|
Cash & Equivalents
|
5.01M | 5.13M | 81.06M | 30.98M | 55.06M | | | | | | | | 21.04M | 65.17M | 15.17M | 10.03M |
|
Short-term Investments
|
50.74M | 52.49M | | | | | | | | | | | 199.97M | 159.13M | 102.48M | 95.45M |
|
Cash & Current Investments
|
55.75M | 57.62M | 81.06M | 30.98M | 55.06M | | | | | | | | 221.01M | 224.31M | 117.66M | 105.48M |
|
Receivables - Net
|
25.05M | 31.57M | 43.22M | 44.14M | 69.03M | 51.14M | 73.56M | 71.25M | 61.71M | 46.36M | 54.11M | 59.44M | 58.60M | 67.18M | 61.43M | 67.14M |
|
Receivables
|
25.05M | 31.57M | 43.22M | 44.14M | 69.03M | 51.14M | 73.56M | 71.25M | 61.71M | 46.36M | 54.11M | 59.44M | 58.60M | 67.18M | 61.43M | 67.14M |
|
Raw Materials
|
| | | | | | | | | | | | | 105.72M | 119.20M | 123.39M |
|
Finished Goods
|
| | | | | | | | | | | | | 23.57M | 30.99M | 26.02M |
|
Inventory
|
51.05M | 48.82M | 49.00M | 55.83M | 64.20M | | | | | | | | 100.02M | 129.29M | 150.19M | 149.42M |
|
Current Deferred Tax Assets
|
5.89M | 4.78M | 5.78M | 5.28M | 7.64M | | | | | | | | | | | |
|
Prepaid Assets
|
2.06M | 1.43M | 6.97M | 1.63M | 4.28M | | | | | | | | 6.83M | 7.09M | 14.06M | 9.24M |
|
Current Assets
|
98.41M | 105.22M | 146.24M | 96.92M | 157.63M | | | | | | | | 328.73M | 361.84M | 271.39M | 258.36M |
|
Property, Plant & Equipment (Net)
|
32.73M | 42.92M | 52.95M | 65.99M | 101.03M | | | | | | | | 73.63M | 76.85M | 71.53M | 71.25M |
|
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 | 5.81M | 7.29M | -1.96M | | | | | | | | 0.54M | 6.11M | 11.98M | 16.68M |
|
Other Non-Current Assets
|
4.34M | 4.17M | 7.29M | 9.57M | 18.46M | | | | | | | | 39.44M | 39.96M | 43.91M | 37.75M |
|
Non-Current Assets
|
43.27M | 52.54M | 60.27M | 77.56M | 119.49M | | | | | | | | 113.61M | 122.92M | 127.42M | 125.68M |
|
Assets
|
141.68M | 157.76M | 206.51M | 174.49M | 277.12M | | | | | | | 0.35M | 442.34M | 484.76M | 398.82M | 384.03M |
|
Accounts Payables
|
12.01M | 16.49M | 28.59M | 38.50M | 46.99M | | | | | | | | 36.40M | 35.66M | 31.71M | 35.75M |
|
Dividends payables
|
| | | | | | | | | | | | | 88.34M | | |
|
Payables
|
12.01M | 16.49M | 28.59M | 38.50M | 46.99M | | | | | | | | 36.40M | 124.00M | 31.71M | 35.75M |
|
Accumulated Expenses
|
12.89M | 10.92M | 14.88M | 15.18M | 34.63M | | | | | | | | 33.15M | 30.16M | 24.66M | 18.82M |
|
Current Taxes
|
1.54M | 0.58M | 0.22M | 0.49M | 0.24M | | | | | | | | 15.73M | 13.63M | 11.95M | 13.19M |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.08M | | 1.03M | 0.15M | |
|
Total Current Liabilities
|
33.03M | 33.34M | 49.60M | 59.49M | 88.17M | | | | | | | | 77.11M | 163.07M | 63.20M | 60.81M |
|
Pension
|
12.19M | 9.37M | 19.08M | 19.63M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 9.60M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 1.48M | 3.04M | 2.78M | 1.75M |
|
Other Non-Current Liabilities
|
| 0.57M | 0.44M | 0.34M | 0.27M | | | | | | | | 0.10M | 0.07M | 0.05M | 0.06M |
|
Total Non-Current Liabilities
|
| -0.57M | -0.44M | -0.34M | -0.27M | | | | | | | | -0.10M | -0.07M | -0.05M | -0.06M |
|
Common Equity
|
95.52M | 114.48M | 137.39M | 95.03M | 179.09M | | | | | | | 264.70M | 363.66M | 316.74M | 331.72M | 319.58M |
|
Shareholder's Equity
|
95.52M | 114.48M | 137.39M | 95.03M | 179.09M | | | | | | | 264.70M | 363.66M | 316.74M | 331.72M | 319.58M |
|
Liabilities and Shareholders Equity
|
141.68M | 157.76M | 206.51M | 174.49M | 277.12M | | | | | | | 0.35M | 442.34M | 484.76M | 398.82M | 384.03M |
|
Treasury Shares
|
0.00M | 412.21M | 0.13M | 4.30M | 4.30M | 0.68M | 0.08M | 0.28M | 1.32M | 6.67M | 0.04M | 6.71M | 6.71M | 0.00M | 6.98M | 7,813.46M |
|
Retained Earnings
|
115.19M | 137.12M | 168.98M | 123.44M | 192.09M | | | | | | | | 438.10M | 393.10M | 418.06M | 436.61M |