|
Assets
|
208.90M | 260.63M | 295.19M | 357.65M | 388.73M | 442.97M | 430.89M | 430.34M | 469.09M | 532.72M | 595.20M | 623.26M | 635.37M | 643.59M | 571.92M | 618.68M |
|
Cash & Equivalents
|
19.84M | 15.28M | 17.39M | 20.05M | 20.07M | | 44.98M | 38.86M | 79.64M | 65.24M | 45.20M | 138.52M | 138.21M | 92.51M | 46.19M | 115.42M |
|
Short-term Investments
|
10.13M | 51.44M | 88.77M | 54.16M | 84.39M | 29.99M | 80.92M | 126.00M | 93.15M | 255.45M | 100.28M | 191.04M | 155.88M | 207.68M | 173.68M | 104.07M |
|
Cash & Current Investments
|
29.97M | 66.72M | 106.16M | 74.20M | 104.45M | 29.99M | 125.90M | 164.85M | 172.79M | 320.69M | 145.48M | 329.56M | 294.09M | 300.19M | 219.86M | 219.49M |
|
Receivables - Net
|
16.60M | 16.54M | 12.56M | 18.41M | 24.91M | 25.64M | 26.41M | 19.41M | 16.15M | 17.17M | 22.61M | 16.85M | 13.19M | 17.75M | 20.27M | 16.82M |
|
Receivables - Other
|
2.93M | 3.40M | 1.86M | 1.62M | 1.68M | 3.31M | 2.08M | 1.62M | 1.21M | 1.68M | 3.98M | 2.61M | 5.25M | 0.95M | 1.56M | 2.89M |
|
Receivables
|
19.54M | 19.95M | 14.43M | 20.03M | 26.59M | 28.95M | 28.49M | 21.03M | 17.36M | 18.84M | 26.59M | 19.46M | 18.45M | 18.70M | 21.83M | 19.71M |
|
Raw Materials
|
| | 1.50M | 1.73M | | | | | | | | | | | | |
|
Work In Process
|
| | 1.65M | 1.48M | | | | | | | | | | | | |
|
Finished Goods
|
| | 9.00M | 9.34M | | | | | | | | | | | | |
|
Inventory
|
9.79M | 9.72M | 12.15M | 12.54M | 14.19M | 16.84M | 16.32M | 17.11M | 18.77M | 18.40M | 13.94M | 13.94M | 11.58M | 11.43M | 15.54M | 14.03M |
|
Current Deferred Tax Assets
|
| | 0.61M | 0.90M | | | | | | | | | | | | |
|
Prepaid Assets
|
2.93M | 3.40M | 3.22M | 3.98M | 6.32M | -1.91M | 5.04M | 4.16M | | | | | | | | |
|
Current Assets
|
88.42M | 120.59M | 144.42M | 123.14M | 180.25M | 155.00M | 178.44M | 266.77M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
11.22M | 11.80M | 11.08M | 13.59M | 17.52M | 20.59M | 26.20M | 26.35M | 23.64M | 23.68M | 22.97M | 22.98M | 20.24M | 21.07M | 18.22M | 15.63M |
|
Long-Term Investments
|
69.53M | 91.21M | 105.69M | 189.70M | 154.19M | 229.31M | 187.18M | 96.66M | | | | | | | | |
|
Goodwill
|
24.46M | 24.46M | 24.46M | 24.46M | 30.07M | 30.07M | 30.07M | 30.07M | 32.17M | 32.17M | 41.14M | 41.14M | 41.14M | 68.01M | 68.01M | 68.01M |
|
Intangibles
|
14.79M | 12.01M | 21.73M | 5.13M | 5.07M | 4.76M | 3.52M | 2.40M | 10.41M | 9.47M | 14.48M | 12.59M | 10.73M | 19.69M | 15.72M | 11.75M |
|
Goodwill & Intangibles
|
39.26M | 36.48M | 46.20M | 29.59M | 35.14M | 34.83M | 33.59M | 32.47M | 42.59M | 41.64M | 55.62M | 53.73M | 51.88M | 87.69M | 83.73M | 79.76M |
|
Long-Term Deferred Tax
|
| 0.04M | 0.81M | 3.58M | 6.32M | | | | | | | | | | | |
|
Other Non-Current Assets
|
25.00M | 5.00M | 3.05M | 65.62M | 37.50M | 111.75M | 96.64M | 19.09M | 88.91M | 20.72M | 137.09M | 71.42M | 79.71M | 43.77M | 2.17M | 114.35M |
|
Non-Current Assets
|
120.48M | 140.04M | 11.08M | 13.59M | 208.48M | 287.96M | 252.44M | 163.57M | | | | | | | | |
|
Accounts Payables
|
5.70M | 5.91M | 5.10M | 9.91M | 8.80M | 9.82M | 9.26M | 5.97M | 5.37M | 4.48M | 6.32M | 3.88M | 4.31M | 6.46M | 4.30M | 5.58M |
|
Payables
|
5.70M | 5.91M | 5.10M | 9.91M | 8.80M | 9.82M | 9.26M | 5.97M | 5.37M | 4.48M | 6.32M | 3.88M | 4.31M | 6.46M | 4.30M | 5.58M |
|
Accumulated Expenses
|
| | 7.75M | 8.35M | 10.66M | | | | | | | | | | | |
|
Other Accumulated Expenses
|
12.41M | 14.32M | 4.45M | 6.44M | 19.23M | 24.04M | 22.10M | 26.23M | 32.17M | 29.60M | 34.79M | 42.51M | 56.56M | 44.64M | 41.02M | 51.84M |
|
Short term Debt
|
| | | | | | | | | | | -2.05M | | | -2.06M | -3.08M |
|
Current Leases
|
| | | | | | | | | | 13.91M | 24.85M | 22.36M | 19.46M | 16.02M | 13.52M |
|
Current Taxes
|
| | | | | 7.71M | 0.00M | 0.00M | | | | | | | | |
|
Current Deferred Revenue
|
| 32.91M | 35.52M | 36.30M | 38.67M | | | | | | | | | | | |
|
Total Current Liabilities
|
38.85M | 53.14M | 55.35M | 61.13M | 66.70M | 75.83M | 77.41M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
20.73M | 18.61M | 16.98M | 16.49M | 20.04M | 41.97M | 46.06M | 53.06M | 69.83M | 83.95M | 79.24M | 92.13M | 99.92M | 108.24M | 105.01M | 106.30M |
|
Pension
|
2.51M | 3.34M | 3.05M | 2.96M | 3.32M | 3.04M | 2.72M | 2.60M | 3.25M | 2.97M | 2.30M | 2.45M | 2.45M | 2.15M | | |
|
Operating Leases
|
| | | | | | | | | | 0.96M | 1.35M | 0.63M | -1.55M | -1.14M | 0.26M |
|
Other Non-Current Liabilities
|
20.58M | 22.51M | 3.54M | 8.80M | 7.87M | 8.06M | 9.21M | 14.21M | 2.88M | 6.93M | 9.53M | 11.41M | 10.06M | 19.43M | 17.11M | 14.90M |
|
Total Non-Current Liabilities
|
38.85M | 22.51M | 20.52M | 25.29M | 27.91M | -8.06M | 102.55M | 116.36M | 150.85M | 161.83M | 190.34M | 223.40M | 255.31M | 255.72M | 231.53M | 246.70M |
|
Total Liabilities
|
59.43M | 75.64M | 75.87M | 86.42M | 94.61M | | 111.76M | 130.57M | 153.73M | 168.76M | 199.87M | 234.80M | 265.38M | 275.14M | 248.64M | 261.60M |
|
Total Debt
|
| | | | | | | | | | | -2.05M | | | -2.06M | -3.08M |
|
Common Equity
|
149.47M | 184.99M | 219.32M | 271.23M | 294.12M | 442.97M | 319.12M | 299.76M | 315.36M | 363.96M | 395.33M | 388.46M | 369.99M | 368.44M | 323.27M | 357.07M |
|
Shareholder's Equity
|
149.47M | 184.99M | 219.32M | 271.23M | 294.12M | 333.70M | 319.12M | | | | | | 369.99M | 332.16M | 284.09M | 316.27M |
|
Liabilities and Shareholders Equity
|
208.90M | 260.63M | 295.19M | 357.65M | 388.73M | 442.97M | 430.89M | 430.34M | 469.09M | 532.72M | 595.20M | 623.26M | 635.37M | 643.59M | 571.92M | 618.68M |
|
Treasury Shares
|
| | 1.80M | 3.59M | 0.54M | | 2.82M | 1.88M | 0.03M | 0.19M | 1.00M | 1.95M | 1.87M | 2.27M | 20.40M | 20.45M |
|
Retained Earnings
|
-25.83M | -16.20M | 5.14M | 36.90M | 54.95M | 79.90M | 98.47M | 89.81M | 82.32M | 101.56M | 124.12M | 133.76M | 141.57M | 141.40M | 119.81M | 125.85M |