|
Cash & Equivalents
|
5.01M | 5.64M | 5.71M | 5.49M | 5.13M | 5.39M | 12.04M | 53.34M | 81.06M | 75.83M | 75.96M | 75.12M | 30.98M | 45.61M | 64.78M | 54.26M | 55.06M | 49.77M | | | | | 21.04M | 41.59M | | | 65.17M | 8.05M | 11.46M | 13.56M | 15.17M | 15.81M | 7.15M | 7.52M | 10.03M | 16.18M | 23.27M | 16.08M |
|
Short-term Investments
|
50.74M | | | | 52.49M | 66.98M | 64.49M | 26.00M | | 19.99M | 19.99M | 29.97M | | | | | | | | | | | 199.97M | | | | 159.13M | 122.03M | 126.21M | 106.45M | 102.48M | 99.49M | 98.49M | 88.45M | 95.45M | 92.16M | 78.08M | 64.76M |
|
Cash & Current Investments
|
55.75M | 5.64M | 5.71M | 5.49M | 57.62M | 72.37M | 76.53M | 79.34M | 81.06M | 95.83M | 95.95M | 105.10M | 30.98M | 45.61M | 64.78M | 54.26M | 55.06M | 49.77M | | | | | 221.01M | 41.59M | | | 224.31M | 130.08M | 137.67M | 120.01M | 117.66M | 115.29M | 105.64M | 95.98M | 105.48M | 108.34M | 101.35M | 80.84M |
|
Receivables - Net
|
25.05M | | | | 31.57M | 30.43M | 31.86M | 33.42M | 43.22M | 49.03M | 47.33M | 47.47M | 44.14M | 59.48M | 57.34M | 63.83M | 69.03M | 69.90M | 73.56M | 46.36M | 54.11M | 59.44M | 58.60M | 69.35M | 56.24M | 61.36M | 67.18M | 65.23M | 53.07M | 59.90M | 61.43M | 65.81M | 56.12M | 60.16M | 67.14M | 67.49M | 61.80M | 59.89M |
|
Receivables
|
25.05M | | | | 31.57M | 30.43M | 31.86M | 33.42M | 43.22M | 49.03M | 47.33M | 47.47M | 44.14M | 59.48M | 57.34M | 63.83M | 69.03M | 69.90M | 73.56M | 46.36M | 54.11M | 59.44M | 58.60M | 69.35M | 56.24M | 61.36M | 67.18M | 65.23M | 53.07M | 59.90M | 61.43M | 65.81M | 56.12M | 60.16M | 67.14M | 67.49M | 61.80M | 59.89M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 105.72M | | | 118.11M | 119.20M | 115.37M | 115.36M | 120.47M | 123.39M | 125.93M | 100.90M | 104.36M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 23.57M | | | 31.91M | 30.99M | 24.51M | 30.48M | 29.99M | 26.02M | 18.81M | 24.31M | 22.10M |
|
Inventory
|
51.05M | | | | 48.82M | 41.70M | 42.29M | 46.14M | 49.00M | 46.26M | 47.80M | 53.52M | 55.83M | 54.27M | 56.15M | 61.08M | 64.20M | 70.62M | | | | | 100.02M | | | | 129.29M | 127.93M | 137.25M | 150.02M | 150.19M | 139.88M | 145.84M | 150.46M | 149.42M | 144.74M | 125.21M | 126.47M |
|
Current Deferred Tax Assets
|
5.89M | | | | 4.78M | 5.31M | 5.01M | 4.87M | 5.78M | 6.86M | 6.75M | 4.85M | 5.28M | 7.52M | 7.51M | 6.82M | 7.64M | 9.54M | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.06M | | | | 1.43M | 0.96M | 0.80M | 1.35M | 6.97M | 1.02M | 0.86M | 1.73M | 1.63M | 1.10M | 0.69M | 3.03M | 4.28M | 2.66M | | | | | 6.83M | | | | 7.09M | 6.72M | 7.91M | 14.78M | 14.06M | 8.97M | 16.86M | 14.94M | 9.24M | 6.90M | 10.37M | 12.94M |
|
Current Assets
|
98.41M | | | | 105.22M | 112.62M | 118.25M | 126.74M | 146.24M | 160.36M | 160.11M | 172.52M | 96.92M | 127.81M | 146.38M | 147.91M | 157.63M | 161.01M | | | | | 328.73M | | | | 361.84M | 263.98M | 268.06M | 273.96M | 271.39M | 258.57M | 251.95M | 247.11M | 258.36M | 253.44M | 226.55M | 208.31M |
|
Property, Plant & Equipment (Net)
|
32.73M | | | | 42.92M | 44.30M | 44.78M | 46.30M | 52.95M | 52.62M | 58.53M | 63.13M | 65.99M | 69.44M | 75.80M | 82.99M | 101.03M | 101.85M | | | | | 73.63M | | | | 76.85M | 72.28M | 69.27M | 69.80M | 71.53M | 67.75M | 71.31M | 72.53M | 71.25M | 67.04M | 67.33M | 82.89M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 0.21M | 0.82M | 3.26M | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 10.02M | | | | 10.13M | | | | 10.28M | | | | 10.34M | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.21M | 0.82M | 13.29M | | | | 10.13M | | | | 10.28M | | | | 10.34M | | | |
|
Long-Term Deferred Tax
|
6.19M | | | | 5.44M | 4.50M | 4.10M | 3.98M | 5.81M | 0.31M | 0.41M | 1.22M | 7.29M | 2.45M | 2.47M | | -1.96M | | | | | | 0.54M | | | | 6.11M | 6.19M | 10.06M | 10.17M | 11.98M | 15.09M | 14.73M | 14.92M | 16.68M | 18.26M | 19.12M | 20.06M |
|
Other Non-Current Assets
|
4.34M | | | | 4.17M | 5.10M | 8.21M | 8.65M | 7.29M | 8.10M | 11.36M | 10.92M | 9.57M | 11.78M | 11.89M | 19.48M | 18.46M | 26.52M | | | | | 39.44M | | | | 39.96M | 46.66M | 49.51M | 46.42M | 43.91M | 43.55M | 38.71M | 38.89M | 37.75M | 40.27M | 36.54M | 31.07M |
|
Non-Current Assets
|
43.27M | | | | 52.54M | 53.90M | 57.09M | 58.93M | 60.27M | 61.03M | 70.30M | 75.27M | 77.56M | 83.67M | 90.16M | 102.47M | 119.49M | 128.37M | | | | | 113.61M | | | | 122.92M | 125.12M | 128.84M | 126.39M | 127.42M | 126.40M | 124.75M | 126.34M | 125.68M | 125.57M | 122.99M | 134.01M |
|
Assets
|
141.68M | | | | 157.76M | 166.51M | 175.34M | 185.68M | 206.51M | 221.39M | 230.41M | 247.78M | 174.49M | 211.47M | 236.54M | 250.38M | 277.12M | 289.37M | | | | 0.35M | 442.34M | | | | 484.76M | 389.10M | 396.90M | 400.35M | 398.82M | 384.98M | 376.70M | 373.45M | 384.03M | 379.00M | 349.54M | 342.32M |
|
Accounts Payables
|
12.01M | | | | 16.49M | 19.95M | 18.97M | 19.79M | 28.59M | 31.07M | 26.95M | 31.33M | 38.50M | 41.46M | 44.03M | 39.55M | 46.99M | 45.42M | | | | | 36.40M | | | | 35.66M | 33.36M | 30.35M | 29.74M | 31.71M | 29.68M | 29.58M | 31.50M | 35.75M | 34.01M | 32.59M | 33.81M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 88.34M | | | | | | | | | | | |
|
Payables
|
12.01M | | | | 16.49M | 19.95M | 18.97M | 19.79M | 28.59M | 31.07M | 26.95M | 31.33M | 38.50M | 41.46M | 44.03M | 39.55M | 46.99M | 45.42M | | | | | 36.40M | | | | 124.00M | 33.36M | 30.35M | 29.74M | 31.71M | 29.68M | 29.58M | 31.50M | 35.75M | 34.01M | 32.59M | 33.81M |
|
Accumulated Expenses
|
12.89M | | | | 10.92M | 8.54M | 10.34M | 11.93M | 14.88M | 10.64M | 14.21M | 16.59M | 15.18M | 19.16M | 26.70M | 31.66M | 34.63M | 20.93M | | | | | 33.15M | | | | 30.16M | 17.41M | 22.88M | 23.14M | 24.66M | 14.00M | 16.69M | 17.41M | 18.82M | 14.40M | 18.00M | 17.32M |
|
Current Taxes
|
1.54M | | | | 0.58M | 3.52M | 2.08M | 1.73M | 0.22M | 4.41M | 1.19M | 0.85M | 0.49M | 14.62M | 6.12M | 3.39M | 0.24M | 13.45M | | | | | 15.73M | | | | 13.63M | 3.35M | | | 11.95M | | | | 13.19M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | 1.03M | 1.11M | 0.10M | 1.44M | 0.15M | 0.03M | | | | 0.79M | 0.09M | 0.99M |
|
Total Current Liabilities
|
33.03M | | | | 33.34M | 37.51M | 36.85M | 38.98M | 49.60M | 52.13M | 48.21M | 54.21M | 59.49M | 80.71M | 82.40M | 80.14M | 88.17M | 86.42M | | | | | 77.11M | | | | 163.07M | 61.59M | 59.89M | 61.19M | 63.20M | 50.05M | 52.02M | 54.97M | 60.81M | 54.80M | 57.22M | 58.91M |
|
Pension
|
12.19M | | | | 9.37M | 9.36M | 9.36M | 9.37M | 19.08M | 19.08M | 19.12M | 19.14M | 19.63M | 18.87M | 18.14M | 17.22M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.14M | 9.60M | 9.82M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 1.48M | | | | 3.04M | 2.90M | 2.73M | 2.93M | 2.78M | 2.04M | 2.48M | 2.33M | 1.75M | 2.22M | 2.06M | 1.91M |
|
Other Non-Current Liabilities
|
| | | | 0.57M | 0.45M | 0.41M | 0.41M | 0.44M | 0.40M | 0.37M | 0.39M | 0.34M | 0.25M | 0.24M | 0.28M | 0.27M | 0.28M | | | | | 0.10M | | | | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Total Non-Current Liabilities
|
| | | | -0.57M | -0.45M | -0.41M | -0.41M | -0.44M | -0.40M | -0.37M | -0.39M | -0.34M | -0.25M | -0.24M | -0.28M | -0.27M | -0.28M | | | | | -0.10M | | | | -0.07M | -0.05M | -0.05M | -0.05M | -0.05M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M |
|
Common Equity
|
95.52M | | | | 114.48M | 119.20M | 128.72M | 136.92M | 137.39M | 149.78M | 162.71M | 174.05M | 95.03M | 111.64M | 135.77M | 152.59M | 179.09M | 192.85M | | | | 264.70M | 363.66M | | | | 316.74M | 322.07M | 333.18M | 335.31M | 331.72M | 331.96M | 321.47M | 314.94M | 319.58M | 321.48M | 289.33M | 279.63M |
|
Shareholder's Equity
|
95.52M | | | | 114.48M | 119.20M | 128.72M | 136.92M | 137.39M | 149.78M | 162.71M | 174.05M | 95.03M | 111.64M | 135.77M | 152.59M | 179.09M | 192.85M | | | | 264.70M | 363.66M | | | | 316.74M | 322.07M | 333.18M | 335.31M | 331.72M | 331.96M | 321.47M | 314.94M | 319.58M | 321.48M | 289.33M | 279.63M |
|
Liabilities and Shareholders Equity
|
141.68M | | | | 157.76M | 166.51M | 175.34M | 185.68M | 206.51M | 221.39M | 230.41M | 247.78M | 174.49M | 211.47M | 236.54M | 250.38M | 277.12M | 289.37M | | | | 0.35M | 442.34M | | | | 484.76M | 389.10M | 396.90M | 400.35M | 398.82M | 384.98M | 376.70M | 373.45M | 384.03M | 379.00M | 349.54M | 342.32M |
|
Treasury Shares
|
0.00M | | | | 412.21M | 0.13M | 4.30M | 4.30M | 0.13M | 4.30M | 4.30M | 4.30M | 4.30M | 4.30M | 4.30M | 4.30M | 4.30M | 4.30M | 0.08M | 6.67M | 0.04M | 6.71M | 6.71M | 6.71M | 6.71M | 6.71M | 0.00M | 6.71M | 6.71M | 6.71M | 6.98M | 0.08M | 0.40M | 0.22M | 7,813.46M | 0.08M | 0.36M | 8,546.23M |
|
Retained Earnings
|
115.19M | | | | 137.12M | 144.13M | 153.11M | 161.15M | 168.98M | 180.40M | 192.20M | 202.33M | 123.44M | 139.05M | 161.36M | 177.15M | 192.09M | 205.59M | | | | | 438.10M | | | | 393.10M | 399.40M | 409.74M | 410.85M | 418.06M | 421.05M | 426.55M | 428.01M | 436.61M | 440.53M | 420.27M | 419.22M |