|
Cash & Equivalents
|
134.97M | 155.67M | 139.84M | 63.39M | 92.93M | 60.71M | 90.09M | 62.13M | 93.66M | 134.14M | 178.69M | 258.87M | 158.12M | 105.37M | 63.93M | 50.97M |
|
Short-term Investments
|
20.57M | 27.36M | 40.90M | 31.77M | 109.18M | 114.58M | 83.77M | 188.32M | 189.24M | 94.45M | 232.40M | 190.32M | 372.24M | 248.44M | 247.64M | 249.02M |
|
Cash & Current Investments
|
155.54M | 183.02M | 180.74M | 95.16M | 202.11M | 175.28M | 173.86M | 250.46M | 282.89M | 228.59M | 411.09M | 449.19M | 530.35M | 353.81M | 311.57M | 300.00M |
|
Receivables - Net
|
21.76M | 30.66M | 27.97M | 33.87M | 42.41M | 38.34M | 43.62M | 46.85M | 58.72M | 54.05M | 61.04M | 35.91M | 41.39M | 20.84M | 14.67M | 27.17M |
|
Receivables - Other
|
| 0.74M | 0.62M | 0.15M | 0.52M | 0.66M | 0.52M | 0.74M | 1.20M | 0.59M | 1.30M | 0.80M | 1.50M | 1.20M | 2.30M | 2.80M |
|
Receivables
|
21.76M | 31.39M | 28.60M | 34.02M | 42.93M | 39.01M | 44.14M | 47.59M | 59.91M | 54.65M | 62.34M | 36.71M | 42.89M | 22.04M | 16.97M | 29.97M |
|
Raw Materials
|
| 20.33M | 12.39M | 10.56M | 8.22M | 21.13M | 19.09M | 14.61M | 15.52M | 41.14M | 39.06M | 32.13M | 24.13M | 75.36M | 96.47M | 101.41M |
|
Work In Process
|
| 13.17M | 7.84M | 12.12M | 13.22M | 14.64M | 12.77M | 15.19M | 16.77M | 15.61M | 25.98M | 39.47M | 31.79M | 15.44M | 24.73M | 27.27M |
|
Finished Goods
|
| 28.57M | 31.78M | 21.94M | 20.80M | 28.25M | 20.07M | 22.76M | 24.80M | 24.11M | 25.34M | 31.28M | 43.35M | 44.62M | 41.97M | 36.93M |
|
Inventory
|
26.25M | 62.08M | 52.01M | 44.62M | 42.23M | 64.03M | 51.93M | 52.56M | 57.09M | 80.86M | 90.38M | 102.88M | 99.27M | 135.42M | 163.16M | 165.61M |
|
Current Deferred Tax Assets
|
1.39M | 1.44M | 0.89M | 0.35M | 2.06M | 0.04M | | | | | | | | | | |
|
Prepaid Assets
|
10.94M | 9.26M | 7.07M | 17.40M | 18.63M | 16.38M | 6.79M | 8.71M | 7.76M | 11.91M | 15.60M | 13.25M | 15.80M | 15.00M | 22.19M | 21.26M |
|
Current Assets
|
215.88M | 261.51M | 250.10M | 164.86M | 277.42M | 265.91M | 240.40M | 318.26M | 364.53M | 332.43M | 541.34M | 601.23M | 686.82M | 525.07M | 511.60M | 514.04M |
|
Property, Plant & Equipment (Net)
|
62.38M | 84.47M | 88.24M | 89.72M | 90.14M | 95.82M | 99.38M | 95.30M | 111.70M | 114.12M | 116.62M | 166.19M | 179.82M | 176.68M | 164.21M | 149.56M |
|
Long-Term Investments
|
40.10M | 31.76M | 32.04M | | | | | | | | | | | | | |
|
Goodwill
|
1.82M | 14.83M | 14.79M | 80.60M | 80.60M | 80.60M | 91.85M | 91.85M | 91.85M | 91.85M | 91.85M | 91.85M | 91.85M | 91.85M | 91.85M | 95.27M |
|
Intangibles
|
3.10M | 9.79M | 8.85M | 47.74M | 40.33M | 35.52M | 38.16M | 31.50M | 25.42M | 21.15M | 16.86M | 12.51M | 9.01M | 6.60M | 4.42M | 8.07M |
|
Goodwill & Intangibles
|
4.92M | 24.62M | 23.64M | 128.34M | 120.93M | 116.12M | 130.01M | 123.35M | 117.27M | 113.00M | 108.71M | 104.36M | 100.86M | 98.45M | 96.27M | 103.35M |
|
Long-Term Deferred Tax
|
14.59M | 13.42M | 12.39M | 11.88M | 17.36M | 11.56M | 18.59M | 19.86M | 4.29M | 8.14M | 2.84M | 3.34M | 16.43M | 19.03M | 28.32M | 36.48M |
|
Other Non-Current Assets
|
6.70M | 17.29M | 26.51M | 4.67M | 3.48M | 4.24M | 5.90M | 6.16M | 25.20M | 22.24M | 34.39M | 28.23M | 30.55M | 20.86M | 19.46M | 25.39M |
|
Non-Current Assets
|
128.69M | 171.56M | 182.82M | 234.27M | 224.00M | 227.75M | 247.13M | 236.15M | 256.54M | 256.26M | 262.56M | 302.11M | 327.67M | 315.02M | 308.27M | 314.79M |
|
Assets
|
344.57M | 433.07M | 432.92M | 399.13M | 501.42M | 493.66M | 487.54M | 554.41M | 621.07M | 588.70M | 803.90M | 903.34M | 1,014.49M | 840.10M | 819.87M | 828.83M |
|
Accounts Payables
|
16.94M | 20.29M | 16.53M | 16.45M | 20.77M | 21.98M | 21.66M | 29.73M | 33.21M | 31.55M | 27.43M | 34.71M | 43.72M | 30.09M | 26.39M | 29.79M |
|
Payables
|
16.94M | 20.29M | 16.53M | 16.45M | 20.77M | 21.98M | 21.66M | 29.73M | 33.21M | 31.55M | 27.43M | 34.71M | 43.72M | 30.09M | 26.39M | 29.79M |
|
Accumulated Expenses
|
6.14M | 7.39M | 5.91M | 6.72M | 8.90M | 9.07M | 9.33M | 10.76M | 12.06M | 12.13M | 13.41M | 14.81M | 15.49M | 14.78M | 13.55M | 13.99M |
|
Other Accumulated Expenses
|
3.31M | 9.55M | 2.31M | 3.44M | 1.81M | 3.73M | 2.29M | 2.73M | 4.01M | 3.75M | 9.05M | 12.11M | 11.90M | 12.57M | 7.91M | 10.58M |
|
Current Taxes
|
0.48M | | | 1.21M | 2.27M | 2.96M | 3.62M | 0.73M | 1.77M | 0.93M | 0.58M | 0.90M | 1.21M | 0.94M | 1.02M | 0.96M |
|
Current Deferred Revenue
|
9.04M | 12.22M | 9.27M | 11.55M | 15.73M | 15.22M | 15.10M | 16.21M | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | 1.19M | 0.94M | 2.19M | | | | | | | | | | |
|
Total Current Liabilities
|
35.92M | 49.45M | 34.02M | 40.57M | 50.42M | 55.16M | 51.99M | 43.95M | 51.05M | 48.37M | 50.48M | 62.53M | 72.32M | 58.38M | 48.87M | 55.32M |
|
Pension
|
| | | 1.40M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 8.18M | 5.27M | 4.27M | 1.29M | 0.82M | 0.14M | 0.22M | 0.16M | 0.07M | | | | |
|
Other Non-Current Liabilities
|
23.86M | 29.58M | 34.37M | 7.94M | 6.88M | 2.81M | 3.12M | 3.92M | 18.26M | 8.65M | 14.62M | 15.59M | 15.28M | 15.76M | 12.52M | 19.87M |
|
Total Non-Current Liabilities
|
35.92M | 49.45M | 34.02M | 50.14M | 57.85M | 60.17M | 55.80M | 47.41M | 55.13M | 52.97M | 64.73M | 77.34M | 87.17M | 69.12M | 55.11M | 59.19M |
|
Total Liabilities
|
59.77M | 79.03M | 68.39M | 58.08M | 64.73M | 62.99M | 58.92M | 51.33M | 73.39M | 61.62M | 79.35M | 92.93M | 102.45M | 84.88M | 67.63M | 79.05M |
|
Common Equity
|
283.40M | 352.64M | 364.53M | 341.05M | 436.69M | 430.68M | 442.59M | 503.08M | 547.68M | 527.07M | 724.55M | 810.41M | 912.03M | 755.22M | 752.24M | 749.77M |
|
Shareholder's Equity
|
283.40M | 352.64M | 364.53M | 341.05M | 436.69M | 430.68M | 442.59M | 503.08M | 547.68M | 527.07M | 724.55M | 810.41M | 912.03M | 755.22M | 752.24M | 749.77M |
|
Liabilities and Shareholders Equity
|
344.57M | 433.07M | 432.92M | 399.13M | 501.42M | 493.66M | 487.54M | 554.41M | 621.07M | 588.70M | 803.90M | 903.34M | 1,014.49M | 840.10M | 819.87M | 828.83M |
|
Retained Earnings
|
134.74M | 178.63M | 0.05M | -0.29M | -0.47M | -1.14M | -1.85M | -2.71M | -2.14M | -1.69M | 575.53M | 621.63M | 753.44M | 762.54M | 753.68M | 734.04M |
|
Treasury Shares
|
0.12M | 0.26M | 0.46M | 0.57M | 0.71M | 0.69M | 0.68M | 0.72M | 1.90M | 1.79M | 1.72M | 1.52M | 1.14M | 1.10M | 0.98M | 0.93M |