|
Cash & Equivalents
|
8.91M | 38.81M | 36.07M | 36.69M | 28.62M | 129.72M | 168.18M | 149.48M | 142.37M | 142.66M | 138.86M | 117.25M | 116.25M | 120.90M | 110.15M | 102.28M | 185.64M | 175.36M | 165.58M | 146.53M | 134.95M | 70.63M | 62.18M | 57.83M | 48.40M | 41.82M | 52.09M | 53.21M | 61.31M | 49.39M | 41.46M | 65.83M | 82.20M | 78.81M | 81.11M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 50.00M | 50.19M | 50.39M | 59.97M | 59.89M | 59.51M | 59.67M | 59.77M | 65.17M | 65.24M | 34.87M | 34.52M | 34.89M | 34.68M |
|
Cash & Current Investments
|
8.91M | 38.81M | 36.07M | 36.69M | 28.62M | 129.72M | 168.18M | 149.48M | 142.37M | 142.66M | 138.86M | 117.25M | 116.25M | 120.90M | 110.15M | 102.28M | 185.64M | 175.36M | 165.58M | 146.53M | 134.95M | 120.63M | 112.37M | 108.22M | 108.37M | 101.71M | 111.59M | 112.88M | 121.08M | 114.56M | 106.70M | 100.70M | 116.72M | 113.70M | 115.79M |
|
Receivables - Net
|
| | | 13.35M | 18.17M | 21.66M | 21.26M | 26.53M | 30.16M | 30.75M | 28.76M | 27.13M | 26.93M | 23.89M | 23.45M | 31.82M | 31.66M | 36.83M | 36.49M | 41.57M | 36.91M | 45.94M | 43.80M | 37.91M | 36.14M | 46.25M | 35.52M | 39.59M | 27.55M | 32.19M | 40.28M | 34.90M | 36.58M | 44.42M | 49.32M |
|
Receivables - Other
|
| | | | | | | 0.33M | | 0.10M | 0.10M | 2.45M | 2.10M | 2.57M | 5.18M | 5.68M | 4.33M | 6.88M | 11.77M | 9.66M | 14.12M | 7.62M | 7.48M | 10.38M | 16.55M | 8.68M | 8.62M | 7.30M | 9.73M | 7.35M | 8.80M | 14.51M | 9.60M | 11.08M | 9.76M |
|
Receivables
|
| | | 13.35M | 18.17M | 21.66M | 21.26M | 26.86M | 30.16M | 30.85M | 28.86M | 29.57M | 29.03M | 26.46M | 28.63M | 37.50M | 35.99M | 43.71M | 48.26M | 51.23M | 51.03M | 53.56M | 51.28M | 48.29M | 52.69M | 54.93M | 44.13M | 46.88M | 37.28M | 39.54M | 49.08M | 49.41M | 46.18M | 55.51M | 59.07M |
|
Raw Materials
|
| | | | | | | | | | | 16.64M | | | 19.74M | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 17.72M | | | 22.69M | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 11.77M | | | 11.00M | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 29.57M | 35.35M | 35.27M | 36.24M | 35.33M | 40.85M | 42.28M | 45.72M | 46.13M | 49.49M | 50.61M | 53.43M | 54.71M | 58.80M | 63.30M | 70.68M | 73.75M | 77.24M | 80.19M | 80.66M | 67.60M | 67.16M | 64.94M | 61.59M | 52.16M | 53.01M | 52.32M | 48.83M | 40.80M | 43.79M | 48.30M | 51.46M |
|
Prepaid Assets
|
| | | 4.97M | 6.15M | 8.36M | 7.84M | 7.29M | 5.82M | 4.11M | 4.71M | 8.08M | 7.15M | 9.88M | 13.00M | 11.77M | 9.55M | 11.57M | 17.27M | 15.35M | 20.40M | 14.62M | 14.14M | 17.03M | 21.59M | 16.08M | 15.66M | 15.93M | 17.56M | 13.43M | 14.97M | 17.70M | 18.68M | 16.44M | 11.83M |
|
Current Assets
|
| | | 84.58M | 88.29M | 195.02M | 233.53M | 218.62M | 219.19M | 219.81M | 218.05M | 198.59M | 199.81M | 205.28M | 200.03M | 200.57M | 285.65M | 287.06M | 290.02M | 277.20M | 269.50M | 261.38M | 250.97M | 230.76M | 233.25M | 228.98M | 224.35M | 220.55M | 219.20M | 212.50M | 210.78M | 194.09M | 215.77M | 222.86M | 228.39M |
|
Property, Plant & Equipment (Net)
|
| | | 17.97M | 19.81M | 19.53M | 20.31M | 21.46M | 22.14M | 24.65M | 25.78M | 27.75M | 41.01M | 41.35M | 42.37M | 44.48M | 46.13M | 49.38M | 52.30M | 56.10M | 58.31M | 62.25M | 63.23M | 60.69M | 58.98M | 57.12M | 54.13M | 52.30M | 46.94M | 49.43M | 47.89M | 46.94M | 45.45M | 44.94M | 44.23M |
|
Goodwill
|
| | | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 9.87M | 9.97M | 9.97M | 12.50M | 12.48M | 12.45M | 12.46M | 12.44M | 12.42M | 12.40M | 12.36M | 12.31M | 12.38M | 12.39M | 12.39M | 12.37M | 12.40M | 12.38M | 12.38M | 12.41M | 12.35M | 12.38M | 12.45M | 12.45M |
|
Intangibles
|
| | | 1.84M | 2.36M | 2.44M | 2.58M | 2.69M | 2.79M | 2.97M | 3.11M | 10.01M | 9.44M | 8.85M | 9.09M | 8.35M | 7.41M | 6.52M | 5.58M | 6.70M | 6.00M | 5.30M | 4.68M | 4.04M | 3.41M | 2.80M | 2.17M | 1.65M | 1.28M | 1.13M | 0.98M | 0.83M | 0.68M | 0.54M | 0.44M |
|
Goodwill & Intangibles
|
| | | 3.22M | 3.75M | 3.83M | 3.97M | 4.07M | 4.17M | 4.36M | 4.50M | 19.88M | 19.41M | 18.82M | 21.59M | 20.83M | 19.86M | 18.98M | 18.02M | 19.12M | 18.40M | 17.66M | 16.99M | 16.42M | 15.80M | 15.19M | 14.53M | 14.05M | 13.66M | 13.51M | 13.39M | 13.19M | 13.07M | 12.98M | 12.88M |
|
Other Non-Current Assets
|
| | | 4.37M | 4.35M | 4.64M | 4.18M | 5.97M | 6.03M | 6.78M | 7.13M | 3.71M | 4.72M | 4.84M | 4.68M | 5.17M | 5.04M | 5.03M | 4.19M | 3.90M | 3.81M | 3.58M | 2.63M | 0.25M | 7.59M | 0.25M | 0.26M | 7.03M | 0.26M | 0.26M | 0.26M | 4.95M | 4.11M | 3.43M | 2.72M |
|
Non-Current Assets
|
| | | 25.57M | 27.91M | 28.00M | 28.46M | 31.51M | 32.34M | 35.78M | 37.42M | 51.37M | 71.98M | 76.09M | 80.36M | 83.07M | 89.42M | 91.52M | 91.95M | 96.41M | 98.41M | 99.09M | 97.58M | 98.48M | 96.51M | 92.92M | 88.47M | 86.25M | 83.63M | 81.80M | 80.51M | 76.15M | 74.22M | 72.39M | 70.30M |
|
Assets
|
| | | 110.15M | 116.20M | 223.02M | 262.00M | 250.13M | 251.53M | 255.59M | 255.47M | 249.97M | 271.79M | 281.37M | 280.39M | 283.64M | 375.07M | 378.57M | 381.97M | 373.62M | 367.91M | 360.47M | 348.55M | 329.23M | 329.76M | 321.90M | 312.83M | 306.80M | 302.83M | 294.30M | 291.29M | 270.24M | 290.00M | 295.25M | 298.69M |
|
Accounts Payables
|
| | | 12.92M | 15.58M | 16.06M | 13.78M | 12.07M | 13.99M | 13.36M | 15.46M | 12.70M | 17.24M | 20.34M | 24.40M | 21.06M | 23.64M | 25.68M | 31.87M | 26.35M | 23.12M | 23.32M | 19.75M | 17.51M | 17.76M | 17.57M | 14.33M | 12.17M | 13.91M | 13.36M | 16.47M | 15.08M | 16.92M | 18.38M | 16.90M |
|
Payables
|
| | | 12.92M | 15.58M | 16.06M | 13.78M | 12.07M | 13.99M | 13.36M | 15.46M | 12.70M | 17.24M | 20.34M | 24.40M | 21.06M | 23.64M | 25.68M | 31.87M | 26.35M | 23.12M | 23.32M | 19.75M | 17.51M | 17.76M | 17.57M | 14.33M | 12.17M | 13.91M | 13.36M | 16.47M | 15.08M | 16.92M | 18.38M | 16.90M |
|
Accumulated Expenses
|
| | | 12.65M | 11.87M | 11.92M | 11.08M | 10.71M | 9.83M | 10.69M | 9.78M | 11.61M | 9.25M | 12.18M | 14.66M | 15.32M | 13.92M | 15.56M | 15.74M | 14.73M | 13.38M | 13.14M | 14.55M | 12.82M | 14.71M | 14.08M | 14.18M | 12.56M | 13.27M | 12.89M | 14.14M | 13.27M | 14.86M | 16.31M | 18.99M |
|
Short term Debt
|
| | | 2.36M | 3.49M | 4.60M | 0.10M | 0.09M | 0.10M | 0.08M | 0.07M | 0.05M | 0.04M | 0.01M | 0.14M | 0.18M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | 2.76M | 2.48M | 2.35M | 2.27M | 2.75M | 2.92M | 2.86M | 3.07M | 3.14M | 3.03M | 2.70M | 2.76M | 3.00M | 3.09M | 3.05M | 3.18M | 3.17M | 2.93M | 2.62M | 2.31M | 2.53M | 2.41M | 2.31M |
|
Current Deferred Revenue
|
| | | 0.57M | 0.75M | 0.78M | 0.51M | 1.24M | 0.09M | 0.58M | 0.45M | 0.88M | 2.09M | 2.47M | 2.52M | 2.98M | 4.20M | 3.15M | 2.42M | 2.36M | 1.73M | 3.34M | 2.76M | 2.46M | 2.51M | 2.71M | 3.48M | 6.37M | 10.03M | 8.23M | 5.77M | 6.84M | 6.40M | 6.03M | 6.23M |
|
Total Current Liabilities
|
| | | 28.89M | 32.24M | 34.03M | 25.60M | 23.59M | 24.07M | 24.71M | 25.76M | 25.04M | 31.27M | 37.20M | 43.68M | 41.36M | 42.91M | 46.83M | 52.08M | 45.77M | 40.63M | 41.52M | 38.74M | 34.49M | 36.74M | 36.11M | 33.57M | 32.75M | 38.26M | 34.84M | 36.15M | 34.23M | 37.16M | 39.56M | 40.54M |
|
Non-Current Debt
|
| | | 15.11M | 13.96M | 12.80M | 16.12M | 0.02M | 0.02M | 0.02M | | | 15.00M | 15.00M | 0.20M | 0.21M | 0.03M | 0.03M | | | | | | | | | | | | | | | 20.00M | 20.00M | 20.00M |
|
Operating Leases
|
| | | | | | | | | | | | 4.37M | 8.90M | 9.40M | 10.38M | 18.60M | 18.43M | 17.78M | 14.61M | 18.33M | 17.15M | 16.21M | 12.85M | 15.58M | 15.20M | 14.50M | 10.98M | 14.16M | 13.38M | 12.63M | 9.82M | 12.62M | 12.00M | 11.31M |
|
Other Non-Current Liabilities
|
| | | 3.93M | 4.18M | 4.47M | 4.73M | 6.47M | 6.82M | 6.85M | 6.81M | 6.43M | 6.46M | 6.66M | 7.22M | 7.56M | 7.73M | 6.88M | 6.99M | 7.15M | 7.32M | 6.99M | 6.53M | 6.70M | 6.92M | 5.19M | 5.27M | 5.39M | 5.49M | 5.50M | 5.64M | 5.54M | 5.61M | 5.54M | 5.71M |
|
Total Non-Current Liabilities
|
| | | 44.94M | 47.43M | 48.31M | 43.84M | 25.88M | 26.05M | 26.80M | 27.44M | 26.93M | 52.38M | 63.39M | 57.08M | 56.17M | 63.29M | 67.05M | 70.98M | 64.34M | 60.02M | 59.63M | 56.19M | 51.69M | 53.68M | 51.35M | 48.04M | 46.99M | 52.99M | 49.26M | 50.39M | 48.27M | 71.62M | 73.71M | 74.49M |
|
Total Liabilities
|
| | | 48.87M | 51.61M | 52.78M | 48.58M | 32.35M | 32.87M | 33.65M | 34.25M | 33.36M | 58.84M | 70.05M | 64.30M | 63.73M | 71.02M | 73.93M | 77.97M | 71.48M | 67.33M | 66.62M | 62.72M | 58.39M | 60.60M | 56.54M | 53.31M | 52.38M | 58.47M | 54.77M | 56.02M | 53.81M | 77.24M | 79.25M | 80.20M |
|
Total Debt
|
| | | 17.47M | 17.45M | 17.39M | 16.23M | 0.11M | 0.12M | 0.10M | 0.07M | 0.05M | 15.04M | 15.01M | 0.35M | 0.40M | 0.03M | 0.03M | | | | | | | | | | | | | | | 20.00M | 20.00M | 20.00M |
|
Common Equity
|
| | | 61.28M | 64.58M | 170.24M | 213.42M | 217.78M | 218.66M | 221.94M | 221.22M | 216.61M | 212.95M | 211.32M | 216.09M | 219.91M | 304.06M | 304.65M | 304.00M | 302.13M | 300.58M | 293.85M | 285.84M | 270.85M | 269.16M | 265.36M | 259.52M | 254.42M | 244.36M | 239.53M | 235.27M | 216.43M | 212.76M | 216.00M | 218.49M |
|
Shareholder's Equity
|
| | | 61.28M | 64.58M | 170.24M | 213.42M | 217.78M | 218.66M | 221.94M | 221.22M | 216.61M | 212.95M | 211.32M | 216.09M | 219.91M | 304.06M | 304.65M | 304.00M | 302.13M | 300.58M | 293.85M | 285.84M | 270.85M | 269.16M | 265.36M | 259.52M | 254.42M | 244.36M | 239.53M | 235.27M | 216.43M | 212.76M | 216.00M | 218.49M |
|
Liabilities and Shareholders Equity
|
| | | 110.15M | 116.20M | 223.02M | 262.00M | 250.13M | 251.53M | 255.59M | 255.47M | 249.97M | 271.79M | 281.37M | 280.39M | 283.64M | 375.07M | 378.57M | 381.97M | 373.62M | 367.91M | 360.47M | 348.55M | 329.23M | 329.76M | 321.90M | 312.83M | 306.80M | 302.83M | 294.30M | 291.29M | 270.24M | 290.00M | 295.25M | 298.69M |
|
Retained Earnings
|
| | | -118.67M | -115.75M | -111.10M | -107.09M | -104.73M | -105.81M | -105.96M | -106.74M | -117.45M | -124.93M | -131.76M | -133.87M | -138.39M | -144.53M | -152.43M | -159.31M | -168.06M | -176.68M | -187.02M | -199.97M | -222.63M | -230.36M | -239.19M | -251.07M | -264.30M | -278.07M | -289.80M | -300.13M | -325.10M | -333.19M | -336.78M | -343.65M |
|
Preferred Shares
|
| | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | 0.56M | 0.57M | 0.56M | | 1.46M | 1.47M | 2.41M | 2.40M | 2.16M | | 2.80M | | | | 2.80M | | | | 0.36M | 2.66M | 3.38M | 3.29M | 1.97M | 2.42M | 3.73M | 3.53M | 1.90M | 1.42M | 2.14M | 3.60M |