|
Cash & Equivalents
|
33.54M | 43.38M | 129.09M | 104.78M | 95.11M | 62.60M | 95.47M | 134.51M | 94.35M | 58.45M | 36.50M | 76.04M | 106.33M | 96.12M | 110.28M | 153.23M | 174.61M |
|
Short-term Investments
|
30.62M | 33.41M | | | | | | | | 20.00M | 30.00M | | | 1.82M | 7.89M | 2.31M | 11.21M |
|
Cash & Current Investments
|
64.15M | 76.78M | 129.09M | 104.78M | 95.11M | 62.60M | 95.47M | 134.51M | 94.35M | 78.45M | 66.50M | 76.04M | 106.33M | 97.94M | 118.17M | 155.54M | 185.82M |
|
Receivables - Net
|
0.36M | 4.39M | 6.05M | 16.23M | 24.05M | 21.69M | 6.19M | 10.36M | 11.60M | 4.87M | 6.70M | 5.32M | 5.87M | 11.79M | 7.85M | 11.47M | 11.18M |
|
Receivables - Other
|
| | | | | | | | | | 0.30M | 0.40M | 0.60M | 0.90M | 0.90M | 1.50M | 1.30M |
|
Receivables
|
0.36M | 4.39M | 6.05M | 16.23M | 24.05M | 21.69M | 6.19M | 10.36M | 11.60M | 4.87M | 7.00M | 5.72M | 6.47M | 12.69M | 8.75M | 12.97M | 12.48M |
|
Inventory
|
14.28M | 14.65M | 15.06M | 20.67M | 29.26M | 78.48M | 25.51M | 27.61M | 20.74M | 10.12M | 5.84M | 5.61M | 12.47M | 11.68M | 11.12M | 17.10M | 14.18M |
|
Prepaid Assets
|
8.71M | 9.39M | 4.80M | 3.97M | 4.80M | 5.16M | 7.83M | 9.06M | 9.77M | 7.82M | 8.35M | 5.96M | 5.46M | 6.55M | 7.35M | 13.61M | 11.86M |
|
Current Assets
|
91.38M | 108.70M | 171.25M | 162.58M | 164.47M | 184.70M | 188.39M | 184.91M | 138.92M | 102.98M | 89.92M | 94.58M | 131.84M | 129.59M | 146.27M | 199.24M | 224.79M |
|
Buildings
|
2.74M | 2.77M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.15M | 6.29M | 7.04M | 10.38M | 10.38M | 12.28M | 13.36M | 14.38M | 16.79M | 16.61M | 18.85M | 17.84M | 17.63M | 19.09M | 17.16M | 17.96M | 18.26M |
|
Goodwill
|
33.74M | 39.83M | 40.55M | 185.77M | 211.71M | 209.66M | 64.07M | 45.13M | 45.39M | 59.82M | 59.47M | 59.84M | 59.87M | 88.91M | 89.39M | 97.79M | 102.88M |
|
Intangibles
|
| 2.85M | 2.99M | 34.20M | 28.20M | 17.10M | 8.74M | 2.65M | 0.43M | 7.37M | 6.04M | 4.76M | 3.45M | 16.23M | 12.46M | 13.91M | 13.34M |
|
Goodwill & Intangibles
|
4.20M | 3.06M | 43.54M | 219.97M | 239.92M | 226.75M | 72.81M | 47.78M | 45.81M | 67.19M | 65.51M | 64.60M | 63.33M | 105.14M | 101.84M | 111.70M | 116.22M |
|
Long-Term Deferred Tax
|
| | | 11.45M | 15.79M | 6.16M | 5.87M | 1.02M | 0.96M | 0.93M | 0.87M | 0.81M | 23.82M | 13.63M | 7.05M | 1.73M | 0.57M |
|
Other Non-Current Assets
|
3.12M | 6.29M | 5.97M | 7.47M | 6.58M | 1.82M | 12.75M | 12.02M | 12.74M | 14.12M | 12.14M | 8.25M | 5.47M | 7.44M | 6.76M | 4.25M | 3.77M |
|
Non-Current Assets
|
47.21M | 56.20M | 56.55M | 237.83M | 256.88M | 247.02M | 100.10M | 75.20M | 76.31M | 98.85M | 97.36M | 102.06M | 123.73M | 158.51M | 142.70M | 147.65M | 150.31M |
|
Assets
|
138.59M | 164.90M | 227.81M | 400.41M | 421.34M | 431.72M | 288.49M | 260.11M | 215.23M | 201.83M | 187.28M | 196.63M | 255.58M | 288.10M | 288.97M | 346.89M | 375.10M |
|
Accounts Payables
|
5.46M | 7.03M | 8.59M | 10.00M | 16.54M | 15.99M | 9.50M | 9.73M | 13.10M | 13.86M | 15.05M | 21.96M | 40.61M | 41.98M | 39.12M | 58.69M | 61.45M |
|
Notes Payables
|
| | | 10.00M | | | | | | | | | | | | | |
|
Dividends payables
|
45.33M | 5.35M | 7.20M | 4.04M | 4.32M | 4.74M | 2.51M | 1.72M | 3.08M | 2.13M | 1.68M | | | | | | |
|
Payables
|
50.79M | 12.38M | 15.79M | 24.04M | 20.85M | 20.73M | 12.01M | 11.45M | 16.18M | 15.99M | 16.73M | 21.96M | 40.61M | 41.98M | 39.12M | 58.69M | 61.45M |
|
Accumulated Expenses
|
14.74M | 22.90M | 23.41M | 36.42M | 2.00 | 44.48M | 27.35M | 16.10M | 30.19M | 21.37M | 28.79M | 19.12M | 25.98M | 23.30M | 23.81M | 28.26M | 30.57M |
|
Current Leases
|
| | | | | | | | | | | 3.82M | 4.25M | 4.54M | 4.10M | 5.18M | 5.07M |
|
Current Deferred Revenue
|
| | | | | | | | | 2.14M | 3.05M | 3.30M | 4.62M | 4.44M | 4.70M | 4.80M | 5.10M |
|
Total Current Liabilities
|
31.59M | 48.64M | 59.57M | 109.38M | 85.18M | 106.76M | 69.16M | 85.49M | 70.76M | 68.47M | 68.82M | 74.32M | 109.17M | 123.50M | 120.72M | 155.15M | 161.62M |
|
Capital Leases
|
0.08M | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 32.00M | | | | | | | | | | | | | |
|
Pension
|
| | | 5.80M | 0.60M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 2.33M | 2.16M | 0.15M | | | 2.71M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
2.94M | 2.08M | 2.09M | 9.02M | 2.90M | 7.97M | 3.32M | 12.01M | 11.84M | 3.71M | 2.29M | 3.00M | 1.29M | | | | 0.67M |
|
Operating Leases
|
| | | | | | | | | | 12.20M | 7.50M | 10.10M | 9.69M | 6.58M | 9.06M | 8.72M |
|
Other Non-Current Liabilities
|
0.21M | 1.81M | 4.74M | 14.50M | 18.39M | | | | | | | 3.00M | 1.29M | 0.38M | 0.14M | 0.12M | 1.51M |
|
Total Non-Current Liabilities
|
34.39M | 50.72M | 61.65M | 135.91M | 88.08M | | 3.32M | | | | | 81.82M | 119.27M | 133.19M | 127.30M | 164.21M | 170.35M |
|
Total Liabilities
|
34.61M | 52.53M | 66.39M | 150.41M | 106.47M | 114.73M | 72.49M | 97.50M | 82.59M | 72.18M | 71.11M | 84.82M | 120.56M | 133.57M | 127.44M | 164.33M | 171.86M |
|
Total Debt
|
| | | 32.00M | | | | | | | | | | | | | |
|
Common Equity
|
103.98M | 112.37M | 161.41M | 250.00M | 314.88M | 316.98M | 216.00M | 162.61M | 132.64M | 129.65M | 116.17M | 111.81M | 135.01M | 154.54M | 161.53M | 182.56M | 203.24M |
|
Shareholder's Equity
|
103.98M | 112.37M | 161.41M | 250.00M | 314.88M | 316.98M | 216.00M | 162.61M | 132.64M | 129.65M | 116.17M | 111.81M | 135.01M | 154.54M | 161.53M | 182.56M | 203.24M |
|
Liabilities and Shareholders Equity
|
138.59M | 164.90M | 227.81M | 400.41M | 421.34M | 431.72M | 288.49M | 260.11M | 215.23M | 201.83M | 187.28M | 196.63M | 255.58M | 288.10M | 288.97M | 346.89M | 375.10M |
|
Treasury Shares
|
0.46M | 1.23M | 0.23M | 0.51M | 1.54M | 2.96M | 2.37M | 2.66M | 2.19M | 2.32M | | 0.55M | 2.22M | -3.81M | 5.43M | 6.02M | 6.64M |
|
Retained Earnings
|
37.80M | 49.82M | 58.33M | 66.36M | 107.47M | 115.70M | 10.89M | -49.04M | -0.20M | -100.05M | -118.57M | -122.35M | -71.40M | -30.94M | -10.46M | 10.03M | 38.13M |