|
Cash & Equivalents
|
67.00 | 0.00M | 50.00 | 0.00M | | 0.00M | 0.00M | 105.09M | 80.82M | 79.72M | 81.70M | 78.55M | 95.91M | 68.30M | 108.42M | 48.79M | 27.20M | 58.90M | 60.04M | 83.40M | 90.90M | 90.10M | 85.29M | 95.70M | 89.85M | 63.95M | 63.13M | 63.91M | 52.76M | 77.96M | 76.20M | 61.39M | 60.01M | 81.80M | 84.58M | 76.75M | 67.15M | 67.26M | 69.22M | 63.03M | 54.66M | 53.52M |
|
Short-term Investments
|
| | | | | | | 88.89M | 70.83M | 26.62M | | | 38.60M | 59.65M | 57.00M | 101.62M | 90.50M | 51.53M | 51.61M | 17.20M | 16.40M | 18.94M | 8.85M | 13.40M | 19.13M | 23.60M | 18.98M | 9.99M | 8.00M | | 4.87M | 9.82M | 14.43M | 3.23M | 11.35M | 30.41M | 29.68M | 29.46M | 31.75M | 30.14M | 41.36M | 40.86M |
|
Cash & Current Investments
|
67.00 | 0.00M | 50.00 | 0.00M | | 0.00M | 0.00M | 193.98M | 151.65M | 106.34M | 81.70M | 78.55M | 134.51M | 127.95M | 165.42M | 150.40M | 117.70M | 110.44M | 111.64M | 100.60M | 107.30M | 109.04M | 94.14M | 109.10M | 108.97M | 87.55M | 82.11M | 73.91M | 60.75M | 77.96M | 81.07M | 71.22M | 74.44M | 85.03M | 95.94M | 107.16M | 96.83M | 96.72M | 100.97M | 93.17M | 96.02M | 94.39M |
|
Receivables - Net
|
| | | | | | | | | 3.89M | 9.67M | 16.31M | 21.34M | 19.75M | 20.77M | 80.98M | 25.35M | 27.18M | 28.90M | 31.54M | 23.99M | 27.14M | 26.54M | 27.16M | 30.55M | 23.80M | 32.53M | 27.04M | 33.99M | 28.03M | 40.35M | 31.16M | 31.29M | 29.49M | 48.72M | 25.57M | 28.91M | 55.40M | 32.37M | 25.75M | 26.12M | 33.56M |
|
Receivables - Other
|
| | | | | | | | | | | | | 11.23M | 1.18M | 9.91M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | 3.89M | 9.67M | 16.31M | 21.34M | 30.98M | 21.95M | 90.90M | 25.35M | 27.18M | 28.90M | 31.54M | 23.99M | 27.14M | 26.54M | 27.16M | 30.55M | 23.80M | 32.53M | 27.04M | 33.99M | 28.03M | 40.35M | 31.16M | 31.29M | 29.49M | 48.72M | 25.57M | 28.91M | 55.40M | 32.37M | 25.75M | 26.12M | 33.56M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | 1.43M | | | | 4.57M | 4.04M | 2.90M | 2.02M | 1.68M | 1.68M | 3.81M | 1.27M | 5.69M | 4.50M | 0.62M | 0.21M | 7.18M | 7.12M | 6.50M | 3.64M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | 1.26M | | | | 1.39M | 1.61M | 3.12M | 2.94M | 2.66M | 1.36M | 3.21M | 3.43M | 0.82M | 2.11M | 7.77M | 2.00M | 0.76M | 1.07M | 1.33M | 5.39M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | 0.77M | | | | 1.16M | 1.63M | 0.64M | 0.48M | 0.19M | 0.85M | 0.62M | 0.98M | 0.57M | 0.49M | 0.66M | 0.46M | 0.78M | 0.56M | 0.76M | 0.44M |
|
Inventory
|
| | | | | | | | | 0.09M | 2.03M | 2.74M | 2.48M | 2.83M | 2.62M | 2.64M | 3.26M | 3.12M | 3.17M | 3.30M | 2.89M | 3.14M | 3.45M | 7.75M | 7.62M | 7.21M | 7.11M | 7.28M | 6.67M | 5.45M | 4.53M | 3.89M | 7.63M | 5.68M | 7.08M | 7.10M | 9.05M | 2.67M | 8.72M | 8.75M | 8.59M | 9.48M |
|
Prepaid Assets
|
| | | | | | | 10.65M | 9.15M | 9.28M | 13.00M | 13.58M | 11.73M | 12.38M | 12.40M | 11.98M | 11.01M | 9.99M | 13.26M | 13.94M | 12.60M | 8.03M | 11.26M | 11.59M | 11.28M | 9.07M | 8.98M | 8.72M | 8.58M | 6.80M | 5.90M | 5.03M | 4.62M | 3.68M | 4.42M | 3.92M | 3.49M | 2.54M | 5.87M | 5.32M | 3.89M | 3.83M |
|
Current Assets
|
| | | 0.00M | 41.00 | | | 204.63M | 160.80M | 119.60M | 106.39M | 111.19M | 170.06M | 174.41M | 203.00M | 256.16M | 157.61M | 151.09M | 166.30M | 158.68M | 159.22M | 159.80M | 146.14M | 163.76M | 167.75M | 136.92M | 140.02M | 117.57M | 114.28M | 122.35M | 134.28M | 111.75M | 118.55M | 125.35M | 156.19M | 143.03M | 137.72M | 156.82M | 147.66M | 132.51M | 136.58M | 143.58M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 5.00M | 4.89M | 4.71M | 4.47M | 4.32M | 4.31M | 4.24M | 3.96M | 3.72M | 3.43M | 3.20M | 3.30M | 3.08M | 2.86M | 2.66M | 2.48M | 2.28M | 2.10M | 1.92M | 1.76M | 1.59M | 1.44M | 1.28M | 1.15M | 1.02M | 0.98M | 0.91M | 0.85M | 0.76M | 0.68M | 0.60M | 0.52M | 0.47M | 0.39M | 0.30M |
|
Goodwill & Intangibles
|
| | | | | | | | | 49.38M | 48.35M | 47.37M | 46.38M | 45.40M | 44.41M | 43.42M | 42.43M | 41.45M | 40.46M | 39.47M | 78.15M | 76.14M | 74.14M | 72.14M | 70.13M | 68.13M | 66.12M | 64.12M | 62.12M | 60.11M | 70.61M | 68.17M | 65.74M | 63.30M | 60.87M | 58.44M | 56.00M | 53.57M | 51.13M | 48.70M | 46.26M | 43.83M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 7.08M | 7.08M | 7.08M |
|
Other Non-Current Assets
|
| | | | | | | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 4.32M | 13.17M | 13.17M | 13.20M | 12.70M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 12.20M | 3.31M | 2.60M | 2.60M | 2.60M | 2.60M | 2.72M | 2.91M | 2.73M | 2.82M | 2.28M | 2.23M | 2.10M | 2.10M | 2.10M | 2.10M |
|
Non-Current Assets
|
| | | -0.00M | -41.00 | | | 11.99M | 12.02M | 62.26M | 59.13M | 58.45M | 57.56M | 56.31M | 56.12M | 75.20M | 82.25M | 80.95M | 68.61M | 66.85M | 104.59M | 101.89M | 98.08M | 94.89M | 92.25M | 89.36M | 86.56M | 83.11M | 79.37M | 76.42M | 87.78M | 84.50M | 81.94M | 78.25M | 74.34M | 71.12M | 67.28M | 63.90M | 65.67M | 63.67M | 58.34M | 59.28M |
|
Assets
|
| | | | | | | 216.62M | 172.82M | 181.86M | 165.53M | 169.64M | 227.62M | 230.72M | 259.12M | 331.36M | 239.86M | 232.04M | 234.91M | 225.53M | 263.81M | 261.69M | 244.22M | 258.66M | 260.00M | 226.29M | 226.59M | 200.69M | 193.65M | 198.77M | 222.06M | 196.26M | 200.49M | 203.60M | 230.53M | 214.15M | 205.00M | 220.72M | 213.33M | 196.18M | 194.92M | 202.86M |
|
Accounts Payables
|
| | | | | | | 23.97M | 24.67M | 17.64M | 27.69M | 23.56M | 22.34M | 16.36M | 20.68M | 28.88M | 15.07M | 9.06M | 19.18M | 17.27M | 11.77M | 12.53M | 12.08M | 10.65M | 11.17M | 20.05M | 11.17M | 7.41M | 9.84M | 14.93M | 6.44M | 8.59M | 7.79M | 5.06M | 6.89M | 8.96M | 13.50M | 7.51M | 5.51M | 6.03M | 5.42M | 6.39M |
|
Payables
|
| | | | | | | 23.97M | 24.67M | 17.64M | 27.69M | 23.56M | 22.34M | 16.36M | 20.68M | 28.88M | 15.07M | 9.06M | 19.18M | 17.27M | 11.77M | 12.53M | 12.08M | 10.65M | 11.17M | 20.05M | 11.17M | 7.41M | 9.84M | 14.93M | 6.44M | 8.59M | 7.79M | 5.06M | 6.89M | 8.96M | 13.50M | 7.51M | 5.51M | 6.03M | 5.42M | 6.39M |
|
Accumulated Expenses
|
| | | | | | | 19.76M | 22.57M | 79.61M | 30.65M | 34.56M | 41.19M | 41.52M | 46.43M | 70.28M | 74.25M | 76.77M | 69.03M | 69.46M | 68.64M | 63.47M | 61.33M | 79.28M | 66.99M | 90.78M | 92.58M | 61.84M | 41.30M | 39.69M | 53.03M | 34.13M | 35.50M | 33.77M | 52.72M | 37.72M | 39.01M | 50.66M | 36.90M | 26.87M | 31.80M | 37.12M |
|
Other Accumulated Expenses
|
| | | | | | | 0.11M | 1.12M | 2.75M | 5.31M | 3.30M | 4.60M | 2.74M | 1.40M | 1.40M | 1.93M | 1.90M | 1.12M | 1.29M | 0.35M | 0.37M | 0.44M | 0.59M | 0.73M | 0.58M | 0.63M | 0.44M | 0.25M | 0.19M | 0.21M | 0.40M | 0.33M | 0.26M | 0.51M | 0.62M | 0.32M | 0.08M | 0.11M | 0.29M | 0.22M | 0.18M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | 14.29M | 5.71M | 14.29M | 22.86M | 31.43M | | | | | | | | 11.33M | 22.66M | 34.00M | 45.33M | 45.33M | 45.33M | 45.33M | 45.33M | 34.00M | 33.72M |
|
Current Leases
|
| | | | | | | | | | | | | | | 2.24M | 2.34M | 2.52M | 2.62M | 2.73M | 2.85M | 2.97M | 3.09M | 3.22M | 3.34M | 3.45M | 3.57M | 3.70M | 3.84M | 3.99M | 4.14M | 4.30M | 4.46M | 4.63M | 4.80M | 4.98M | 5.16M | 5.35M | 5.54M | 5.74M | 4.36M | 2.47M |
|
Total Current Liabilities
|
| | | | | | | 43.73M | 47.24M | 97.25M | 58.34M | 58.12M | 63.53M | 57.88M | 67.11M | 101.40M | 91.66M | 88.34M | 90.84M | 90.47M | 94.53M | 118.20M | 114.25M | 140.41M | 137.90M | 116.26M | 109.59M | 74.79M | 56.83M | 59.99M | 77.48M | 48.19M | 60.29M | 67.36M | 99.38M | 98.19M | 104.30M | 110.40M | 96.11M | 86.66M | 79.10M | 82.73M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | 94.96M | | | 91.71M | 84.03M | 76.35M | 68.71M | 96.80M | 97.09M | 97.38M | 97.68M | 97.99M | 98.31M | 98.62M | 87.62M | 76.63M | 65.66M | 54.69M | 43.73M | 32.75M | 21.72M | 10.65M | 10.87M | |
|
Non-Current Deffered Revenue
|
| | | | | | | 5.50M | 5.47M | 5.44M | 5.41M | 5.51M | 5.52M | 5.88M | 5.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 24.64M | 23.99M | 23.34M | 22.64M | 21.93M | 21.16M | 20.36M | 19.55M | 18.71M | 17.82M | 20.36M | 15.97M | 18.71M | 17.82M | 16.91M | 11.83M | 15.01M | 13.98M | 12.92M | 7.03M | 10.71M | 9.52M | 8.29M | 1.49M | 5.74M | 4.36M | 7.34M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 25.49M | 25.96M | 1.14M | 1.18M | 1.21M | 0.92M | 0.76M | 0.04M | 0.04M | 7.39M | 7.48M | 7.57M | 7.74M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 236.66M | 224.21M | 241.08M | 229.35M | 236.00M | 228.12M | 192.78M | 173.88M | 176.58M | 193.06M | 162.93M | 162.53M | 157.12M | 176.97M | 163.05M | 156.37M | 149.51M | 121.09M | | | |
|
Total Liabilities
|
500.00 | 0.00M | | 0.00M | | | | 49.23M | 52.71M | 102.69M | 112.22M | 112.18M | 189.32M | 184.81M | 224.82M | 287.88M | 218.09M | 214.86M | 217.44M | 216.15M | 240.41M | 262.15M | 250.17M | 242.22M | 230.53M | 237.21M | 229.03M | 193.54M | 173.91M | 176.62M | 200.45M | 170.41M | 170.09M | 164.86M | 177.09M | 163.17M | 156.49M | 149.63M | 121.21M | 99.07M | 90.20M | 87.59M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | 94.96M | | 14.29M | 97.43M | 98.31M | 99.20M | 100.14M | 96.80M | 97.09M | 97.38M | 97.68M | 97.99M | 98.31M | 98.62M | 98.95M | 99.30M | 99.66M | 100.02M | 89.06M | 78.08M | 67.05M | 55.98M | 44.87M | 33.72M |
|
Common Equity
|
| | | -0.05M | 41.00 | 0.00M | 0.00M | 167.39M | 120.11M | 79.17M | 53.30M | 57.46M | 38.30M | 45.91M | 34.31M | 43.47M | 21.77M | 17.18M | 17.46M | 9.38M | 23.40M | -0.45M | -5.95M | 16.44M | 29.47M | -10.92M | -2.45M | 7.14M | 19.74M | 22.16M | 21.61M | 25.85M | 30.40M | 38.74M | 53.44M | 50.98M | 48.51M | 71.09M | 92.12M | 97.11M | 104.72M | 115.27M |
|
Shareholder's Equity
|
3.00M | 158.00 | 50.00 | -0.05M | 3.00M | 3.00M | 3.00M | 167.39M | 120.11M | 79.17M | 53.30M | 57.46M | 38.30M | 45.91M | 34.31M | 43.47M | 21.77M | 17.18M | 17.46M | 9.38M | 23.40M | -0.45M | -5.95M | 16.44M | 29.47M | -10.92M | -2.45M | 7.14M | 19.74M | 22.16M | 21.61M | 25.85M | 30.40M | 38.74M | 53.44M | 50.98M | 48.51M | 71.09M | 92.12M | 97.11M | 104.72M | 115.27M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 216.62M | 172.82M | 181.86M | 165.53M | 169.64M | 227.62M | 230.72M | 259.12M | 331.36M | 239.86M | 232.04M | 234.91M | 225.53M | 263.81M | 261.69M | 244.22M | 258.66M | 260.00M | 226.29M | 226.59M | 200.69M | 193.65M | 198.77M | 222.06M | 196.26M | 200.49M | 203.60M | 230.53M | 214.15M | 205.00M | 220.72M | 213.33M | 196.18M | 194.92M | 202.86M |
|
Retained Earnings
|
-0.04M | -0.04M | -0.04M | -0.05M | -0.05M | -0.05M | -0.06M | -869.38M | -947.21M | -1024.39M | -1088.47M | -1112.81M | -1157.14M | -1171.35M | -1202.04M | -1212.13M | -1249.55M | -1266.44M | -1277.64M | -1294.57M | -1291.17M | -1322.64M | -1337.63M | -1321.10M | -1326.31M | -1370.98M | -1366.76M | -1370.16M | -1360.79M | -1361.15M | -1366.76M | -1365.35M | -1363.23M | -1357.43M | -1345.16M | -1349.98M | -1354.51M | -1334.19M | -1314.89M | -1311.91M | -1306.06M | -1297.21M |
|
Treasury Shares
|
| | | | | | | 0.52M | 0.67M | 0.96M | 1.64M | 1.61M | 1.65M | 1.54M | 1.84M | 1.70M | 1.91M | 1.64M | 1.99M | 2.27M | 2.32M | 2.24M | 1.85M | 2.53M | 2.08M | 1.89M | 1.40M | 2.08M | 1.91M | 1.64M | 1.50M | 2.41M | 2.37M | 1.77M | 1.62M | 2.09M | 1.94M | 1.37M | 1.29M | 1.86M | 1.81M | 1.36M |