|
Cash & Equivalents
|
29.67M | 24.56M | 79.68M | 65.23M | 60.47M | 51.42M | 44.43M | 33.97M | 72.03M | 113.33M | 109.16M | 96.36M | 88.81M | 173.16M | 181.58M | 442.67M | 430.78M | 410.75M | 396.50M | 374.54M | 361.55M | 343.74M | 338.74M | 329.35M | 329.52M | 201.26M | 174.42M | 45.28M | 47.00M | 29.34M | 56.71M | 76.51M | 132.90M | 38.30M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 126.45M | 146.90M | 256.64M | 249.85M | 264.18M | 232.41M | 190.37M | 128.28M | 96.51M |
|
Cash & Current Investments
|
29.67M | 24.56M | 79.68M | 65.23M | 60.47M | 51.42M | 44.43M | 33.97M | 72.03M | 113.33M | 109.16M | 96.36M | 88.81M | 173.16M | 181.58M | 442.67M | 430.78M | 410.75M | 396.50M | 374.54M | 361.55M | 343.74M | 338.74M | 329.35M | 329.52M | 327.71M | 321.32M | 301.92M | 296.86M | 293.52M | 289.12M | 266.88M | 261.17M | 134.81M |
|
Receivables - Net
|
| | 5.60M | 4.66M | 3.59M | 4.65M | 6.79M | 0.15M | 9.13M | 0.15M | 10.91M | 12.06M | 9.53M | 26.26M | 2.97M | 14.94M | 15.43M | 18.43M | 23.79M | 22.62M | 19.68M | 18.33M | 19.02M | 22.55M | 24.37M | 24.08M | 25.41M | 29.28M | 31.78M | 31.09M | 32.14M | 28.26M | 23.55M | 33.03M |
|
Receivables - Other
|
| | 0.12M | 0.19M | 0.02M | 0.02M | 0.05M | 0.02M | 0.10M | 0.32M | 0.19M | 0.09M | 0.11M | 0.07M | 0.17M | 0.14M | 0.13M | 0.17M | 0.20M | 0.10M | | 0.20M | | 0.10M | | | | | | | | | | |
|
Receivables
|
| | 5.72M | 4.85M | 3.60M | 4.67M | 6.84M | 0.17M | 9.23M | 0.47M | 11.09M | 12.16M | 9.63M | 26.34M | 3.14M | 15.07M | 15.56M | 18.60M | 23.99M | 22.72M | 19.68M | 18.53M | 19.02M | 22.65M | 24.37M | 24.08M | 25.41M | 29.28M | 31.78M | 31.09M | 32.14M | 28.26M | 23.55M | 33.03M |
|
Raw Materials
|
| | 1.03M | 2.24M | 2.33M | 1.66M | 1.55M | 3.00M | 3.72M | 5.42M | 4.72M | 5.13M | 5.45M | 6.47M | 5.26M | 5.61M | 6.57M | 9.03M | 7.89M | 9.20M | 8.71M | 7.47M | 5.51M | 4.31M | 4.97M | 5.12M | 5.11M | 6.37M | | | | | | |
|
Work In Process
|
| | 0.97M | 1.43M | 1.63M | 2.36M | 2.33M | 2.66M | 2.33M | 2.40M | 2.57M | 2.62M | 2.78M | 2.99M | 3.31M | 4.01M | 4.18M | 4.24M | 4.92M | 4.07M | 3.40M | 3.48M | 3.36M | 4.74M | 5.52M | 4.91M | 4.47M | 7.37M | | | | | | |
|
Finished Goods
|
| | 1.57M | 1.66M | 1.53M | 1.35M | 2.07M | 2.08M | 2.80M | 3.34M | 3.17M | 3.65M | 5.56M | 3.81M | 6.29M | 7.42M | 10.47M | 9.53M | 9.38M | 9.40M | 9.88M | 7.28M | 7.92M | 8.02M | 7.67M | 9.91M | 12.79M | 12.28M | | | | | | |
|
Inventory
|
| | 3.57M | 5.33M | 5.49M | 5.38M | 5.95M | 7.74M | 8.85M | 11.16M | 10.46M | 11.39M | 13.79M | 13.27M | 14.86M | 17.04M | 21.23M | 22.79M | 22.19M | 24.43M | 22.68M | 18.04M | 16.96M | 16.63M | 18.33M | 20.86M | 26.12M | 28.63M | 33.19M | 32.97M | 32.77M | 31.03M | 30.14M | 54.96M |
|
Prepaid Assets
|
| | 0.40M | 1.39M | 1.15M | 1.25M | 2.33M | 2.50M | 2.38M | 2.30M | 2.14M | 2.72M | 2.12M | 2.23M | 5.98M | 7.79M | 9.01M | 7.45M | 6.51M | 13.88M | 9.98M | 6.08M | 6.80M | 6.95M | 6.90M | 9.22M | 9.23M | 9.52M | 8.67M | 9.38M | 9.56M | 8.84M | 7.25M | 10.48M |
|
Current Assets
|
| | 89.25M | 76.62M | 70.70M | 62.70M | 59.50M | 51.52M | 92.39M | 138.70M | 132.66M | 122.54M | 114.24M | 214.93M | 219.60M | 482.44M | 476.44M | 459.43M | 448.95M | 435.46M | 413.90M | 386.19M | 381.52M | 375.47M | 379.12M | 381.87M | 382.10M | 369.35M | 370.50M | 366.96M | 363.59M | 335.00M | 322.12M | 233.28M |
|
Property, Plant & Equipment (Net)
|
| | 1.87M | 2.23M | 2.41M | 2.84M | 2.92M | 8.58M | 12.08M | 12.06M | 12.05M | 11.99M | 12.35M | 12.83M | 13.91M | 14.18M | 15.78M | 16.47M | 17.96M | 19.64M | 21.98M | 21.20M | 19.81M | 18.69M | 18.05M | 17.29M | 17.93M | 17.49M | 18.20M | 17.66M | 17.15M | 16.46M | 15.75M | 25.77M |
|
Goodwill
|
| | | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 8.96M | 9.35M | 8.91M | 9.40M | 9.71M | 10.46M | 9.93M | 10.12M | 9.90M | 9.63M | 9.32M | 8.68M | | | | | | | | | | | 6.57M | | 23.46M |
|
Intangibles
|
| | | 2.84M | 2.68M | 2.51M | 2.35M | 2.20M | 2.05M | 14.22M | 14.31M | 13.12M | 13.31M | 13.24M | 13.72M | 12.46M | 12.17M | 11.37M | 10.53M | 9.69M | 8.53M | 7.51M | 7.52M | 7.13M | 6.48M | 6.00M | 6.03M | 5.34M | 4.98M | 4.78M | 4.03M | 16.52M | 16.33M | 135.15M |
|
Goodwill & Intangibles
|
| | | 4.15M | 3.98M | 3.82M | 3.66M | 3.51M | 3.36M | 23.18M | 23.66M | 22.03M | 22.71M | 22.96M | 24.18M | 22.40M | 22.30M | 21.28M | 20.17M | 19.02M | 17.20M | 7.51M | 7.52M | 7.13M | 6.48M | 6.00M | 6.03M | 5.34M | 4.98M | 4.78M | 4.03M | 23.09M | 16.33M | 158.61M |
|
Other Non-Current Assets
|
| | 0.65M | 0.68M | 0.68M | 1.00M | 1.00M | 1.02M | 1.03M | 1.03M | 1.03M | 1.00M | 1.00M | 1.00M | 1.00M | 1.40M | 1.40M | 1.66M | 2.58M | 2.58M | 2.59M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.61M | 2.61M | 2.81M | 3.35M | 3.06M | 4.05M |
|
Non-Current Assets
|
| | 2.53M | 7.07M | 7.07M | 8.49M | 8.12M | 13.66M | 17.02M | 36.85M | 37.29M | 47.77M | 48.70M | 49.18M | 51.44M | 50.22M | 51.60M | 51.41M | 52.57M | 71.22M | 74.78M | 59.38M | 52.06M | 50.25M | 49.14M | 47.35M | 46.47M | 44.85M | 45.42M | 44.07M | 42.94M | 61.51M | 53.49M | 210.86M |
|
Assets
|
37.12M | | 91.78M | 83.68M | 77.77M | 71.19M | 67.61M | 65.18M | 109.41M | 175.54M | 169.95M | 170.31M | 162.94M | 264.11M | 271.05M | 532.67M | 528.04M | 510.84M | 501.53M | 506.69M | 488.68M | 445.57M | 433.58M | 425.72M | 428.27M | 429.22M | 428.57M | 414.20M | 415.92M | 411.03M | 406.53M | 396.51M | 375.61M | 444.14M |
|
Accounts Payables
|
| | 3.55M | 2.96M | 3.12M | 3.87M | 5.11M | 3.79M | 3.51M | 4.25M | 5.78M | 4.72M | 4.88M | 5.96M | 6.80M | 6.50M | 6.86M | 5.82M | 9.21M | 4.19M | 5.91M | 2.11M | 3.84M | 2.58M | 3.24M | 4.79M | 5.05M | 3.98M | 7.27M | 6.38M | 6.95M | 6.73M | 9.12M | 10.63M |
|
Payables
|
| | 3.55M | 2.96M | 3.12M | 3.87M | 5.11M | 3.79M | 3.51M | 4.25M | 5.78M | 4.72M | 4.88M | 5.96M | 6.80M | 6.50M | 6.86M | 5.82M | 9.21M | 4.19M | 5.91M | 2.11M | 3.84M | 2.58M | 3.24M | 4.79M | 5.05M | 3.98M | 7.27M | 6.38M | 6.95M | 6.73M | 9.12M | 10.63M |
|
Accumulated Expenses
|
| | 2.62M | 1.94M | 2.31M | 3.40M | 4.45M | 3.48M | 4.15M | 5.25M | 6.57M | 4.29M | 5.38M | 7.04M | 10.78M | 7.01M | 8.92M | 9.18M | 13.25M | 8.20M | 10.78M | 10.76M | 11.04M | 5.41M | 8.18M | 10.51M | 14.17M | 7.20M | 9.57M | 9.86M | 12.62M | 13.31M | 15.39M | 24.81M |
|
Other Accumulated Expenses
|
| | 3.56M | 3.58M | 4.18M | 3.22M | 3.13M | 3.74M | 4.02M | 3.54M | 2.50M | 3.07M | 2.60M | 4.18M | 4.84M | 5.60M | 5.08M | 5.88M | 6.49M | 8.02M | 4.80M | 6.04M | 4.75M | 4.64M | | | | | | | | | | |
|
Short term Debt
|
| | 5.04M | 8.46M | 7.61M | | | 0.07M | 0.07M | 0.07M | 0.07M | | | 5.74M | 7.67M | 7.69M | 7.72M | 1.99M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.30M | 0.73M | 1.17M | 1.23M | 1.27M | 1.32M | 1.37M | 1.43M | 1.89M | 2.70M | 0.77M | 2.69M | 3.88M | 3.99M | 4.09M | 4.24M | 4.37M | 4.52M | 4.64M | 4.76M | 4.94M | 5.15M | 7.98M |
|
Current Taxes
|
| | | | | | | | | | | | | | 0.16M | | | | 0.43M | 0.81M | 0.70M | 0.79M | 0.17M | 0.53M | 0.92M | 1.72M | 0.81M | 1.49M | | | | | | |
|
Current Deferred Revenue
|
| | 4.94M | 5.84M | 6.14M | 4.75M | 5.44M | 5.92M | 5.56M | 5.27M | 5.16M | 5.83M | 5.40M | 4.16M | 6.00M | 7.20M | 6.89M | 6.67M | 7.46M | 9.19M | 12.16M | 8.98M | 8.64M | 10.68M | 10.42M | 9.83M | 9.47M | 10.23M | 10.12M | 8.98M | 8.83M | 9.10M | 9.43M | 20.91M |
|
Total Current Liabilities
|
| | 19.71M | 22.79M | 23.36M | 15.24M | 18.12M | 16.60M | 17.02M | 18.22M | 19.83M | 18.01M | 18.90M | 28.09M | 39.80M | 36.49M | 37.67M | 31.19M | 36.98M | 31.75M | 36.73M | 28.92M | 31.35M | 27.48M | 32.61M | 35.90M | 38.98M | 32.76M | 38.14M | 36.45M | 42.01M | 40.40M | 48.20M | 77.35M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M |
|
Non-Current Debt
|
| | 4.35M | | | 7.59M | 7.62M | 7.57M | 7.54M | 7.57M | 7.59M | 7.61M | 7.63M | 1.91M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 1.71M | 1.43M | 1.14M | 0.60M | 0.52M | 0.43M | 0.37M | 2.59M | 3.01M | 0.40M | 0.38M | 0.36M | 0.58M | 0.78M | 0.74M | 0.93M | 1.10M | 1.22M | 1.53M | 1.59M | 1.42M | 1.42M | 1.30M | 1.13M | 1.23M | 0.93M | 0.93M | 0.88M | 1.07M | 1.10M | 1.06M | 7.34M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.01M | | | 2.82M | 2.83M | 2.50M | 2.53M | 2.54M | 2.65M | 2.38M | 2.41M | 2.36M | 2.04M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 22.74M | 22.46M | 22.16M | 21.89M | 21.55M | 21.21M | 20.84M | 20.46M | 43.56M | 43.13M | 42.20M | 41.42M | 40.41M | 39.38M | 38.31M | 37.22M | 40.45M | 39.58M | 38.49M | 32.62M | 36.41M | 35.53M | 39.20M |
|
Other Non-Current Liabilities
|
| | 0.14M | 0.80M | 0.80M | 0.08M | 0.28M | 6.36M | 9.73M | 13.16M | 13.41M | 2.50M | 2.54M | 2.54M | 2.65M | 2.38M | | | 2.04M | 1.69M | 1.81M | 1.57M | 1.47M | 1.22M | 1.23M | 1.10M | 1.18M | 1.05M | 1.02M | 0.96M | 0.80M | 6.99M | 2.72M | 7.30M |
|
Total Non-Current Liabilities
|
| | 25.77M | 23.55M | 23.80M | 23.43M | 26.27M | 24.60M | 24.94M | 26.14M | 27.89M | 48.76M | 49.37M | 52.52M | 62.27M | 58.82M | | | 58.54M | 76.54M | 81.40M | 72.70M | 74.18M | 69.31M | 73.29M | 75.33M | 77.43M | 69.77M | 74.12M | 71.19M | 75.69M | 73.13M | 80.43M | 122.31M |
|
Total Liabilities
|
23.64M | | 25.91M | 24.35M | 24.60M | 23.50M | 26.55M | 30.96M | 34.66M | 39.31M | 41.29M | 51.26M | 51.91M | 55.06M | 64.92M | 61.20M | 62.03M | 55.33M | 60.58M | 78.23M | 83.21M | 74.28M | 75.65M | 70.53M | 74.52M | 76.43M | 78.61M | 70.83M | 75.14M | 72.14M | 76.50M | 80.12M | 83.15M | 129.61M |
|
Total Debt
|
| | 9.38M | 8.46M | 7.61M | 7.59M | 7.62M | 7.65M | 7.62M | 7.64M | 7.66M | 7.61M | 7.63M | 7.65M | 7.67M | 7.69M | 7.72M | 1.99M | | | | | | | | | | | | | | | | |
|
Common Equity
|
0.12M | | 65.87M | 59.33M | 53.17M | 47.69M | 41.06M | 34.22M | 74.75M | 136.24M | 128.66M | 119.05M | 111.03M | 209.04M | 206.12M | 471.47M | 466.01M | 455.51M | 440.95M | 428.46M | 405.47M | 371.29M | 357.93M | 355.19M | 353.75M | 352.79M | 349.96M | 343.38M | 340.78M | 338.88M | 330.04M | 316.39M | 292.46M | 314.53M |
|
Shareholder's Equity
|
| | 65.87M | 59.33M | 53.17M | 47.69M | 41.06M | 34.22M | 74.75M | 136.24M | 128.66M | 119.05M | 111.03M | 209.04M | 206.12M | 471.47M | 466.01M | 455.51M | 440.95M | 428.46M | 405.47M | 371.29M | 357.93M | 355.19M | 353.75M | 352.79M | 349.96M | 343.38M | 340.78M | 338.88M | 330.04M | 316.39M | 292.46M | 314.53M |
|
Liabilities and Shareholders Equity
|
37.12M | | 91.78M | 83.68M | 77.77M | 71.19M | 67.61M | 65.18M | 109.41M | 175.54M | 169.95M | 170.31M | 162.94M | 264.11M | 271.05M | 532.67M | 528.04M | 510.84M | 501.53M | 506.69M | 488.68M | 445.57M | 433.58M | 425.72M | 428.27M | 429.22M | 428.57M | 414.20M | 415.92M | 411.03M | 406.53M | 396.51M | 375.61M | 444.14M |
|
Retained Earnings
|
| | -144.35M | -151.55M | -158.90M | -166.55M | -175.89M | -184.85M | -195.42M | -205.29M | -0.15M | -227.85M | -240.16M | -237.95M | -247.77M | -257.88M | -269.77M | -285.44M | -305.46M | -321.54M | -348.45M | -385.00M | -403.20M | -410.47M | -416.02M | -422.74M | -431.55M | -442.71M | -450.10M | -458.45M | -470.08M | -490.58M | -520.60M | -554.12M |
|
Treasury Shares
|
0.38M | | 0.18M | 0.13M | 0.08M | 0.39M | 0.32M | 0.42M | 0.44M | 0.42M | 0.37M | 0.52M | 0.48M | 0.45M | 0.48M | 0.52M | 0.53M | | 0.53M | | | | 1.19M | | 1.53M | | 1.33M | 1.48M | 1.36M | 1.20M | 1.11M | 1.97M | 1.78M | 1.85M |