|
Cash & Equivalents
|
56.66M | 30.48M | 57.55M | 75.85M | 59.31M | 19.95M | 76.52M | 90.87M | 43.95M | 18.66M | 25.22M | 30.62M | 32.63M | 55.02M | 43.12M | 78.11M | 102.76M | 43.81M | 90.77M | 59.86M | 56.40M | 23.97M | 26.94M | 70.52M |
|
Cash & Current Investments
|
56.66M | 30.48M | 57.55M | 75.85M | 59.31M | 19.95M | 76.52M | 90.87M | 43.95M | 18.66M | 25.22M | 30.62M | 32.63M | 55.02M | 43.12M | 78.11M | 102.76M | 43.81M | 90.77M | 59.86M | 56.40M | 23.97M | 26.94M | 70.52M |
|
Receivables - Net
|
| | | | 32.76M | 92.96M | 77.24M | 75.31M | 60.75M | 139.02M | 104.70M | 102.98M | 48.85M | 102.37M | 81.80M | 72.41M | 30.41M | 73.94M | 65.87M | 66.12M | 32.30M | 83.76M | 88.55M | 81.11M |
|
Receivables
|
| | | | 32.76M | 92.96M | 77.24M | 75.31M | 60.75M | 139.02M | 104.70M | 102.98M | 48.85M | 102.37M | 81.80M | 72.41M | 30.41M | 73.94M | 65.87M | 66.12M | 32.30M | 83.76M | 88.55M | 81.11M |
|
Raw Materials
|
| | | | 37.01M | 44.47M | 48.68M | 57.16M | 77.51M | 92.33M | 105.13M | 96.48M | 95.39M | 86.59M | 74.05M | 60.04M | 55.08M | 53.15M | 53.09M | 46.94M | 49.32M | 58.74M | 53.63M | 50.21M |
|
Finished Goods
|
| | | | 27.81M | 29.66M | 25.80M | 23.54M | 32.05M | 47.73M | 56.79M | 69.95M | 69.83M | 62.96M | 52.47M | 43.19M | 42.06M | 42.01M | 30.58M | 28.00M | 27.78M | 28.13M | 25.02M | 20.11M |
|
Inventory
|
| | | | 64.82M | 74.13M | 74.47M | 80.70M | 109.56M | 140.07M | 161.92M | 166.43M | 165.22M | 149.56M | 126.52M | 103.22M | 97.14M | 95.15M | 83.67M | 74.94M | 77.10M | 86.86M | 78.65M | 70.32M |
|
Prepaid Assets
|
| | | | 6.06M | 5.68M | 10.10M | 10.68M | 10.77M | 11.58M | 9.89M | 8.11M | 6.00M | 6.58M | 6.91M | 5.97M | 7.33M | 7.00M | 9.43M | 9.37M | 8.54M | 8.36M | 11.34M | 9.41M |
|
Current Assets
|
| | | | 167.33M | 194.83M | 242.79M | 263.69M | 229.07M | 313.38M | 307.12M | 314.24M | 255.01M | 318.66M | 262.06M | 263.58M | 238.62M | 221.31M | 251.38M | 217.84M | 178.30M | 211.54M | 214.37M | 240.91M |
|
Property, Plant & Equipment (Net)
|
| | | | 47.36M | 50.60M | 56.18M | 58.77M | 63.51M | 67.84M | 74.83M | 84.15M | 98.18M | 105.17M | 111.14M | 110.33M | 113.01M | 112.80M | 112.65M | 114.68M | 112.85M | 112.00M | 114.42M | 114.11M |
|
Long-Term Investments
|
| | | | 25.38M | 25.46M | 25.28M | 22.00M | 23.36M | 23.90M | 24.62M | 25.95M | 25.09M | 25.13M | 25.79M | 25.23M | 25.94M | 26.34M | 24.92M | 25.43M | 24.89M | 25.84M | 26.33M | 25.83M |
|
Goodwill
|
101.67M | | | | 115.75M | 115.61M | 115.53M | 115.20M | 128.87M | 129.60M | 128.63M | 128.10M | 131.38M | 131.20M | 131.20M | 130.90M | 131.36M | 131.00M | 131.20M | 153.04M | 152.62M | 154.70M | 155.00M | 155.02M |
|
Intangibles
|
| | | | 320.99M | 320.99M | 320.99M | 320.99M | 393.49M | 331.59M | 323.02M | 315.06M | 393.49M | 302.30M | 295.66M | 288.75M | 282.79M | 275.88M | 269.70M | 301.31M | 292.91M | 289.23M | 282.31M | 275.12M |
|
Goodwill & Intangibles
|
101.67M | | | | 436.74M | 436.60M | 436.52M | 436.19M | 522.36M | 461.19M | 451.65M | 443.16M | 524.88M | 433.50M | 426.86M | 419.65M | 414.16M | 406.88M | 400.90M | 454.35M | 445.54M | 443.93M | 437.31M | 430.13M |
|
Long-Term Deferred Tax
|
| | | | 0.34M | 0.34M | 0.79M | 0.79M | 10.60M | 10.62M | 9.80M | 7.81M | 7.76M | 7.87M | 6.60M | 7.87M | 7.49M | 7.31M | 7.97M | 8.24M | 0.73M | 0.73M | 0.73M | 0.73M |
|
Other Non-Current Assets
|
| | | | 1.04M | 4.68M | 0.21M | 1.51M | 0.77M | 4.61M | 5.73M | 6.03M | 4.73M | 2.41M | 5.26M | 6.92M | 5.00M | 5.29M | 5.24M | 4.15M | 3.64M | 3.41M | 3.30M | 3.14M |
|
Non-Current Assets
|
| | | | 479.35M | 480.32M | 475.90M | 470.05M | 565.42M | 601.47M | 602.10M | 606.26M | 614.68M | 611.00M | 609.08M | 601.91M | 596.39M | 587.30M | 578.64M | 635.57M | 615.91M | 613.04M | 607.77M | 603.51M |
|
Assets
|
| | | | 646.68M | 675.15M | 718.69M | 733.75M | 794.48M | 914.85M | 909.22M | 920.50M | 869.68M | 929.65M | 871.14M | 865.49M | 835.00M | 808.61M | 830.03M | 853.41M | 794.21M | 824.59M | 822.14M | 844.42M |
|
Accounts Payables
|
| | | | 26.92M | 39.98M | 40.65M | 39.92M | 38.00M | 55.85M | 53.83M | 41.07M | 25.45M | 48.84M | 34.49M | 27.39M | 17.12M | 25.02M | 26.57M | 28.35M | 13.14M | 28.04M | 26.17M | 29.37M |
|
Payables
|
| | | | 26.92M | 39.98M | 40.65M | 39.92M | 38.00M | 55.85M | 53.83M | 41.07M | 25.45M | 48.84M | 34.49M | 27.39M | 17.12M | 25.02M | 26.57M | 28.35M | 13.14M | 28.04M | 26.17M | 29.37M |
|
Accumulated Expenses
|
| | | | 53.48M | 49.68M | 55.66M | 59.45M | 59.10M | 57.26M | 59.85M | 64.08M | 5.75M | | | | 4.89M | | | | 4.41M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 50.88M | 46.75M | 42.88M | 49.40M | 40.69M | 35.78M | 41.69M | 50.73M | 47.41M | 44.64M | 53.52M | 59.47M |
|
Short term Debt
|
| | | | 13.04M | 23.05M | 14.23M | 14.23M | 17.22M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 21.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M |
|
Current Leases
|
| | | | | | | | | 6.78M | 6.64M | 6.49M | 6.92M | 7.08M | 6.89M | 6.89M | 7.13M | 6.82M | 6.63M | 7.05M | 7.18M | 7.10M | 6.93M | 7.13M |
|
Current Taxes
|
| | | | | | | | | | | | 0.92M | | | | 1.68M | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 4.48M | | | | 3.79M | | | | 3.79M | | | |
|
Total Current Liabilities
|
| | | | 93.94M | 113.70M | 111.89M | 114.66M | 115.17M | 124.04M | 124.47M | 115.92M | 86.86M | 106.28M | 87.84M | 86.94M | 86.21M | 70.88M | 78.14M | 89.38M | 70.98M | 83.03M | 89.87M | 99.22M |
|
Non-Current Debt
|
| | | | 64.94M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 55.19M | 55.47M | 55.95M | 55.95M | 56.34M | 56.34M | 56.34M | 56.34M | 50.18M | 50.18M | 50.18M | 50.18M | 40.09M | 40.09M | 40.09M | 40.09M | 32.35M | 32.35M | 32.35M | 32.35M |
|
Operating Leases
|
| | | | | | | | | 27.03M | 29.55M | 33.55M | 32.39M | 30.91M | 27.53M | 26.12M | 24.79M | 22.96M | 21.45M | 22.75M | 22.14M | 20.95M | 19.64M | 23.27M |
|
Other Non-Current Liabilities
|
| | | | 5.54M | 5.56M | 5.61M | 5.65M | 5.69M | 5.73M | 5.79M | 5.86M | 7.12M | 7.25M | 7.37M | 7.50M | 4.77M | 3.39M | 3.11M | 5.04M | 3.25M | 3.46M | 3.61M | 3.41M |
|
Total Non-Current Liabilities
|
| | | | 359.53M | 554.15M | 393.01M | 392.60M | 435.15M | 529.02M | 521.52M | 516.61M | 479.77M | 547.36M | 477.57M | 465.29M | 431.03M | 413.46M | 418.79M | 431.73M | 403.73M | 439.99M | 420.10M | 432.65M |
|
Total Liabilities
|
-193.79M | -176.23M | -195.00M | -216.59M | 365.07M | 559.72M | 398.61M | 398.25M | 440.84M | 534.75M | 527.31M | 522.47M | 486.89M | 554.61M | 484.94M | 472.79M | 435.80M | 416.84M | 421.89M | 436.76M | 406.99M | 443.44M | 423.71M | 436.06M |
|
Total Debt
|
| | | | 77.98M | 23.05M | 14.23M | 14.23M | 17.22M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 21.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M | 3.25M |
|
Common Equity
|
193.79M | 176.23M | 195.00M | 216.59M | 281.61M | 115.43M | 320.07M | 335.50M | 353.64M | 380.10M | 381.91M | 398.04M | 382.79M | 375.05M | 386.20M | 392.70M | 399.20M | 391.77M | 408.13M | 416.65M | 387.22M | 381.14M | 398.43M | 408.36M |
|
Shareholder's Equity
|
193.79M | 176.23M | 195.00M | 216.59M | 281.61M | 115.43M | 320.07M | 335.50M | 353.64M | 380.10M | 381.91M | 398.04M | 382.79M | 375.05M | 386.20M | 392.70M | 399.20M | 391.77M | 408.13M | 416.65M | 387.22M | 381.14M | 398.43M | 408.36M |
|
Liabilities and Shareholders Equity
|
| | | | 646.68M | 675.15M | 718.69M | 733.75M | 794.48M | 914.85M | 909.22M | 920.50M | 869.68M | 929.65M | 871.14M | 865.49M | 835.00M | 808.61M | 830.03M | 853.41M | 794.21M | 824.59M | 822.14M | 844.42M |
|
Retained Earnings
|
| | | | 13.77M | 22.30M | -31.30M | -42.60M | -0.30M | -51.71M | -47.41M | -35.53M | -54.57M | -68.94M | -63.22M | -57.07M | -56.96M | -64.82M | -51.54M | -45.65M | -74.82M | -80.78M | -64.80M | -56.68M |
|
Treasury Shares
|
21.73M | | | | 27.42M | | 8.26M | 7.70M | 5.80M | 5.75M | 4.38M | 3.95M | 2.58M | 2.58M | 2.40M | 2.36M | 2.24M | 0.44M | 4.14M | 4.39M | 4.20M | 0.95M | 3.58M | 3.48M |