|
Cash & Equivalents
|
30.03M | 7.44M | 4.22M | 64.60M | 8.46M | 12.92M | 6.43M | 10.97M | 9.32M | 30.02M | 13.84M | 16.18M | 17.35M | 18.38M | 20.00M | 18.36M | 20.68M | 18.84M | 51.23M | 49.37M | 30.89M |
|
Cash & Current Investments
|
30.03M | 7.44M | 4.22M | 64.60M | 8.46M | 12.92M | 6.43M | 10.97M | 9.32M | 30.02M | 13.84M | 16.18M | 17.35M | 18.38M | 20.00M | 18.36M | 20.68M | 18.84M | 51.23M | 49.37M | 30.89M |
|
Receivables - Net
|
| 30.00M | 26.73M | 33.40M | 35.09M | 39.38M | 47.70M | 49.91M | 49.05M | 28.05M | 67.02M | 77.08M | 43.49M | 65.96M | 57.90M | 52.24M | 60.56M | 52.36M | 39.11M | 32.02M | 85.06M |
|
Receivables - Other
|
| 8.15M | 9.87M | 15.97M | 14.59M | 16.30M | 26.21M | 26.00M | 24.75M | 34.62M | 35.60M | 28.57M | 37.97M | 29.67M | 24.92M | 18.47M | 29.18M | 20.89M | 20.47M | 19.25M | 51.33M |
|
Receivables
|
| 38.14M | 36.60M | 49.37M | 49.67M | 55.68M | 73.91M | 75.91M | 73.80M | 62.67M | 102.62M | 105.66M | 81.47M | 95.63M | 82.82M | 70.70M | 89.74M | 73.25M | 59.57M | 51.27M | 136.38M |
|
Raw Materials
|
| 5.99M | 5.55M | 5.71M | 6.33M | 6.82M | 7.86M | 7.59M | 7.98M | 9.05M | 10.15M | 11.61M | 11.44M | 10.55M | 10.43M | 10.11M | 9.45M | 10.22M | 8.97M | 9.66M | 10.13M |
|
Work In Process
|
| 19.72M | 23.81M | 20.87M | 21.72M | 16.30M | 1.39M | 0.34M | 0.44M | 34.62M | 35.60M | 28.57M | 0.02M | 29.77M | 0.01M | 0.02M | 1.61M | 0.98M | 2.23M | 1.24M | 0.51M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | 0.11M | | | |
|
Inventory
|
| 27.17M | 31.23M | 29.17M | 30.91M | 17.50M | 13.11M | 11.87M | 12.19M | 13.40M | 14.37M | 16.02M | 16.65M | 18.63M | 15.56M | 14.61M | 14.43M | 19.28M | 19.16M | 18.29M | 35.95M |
|
Prepaid Assets
|
| 11.97M | 8.01M | 3.60M | 3.88M | 3.85M | 6.42M | 6.08M | 6.12M | 10.29M | 12.46M | 9.07M | 8.65M | 17.02M | 24.53M | 16.73M | 15.13M | 23.48M | 25.32M | 41.91M | 51.04M |
|
Current Assets
|
| 76.57M | 70.19M | 130.76M | 78.33M | 74.40M | 74.41M | 79.57M | 77.43M | 116.55M | 107.85M | 118.46M | 124.00M | 146.38M | 142.99M | 120.67M | 139.98M | 130.11M | 150.35M | 155.94M | 238.62M |
|
Buildings
|
| 85.20M | 86.27M | 86.09M | 87.08M | 87.16M | 87.40M | 87.74M | | | | | | | | | | | | | |
|
Land & Improvements
|
| 5.40M | 5.40M | 5.40M | 5.40M | 5.40M | 5.40M | 5.40M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 178.08M | 173.17M | 179.44M | 184.14M | 180.47M | 187.36M | 187.14M | 183.65M | 179.91M | 175.37M | 169.54M | 165.82M | 159.37M | 157.28M | 156.93M | 162.97M | 165.43M | 162.84M | 161.58M | 517.48M |
|
Intangibles
|
| 4.56M | 4.34M | 4.03M | 4.02M | 3.89M | 5.49M | 6.58M | 6.09M | 5.61M | 5.32M | 5.22M | 4.84M | 5.67M | 6.32M | 6.80M | 7.22M | 7.78M | 7.79M | 8.44M | 8.97M |
|
Goodwill & Intangibles
|
| 4.56M | 4.34M | 4.03M | 4.02M | 3.89M | 5.49M | 6.58M | 6.09M | 5.61M | 5.32M | 5.22M | 4.84M | 5.67M | 6.32M | 6.80M | 7.22M | 7.78M | 7.79M | 8.44M | 8.97M |
|
Other Non-Current Assets
|
| 4.00M | 4.61M | 4.52M | 5.20M | 4.83M | 4.41M | 3.36M | 3.78M | 3.69M | 4.29M | 5.52M | 5.05M | 5.34M | 5.69M | 6.02M | 4.91M | 8.49M | 5.78M | 8.73M | 21.95M |
|
Non-Current Assets
|
| 186.64M | 182.13M | 187.99M | 193.36M | 189.20M | 197.27M | 197.08M | 193.52M | 189.21M | 184.98M | 180.27M | 175.71M | 170.38M | 169.29M | 169.75M | 175.10M | 181.70M | 176.41M | 178.75M | 548.40M |
|
Assets
|
| 263.21M | 252.31M | 318.75M | 271.69M | 263.60M | 271.68M | 276.65M | 270.95M | 305.76M | 292.83M | 298.74M | 299.71M | 316.76M | 312.28M | 290.42M | 315.08M | 311.81M | 326.76M | 334.69M | 787.03M |
|
Accounts Payables
|
| 16.79M | 15.85M | 15.88M | 12.21M | 7.64M | 6.01M | 13.85M | 19.12M | 21.10M | 13.93M | 14.18M | 14.38M | 19.61M | 25.92M | 18.98M | 30.22M | 29.59M | 11.69M | 15.35M | 51.34M |
|
Notes Payables
|
| | | | | | | | | 55.82M | 52.21M | 54.23M | 45.25M | 22.77M | 32.61M | 23.88M | 19.55M | 27.67M | 21.54M | 23.61M | 143.37M |
|
Payables
|
| 16.79M | 15.85M | 15.88M | 12.21M | 7.64M | 6.01M | 13.85M | 19.12M | 76.92M | 66.14M | 68.42M | 59.63M | 42.38M | 58.53M | 42.85M | 49.77M | 57.26M | 33.23M | 38.97M | 194.70M |
|
Accumulated Expenses
|
| 25.50M | 22.11M | 20.73M | 15.11M | 17.48M | 24.08M | 25.09M | 28.66M | 25.21M | 26.26M | 32.11M | 39.38M | 48.29M | 30.51M | 33.00M | 31.43M | 36.83M | 27.94M | 40.63M | 62.72M |
|
Short term Debt
|
| 8.90M | 6.64M | 3.90M | 1.70M | 1.02M | 1.03M | 1.04M | 1.05M | 55.82M | 52.21M | 54.23M | 45.25M | 22.77M | 32.61M | 23.88M | 19.55M | 27.67M | 21.54M | 23.61M | 143.37M |
|
Current Taxes
|
| 1.71M | 4.52M | 0.54M | 0.38M | | | | | | | | | | | | 0.39M | | | | |
|
Current Deferred Revenue
|
| 126.05M | 111.54M | 109.36M | 110.22M | 92.96M | 106.22M | 103.73M | 98.29M | 28.19M | 10.11M | 87.78M | 80.31M | 115.31M | 114.71M | 105.88M | 114.50M | 107.07M | 158.48M | 152.14M | 255.84M |
|
Total Current Liabilities
|
| 86.33M | 75.50M | 66.98M | 55.19M | 47.77M | 55.22M | 64.76M | 73.04M | 132.17M | 122.60M | 130.43M | 127.93M | 144.20M | 148.78M | 133.92M | 160.04M | 154.33M | 127.32M | 147.60M | 355.87M |
|
Non-Current Debt
|
| 69.83M | 81.69M | 65.35M | 34.59M | 58.43M | 67.73M | 77.19M | 72.68M | 35.18M | 35.19M | 34.78M | 37.73M | 36.10M | 35.66M | 37.41M | 36.18M | 34.70M | 33.69M | 35.32M | 34.26M |
|
Non-Current Deffered Revenue
|
| 95.40M | 89.00M | 84.44M | 85.45M | 76.82M | 82.94M | 79.39M | 74.08M | 67.97M | | | 55.64M | 65.75M | 58.60M | 52.79M | 41.15M | 51.90M | 97.26M | 90.89M | 163.56M |
|
Pension
|
| 3.19M | 3.42M | 3.65M | 3.90M | 4.04M | 4.25M | 3.64M | 3.17M | 1.64M | | | | | | | | | | | |
|
Minority Interest
|
| -1.57M | -1.79M | -1.43M | -1.11M | -1.20M | -0.68M | -0.38M | -0.37M | 0.31M | 0.98M | 3.56M | 4.95M | 6.96M | 8.06M | 5.36M | 12.39M | 5.88M | 6.03M | 6.73M | 6.94M |
|
Non-Current Deferred Tax Liability
|
| 31.71M | 6.36M | 2.87M | 3.22M | 33.74M | 0.80M | 0.86M | 0.96M | 42.16M | 1.24M | 1.20M | 1.12M | 36.90M | 0.62M | 0.56M | 0.38M | 0.63M | 0.60M | 0.60M | 7.90M |
|
Other Non-Current Liabilities
|
| 2.00M | 0.96M | | 4.28M | 4.35M | 13.23M | 13.18M | 10.93M | 13.59M | 13.58M | 9.60M | 9.47M | 9.33M | 9.20M | 8.91M | 8.78M | 8.72M | 8.44M | 8.32M | 25.68M |
|
Total Non-Current Liabilities
|
| 178.47M | 181.42M | 156.30M | 131.44M | 155.91M | 168.95M | 174.25M | 161.83M | 119.61M | 112.76M | 105.42M | 103.95M | 111.86M | 104.10M | 99.67M | 86.48M | 95.96M | 140.00M | 135.13M | 231.41M |
|
Total Liabilities
|
| 264.79M | 256.92M | 223.28M | 186.63M | 203.67M | 224.17M | 239.02M | 234.87M | 251.79M | 235.35M | 235.85M | 231.88M | 256.06M | 252.88M | 233.59M | 246.53M | 250.28M | 267.33M | 282.73M | 587.28M |
|
Total Debt
|
| 78.73M | 88.33M | 69.25M | 36.29M | 59.45M | 68.76M | 78.23M | 73.73M | 91.00M | 87.41M | 89.01M | 82.98M | 58.86M | 68.28M | 61.29M | 55.73M | 62.37M | 55.23M | 58.93M | 177.63M |
|
Common Equity
|
| -1.58M | -4.61M | 96.90M | 86.17M | 61.13M | 48.19M | 38.01M | 36.45M | 53.98M | 57.47M | 62.88M | 67.83M | 60.70M | 59.40M | 56.82M | 68.55M | 61.52M | 59.44M | 51.97M | 199.75M |
|
Shareholder's Equity
|
| -1.58M | -4.61M | 96.90M | 86.17M | 61.13M | 48.19M | 38.01M | 36.45M | 53.98M | 57.47M | 62.88M | 67.83M | 60.70M | 59.40M | 56.82M | 68.55M | 61.52M | 59.44M | 51.97M | 199.75M |
|
Liabilities and Shareholders Equity
|
| 263.21M | 252.31M | 318.75M | 271.69M | 263.60M | 271.68M | 276.65M | 270.95M | 305.76M | 292.83M | 298.74M | 299.71M | 316.76M | 312.28M | 290.42M | 315.08M | 311.81M | 326.76M | 334.69M | 787.03M |
|
Retained Earnings
|
| -3.78M | -6.59M | -13.57M | -27.44M | -54.48M | -71.08M | -84.09M | -91.03M | -94.07M | -98.72M | -107.31M | -114.88M | -125.20M | -130.93M | -132.83M | -131.32M | -133.97M | -139.34M | -149.32M | -7.28M |
|
Treasury Shares
|
| 0.95M | | 2.93M | 3.03M | 1.75M | 1.98M | 1.09M | 1.10M | 1.10M | | | | 0.66M | | | | 0.83M | | | |