 4.35M | 6.07M | 4.74M | 5.61M | 4.84M | 6.77M | 6.30M | 5.82M | -0.89M | 4.86M | 4.66M | 5.26M | 4.42M | 4.88M | 0.43M | 5.81M | 4.88M | 5.50M | 6.24M | 7.55M | 5.68M | 6.99M | 6.35M | 7.14M | 6.67M | 6.11M | 0.01M | 7.58M | 0.01M | 7.24M | 7.32M | 8.26M | 6.21M | 7.23M | 8.10M | 9.67M | 19.32M | 8.80M | 9.44M |
|
Short term Debt
|
| | | | | | | | | | | | | | 0.19M | | 0.42M | 0.41M | 0.44M | | 0.60M | 0.61M | 0.61M | 0.59M | 0.58M | 0.45M | 0.47M | 0.48M | 0.57M | 0.49M | 0.47M | 0.43M | 0.32M | 0.24M | 0.13M | 0.06M | 0.05M | 2.63M | 3.73M | 4.45M | 0.00M | 4.44M | 0.00M | 4.44M | 15.99M | 15.00M | 12.98M | 12.61M | 9.48M | 10.18M | 10.89M | 9.85M | 10.59M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.96M | 0.96M | 0.96M | 1.02M | 0.93M | 0.99M | 1.04M | 1.07M | 1.09M | 1.15M | 1.18M | 1.15M | 1.02M | 1.01M | 0.00M | 1.02M | 0.00M | 1.06M | 1.14M | 1.38M | 1.47M | 1.49M | 1.59M | 1.63M | 1.78M | 1.87M | 1.91M |
|
Current Deferred Revenue
|
13.70M | 12.05M | 10.49M | 10.15M | 9.49M | 8.51M | 7.68M | 6.87M | 3.63M | 7.01M | 6.96M | 6.89M | 6.47M | 5.61M | 7.04M | 5.42M | 4.86M | 4.90M | 4.91M | 5.18M | 4.82M | 4.93M | 4.98M | 3.07M | 1.85M | 0.46M | 0.60M | 0.54M | 0.56M | 0.59M | 0.65M | 1.02M | 1.52M | 2.02M | 2.52M | 3.02M | 3.58M | 0.04M | 0.04M | 0.04M | 40.00 | 0.04M | 419.00 | 0.04M | 0.01M | 0.15M | 0.03M | 0.03M | 0.04M | 0.17M | 0.20M | 0.18M | 1.02M |
|
Total Current Liabilities
|
21.23M | 29.18M | | 28.71M | | | | | | | | | | | | | | 27.21M | | | | 29.40M | | 24.98M | 18.61M | 23.57M | 21.57M | 26.66M | 20.62M | 32.74M | 25.36M | 30.27M | 23.19M | 24.97M | 21.98M | 26.15M | 26.59M | 54.06M | 42.23M | 49.68M | 0.07M | 75.70M | 0.07M | 65.83M | 37.27M | 49.59M | 37.17M | 40.90M | 34.00M | 49.39M | 57.05M | 45.77M | 47.84M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 0.15M | 0.72M | | | 1.36M | 1.33M | | | 1.37M | | | | 0.69M | 0.59M | 0.48M | 0.46M | 0.26M | 0.14M | 0.06M | 0.05M | 0.04M | 0.02M | 0.01M | | 17.41M | 16.30M | 15.19M | 0.01M | 12.96M | 0.01M | 10.74M | | | | | | | | | |
|
Convertible Debt
|
22.37M | 18.75M | 19.50M | 19.93M | 20.65M | 7.50M | 7.69M | 8.04M | 7.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | 3.66M | | | | 0.71M | | | | 0.67M | | | | 0.23M | | | | 2.02M | | | | 0.01M | | | | | | | | | | | | | | | |
|
Pension
|
0.71M | 0.72M | 0.74M | 0.77M | 0.87M | 0.83M | 0.80M | 0.83M | 7.59M | 0.72M | 0.74M | 0.69M | 0.61M | 0.79M | 0.65M | 0.40M | 0.80M | 0.72M | 0.82M | 0.86M | 1.00M | 1.14M | 1.13M | 1.05M | 1.03M | 0.79M | 0.82M | 0.82M | 0.88M | 1.27M | 1.25M | 1.27M | 1.26M | 1.41M | 1.37M | 1.43M | 1.47M | 1.28M | 1.27M | 0.76M | 813.00 | 0.67M | 473.00 | 0.56M | 0.56M | 0.62M | 0.61M | 0.60M | 0.62M | 0.51M | 0.52M | 0.57M | 0.59M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 4.04M | 3.99M | 4.05M | 3.98M | 3.66M | 3.70M | 3.59M | 3.59M | 3.42M | 3.40M | 3.28M | 3.16M | 3.06M | 2.49M | 0.00M | 2.18M | 0.00M | 4.97M | 4.72M | 7.44M | 7.28M | 7.07M | 9.57M | 9.43M | 9.32M | 9.55M | 9.56M |
|
Other Non-Current Liabilities
|
0.33M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.93M | 42.53M | 41.30M | 0.04M | 37.31M | -0.00M | 36.51M | 36.48M | 34.38M | -5.50M | 34.24M | 34.12M | 32.82M | 32.99M | 32.78M | 32.54M |
|
Total Non-Current Liabilities
|
36.81M | 31.54M | | 30.85M | | | | | | | | | | | | | | 5.75M | | | | 3.22M | | 2.81M | 2.59M | 2.17M | 6.05M | 5.83M | 5.74M | 5.74M | 5.62M | 6.06M | 6.42M | 7.06M | 7.33M | 7.86M | 8.32M | 87.79M | 85.72M | 82.88M | 0.08M | 70.65M | 0.07M | 71.81M | 61.39M | 61.29M | 59.49M | 58.99M | 61.94M | 63.40M | 66.10M | 62.45M | 64.14M |
|
Total Debt
|
| | | | | | | | | | | | | 0.15M | 0.91M | | 0.42M | 1.78M | 1.77M | | 0.60M | 1.98M | 0.61M | 0.59M | 0.58M | 1.14M | 1.06M | 0.96M | 1.03M | 0.75M | 0.60M | 0.49M | 0.37M | 0.27M | 0.15M | 0.07M | 0.05M | 20.04M | 20.02M | 19.63M | 0.02M | 17.41M | 0.02M | 15.19M | 15.99M | 15.00M | 12.98M | 12.61M | 9.48M | 10.18M | 10.89M | 9.85M | 10.59M |
|
Common Equity
|
| | | | | | | | | 80.42M | | | | 72.51M | | | | 66.74M | | | | 89.49M | | 95.90M | 93.92M | 112.38M | 117.47M | 124.00M | 130.14M | 135.32M | 165.81M | 169.76M | 176.73M | 178.64M | 181.22M | 182.34M | 181.61M | 176.82M | 175.15M | 171.57M | 0.17M | 176.02M | 0.17M | 176.75M | 238.39M | 244.02M | 246.51M | 251.15M | 255.27M | 259.46M | 251.96M | 259.95M | 265.23M |
|
Shareholder's Equity
|
93.71M | 96.87M | 97.19M | 148.66M | 149.22M | 157.10M | 157.12M | 157.21M | 157.28M | 80.42M | 158.89M | 160.93M | 161.09M | 72.51M | 162.53M | 162.65M | 162.65M | 66.74M | 162.69M | 162.69M | 177.19M | 89.49M | 178.46M | 178.75M | 178.87M | 112.38M | 179.35M | 179.47M | 179.59M | 135.32M | 204.70M | 207.73M | 209.65M | 178.64M | 209.86M | 209.94M | 210.00M | 176.82M | 210.27M | 0.21M | 210.35M | 176.02M | 210.66M | 210.73M | 265.70M | 244.02M | 266.31M | 266.31M | 266.59M | 259.46M | 268.16M | 268.24M | 268.22M |
|
Liabilities and Shareholders Equity
|
| | | | | | | | | | | | | | | | | 99.70M | | | | 122.11M | | 123.69M | 115.12M | 138.12M | 145.09M | 156.49M | 156.50M | 173.80M | 196.79M | 206.09M | 206.34M | 210.66M | 210.53M | 216.35M | 216.53M | 318.67M | 303.10M | 304.13M | 319.64M | 322.38M | 316.80M | 314.39M | 337.06M | 354.91M | 343.17M | 351.04M | 351.21M | 372.25M | 375.11M | 368.17M | 377.21M |
|
Retained Earnings
|
-83.65M | -80.69M | -82.73M | -81.84M | -81.80M | -80.25M | -83.37M | -91.73M | -94.63M | -93.46M | -98.75M | -101.10M | -105.72M | -104.73M | -107.03M | -108.61M | -109.66M | -111.46M | -115.44M | -110.58M | -110.81M | -104.56M | -104.06M | -98.38M | -100.77M | -83.02M | -78.40M | -72.26M | -66.44M | -61.07M | -55.85M | -52.40M | -45.56M | -43.93M | -41.25M | -40.31M | -41.15M | -46.16M | -47.99M | -51.91M | -0.05M | -48.48M | -0.05M | -48.48M | -45.26M | -40.20M | -37.84M | -33.41M | -29.55M | -25.74M | -33.31M | -25.93M | -20.64M |
|
Treasury Shares
|
| 1,674.09M | | | | | | | | 2,471.51M | | | | 2,396.89M | | | | 2,281.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |