|
Cash & Equivalents
|
69.07M | 20.15M | 39.43M | 24.14M | 19.86M | 18.61M | 36.88M | 18.61M | 36.88M | 27.82M | 35.66M | 41.03M | 36.96M | 20.67M | 24.16M | 5.12M |
|
Short-term Investments
|
| | | | | | | | | | | | | 4.12M | 3.17M | 1.71M |
|
Cash & Current Investments
|
69.07M | 20.15M | 39.43M | 24.14M | 19.86M | 18.61M | 36.88M | 18.61M | 36.88M | 27.82M | 35.66M | 41.03M | 36.96M | 24.79M | 27.33M | 6.83M |
|
Receivables - Net
|
32.17M | 37.04M | 34.02M | 25.43M | 42.34M | 60.92M | 67.71M | 78.59M | 79.12M | 81.48M | 87.87M | 83.19M | 71.03M | 86.77M | 83.76M | 87.41M |
|
Receivables
|
32.17M | 37.04M | 34.02M | 25.43M | 42.34M | 60.92M | 67.71M | 78.59M | 79.12M | 81.48M | 87.87M | 83.19M | 71.03M | 86.77M | 83.76M | 87.41M |
|
Raw Materials
|
0.00M | 1.58M | 1.38M | 1.17M | 1.80M | 9.34M | 10.60M | 26.82M | 28.20M | 31.45M | 28.91M | 31.73M | 44.69M | 50.46M | 44.57M | 45.65M |
|
Work In Process
|
| | | | | | | 4.22M | 7.77M | 7.36M | 6.91M | 8.25M | 8.92M | 19.04M | 14.38M | 13.34M |
|
Finished Goods
|
0.02M | 21.90M | 22.63M | 29.12M | 26.18M | 38.91M | 40.98M | 39.82M | 35.55M | 43.19M | 42.12M | 39.50M | 50.42M | 67.01M | 79.51M | 67.90M |
|
Inventory
|
26.70M | 23.48M | 24.00M | 30.29M | 27.98M | 48.25M | 51.58M | 70.87M | 71.52M | 82.00M | 77.94M | 79.48M | 104.02M | 136.50M | 140.39M | 137.03M |
|
Current Deferred Tax Assets
|
| 7.14M | 4.95M | 3.71M | 4.22M | 7.00M | 6.15M | 5.73M | | | | | | | | |
|
Prepaid Assets
|
1.45M | 1.13M | 1.05M | 1.15M | 1.32M | 2.16M | 2.10M | 2.89M | 2.88M | 3.59M | 3.51M | 5.33M | 4.54M | 7.77M | 6.90M | 6.05M |
|
Current Assets
|
133.53M | 88.97M | 103.46M | 89.58M | 98.37M | 142.52M | 169.24M | 176.44M | 198.11M | 199.09M | 211.53M | 217.19M | 220.43M | 252.92M | 262.24M | 238.22M |
|
Property, Plant & Equipment (Net)
|
26.66M | 21.96M | 21.34M | 19.89M | 24.87M | 37.55M | 42.64M | 52.14M | 53.96M | 55.20M | 58.44M | 64.32M | 66.79M | 68.66M | 67.34M | 41.31M |
|
Long-Term Investments
|
| | | | | | | 1.65M | 1.58M | 1.90M | 5.21M | 9.00M | 2.95M | 2.92M | | 0.63M |
|
Goodwill
|
107.22M | 107.22M | 107.22M | 107.22M | 113.13M | 47.80M | 160.93M | 238.29M | 241.01M | 241.01M | 241.01M | 113.13M | 113.13M | 113.13M | 113.13M | 113.13M |
|
Intangibles
|
132.95M | 126.95M | 121.75M | 116.55M | 177.78M | 195.18M | 195.18M | 272.98M | 275.68M | 275.68M | 275.68M | 273.75M | 142.11M | 131.59M | 121.07M | 113.55M |
|
Goodwill & Intangibles
|
240.17M | 234.17M | 228.97M | 223.77M | 290.92M | 242.97M | 356.11M | 511.26M | 516.68M | 516.68M | 516.68M | 386.89M | 255.24M | 244.72M | 234.20M | 226.68M |
|
Other Non-Current Assets
|
3.31M | 0.95M | 3.40M | 2.79M | 2.22M | 2.48M | 2.71M | 4.46M | 5.95M | 6.22M | 7.27M | 9.04M | 10.35M | 8.87M | 9.20M | 10.48M |
|
Non-Current Assets
|
-133.53M | 259.07M | 255.56M | 248.79M | 265.97M | 335.44M | 327.77M | 489.74M | 487.06M | 477.10M | 494.17M | 362.01M | 352.05M | 343.97M | 331.18M | 351.76M |
|
Assets
|
| 348.04M | 359.02M | 338.37M | 364.34M | 477.96M | 497.01M | 666.17M | 685.18M | 676.19M | 705.70M | 579.20M | 572.48M | 596.89M | 593.42M | 589.98M |
|
Accounts Payables
|
| 2.85M | 5.04M | 5.37M | 7.71M | 9.75M | 14.55M | 17.30M | 16.32M | 18.70M | 16.11M | 16.28M | 27.38M | 49.25M | 31.37M | 32.32M |
|
Notes Payables
|
| | | | 13.00M | | 186.47M | 313.59M | | | | | | | 47.00M | |
|
Payables
|
| 2.85M | 5.04M | 5.37M | 20.71M | 9.75M | 201.03M | 330.89M | 16.32M | 18.70M | 16.11M | 16.28M | 27.38M | 49.25M | 78.37M | 32.32M |
|
Accumulated Expenses
|
3.04M | 3.40M | 4.19M | 3.63M | 3.81M | 6.28M | 25.55M | 27.32M | 21.00M | 23.31M | 26.50M | 30.83M | 36.13M | 30.48M | 25.82M | 26.18M |
|
Other Accumulated Expenses
|
| | 4.52M | 2.54M | 3.23M | 3.99M | 5.09M | 4.39M | 6.12M | 4.76M | 4.55M | 5.48M | 6.77M | 6.26M | 8.04M | 6.54M |
|
Short term Debt
|
0.85M | 1.18M | 11.07M | 0.97M | 13.00M | 1.63M | 1.63M | 2.83M | 32.75M | 32.75M | 22.14M | 1.67M | 11.14M | 11.14M | 47.00M | |
|
Current Leases
|
| | | | | | | | | | 3.82M | 4.33M | 4.62M | 4.86M | 5.35M | 7.39M |
|
Current Taxes
|
1.20M | | 0.40M | | | 0.64M | | | 3.00M | 0.11M | 2.99M | 5.21M | | 3.48M | | 1.69M |
|
Total Current Liabilities
|
25.19M | 15.98M | 32.61M | 16.67M | 36.10M | 45.69M | 41.73M | 51.39M | 80.78M | 79.07M | 78.10M | 66.21M | 81.92M | 100.43M | 118.52M | 70.19M |
|
Non-Current Debt
|
231.81M | 119.97M | 111.87M | 111.00M | 110.02M | 186.47M | 182.51M | 306.73M | 274.87M | 242.95M | 222.08M | 236.68M | 206.06M | 195.30M | 181.49M | 146.68M |
|
Non-Current Deffered Revenue
|
-0.16M | 1.07M | 0.91M | 0.76M | 0.66M | 0.59M | | | | | | | | | | |
|
Pension
|
8.96M | 10.75M | 14.16M | 14.40M | 7.08M | 12.32M | 2.48M | 3.47M | 4.98M | 5.24M | 7.68M | 9.32M | 11.14M | 9.42M | 13.92M | 13.62M |
|
Non-Current Deferred Tax Liability
|
| 22.65M | 26.96M | 33.80M | 45.05M | 49.85M | 54.93M | 54.56M | 39.27M | 48.20M | 47.21M | 26.68M | 29.79M | 29.84M | 27.90M | 24.57M |
|
Operating Leases
|
| | | | | | | | | | 18.98M | 17.43M | 15.41M | 14.03M | 13.89M | 64.78M |
|
Other Non-Current Liabilities
|
2.19M | 0.90M | 1.07M | 1.47M | 5.46M | 6.05M | 6.00M | 15.65M | 17.00M | 14.86M | 12.14M | 16.20M | 7.53M | 5.55M | 6.13M | 5.92M |
|
Total Non-Current Liabilities
|
-2.19M | -0.90M | -1.07M | -1.47M | -5.46M | -6.05M | -6.00M | -15.65M | -17.00M | -14.86M | -12.14M | -16.20M | -7.53M | -5.55M | -6.13M | -5.92M |
|
Total Debt
|
232.66M | 121.15M | 122.94M | 111.97M | 123.02M | 188.10M | 184.13M | 309.56M | 307.62M | 275.69M | 244.22M | 238.34M | 217.19M | 206.44M | 228.49M | 146.68M |
|
Common Equity
|
108.22M | 169.49M | 163.39M | 153.73M | 155.32M | 173.29M | 200.50M | 220.46M | 256.68M | 282.76M | 313.16M | 200.20M | 214.61M | 237.10M | 231.56M | 264.21M |
|
Shareholder's Equity
|
108.22M | 169.49M | 163.39M | 153.73M | 155.32M | 173.29M | 200.50M | 220.46M | 256.68M | 282.76M | 313.16M | 200.20M | 214.61M | 237.10M | 231.56M | 264.21M |
|
Liabilities and Shareholders Equity
|
| 348.04M | 359.02M | 338.37M | 364.34M | 477.96M | 497.01M | 666.17M | 685.18M | 676.19M | 705.70M | 579.20M | 572.48M | 596.89M | 593.42M | 589.98M |
|
Retained Earnings
|
-3.94M | 46.49M | 39.74M | -7.08M | -0.86M | -6.03M | -6.18M | -6.67M | -6.57M | -6.05M | -2.81M | -5.50M | -1.05M | 9.13M | 59.75M | 88.42M |
|
Treasury Shares
|
| 0.24M | 0.24M | 0.21M | 0.17M | 0.09M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.08M | 0.11M | 0.18M | 0.37M |