|
Cash & Equivalents
|
5.13M | 5.67M | 7.06M | 5.79M | 6.72M | 39.29M | 30.70M | 20.71M | 18.10M | 19.65M | 23.97M | 25.31M | 17.32M | 23.14M | 22.77M | 23.55M | 25.04M | 19.81M | 22.77M | 32.30M | 31.34M | 42.20M | 47.85M | 46.92M | 49.01M | 22.40M | 28.23M | 21.15M | 23.35M | 23.43M | 21.93M | 55.01M | 63.21M | 66.04M | 61.03M | 60.71M | 73.62M | 82.15M | 94.37M | 83.62M | 81.53M | 65.97M | 83.45M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 3.36M | 5.87M | 7.63M | 8.15M | 8.88M | 8.69M | 9.45M | 10.71M | 11.25M | 11.74M | 12.38M | 12.48M | 12.31M | 13.35M | 15.05M | 16.13M | 13.78M | 13.22M | 13.60M | 14.20M | 14.32M | 13.55M | 13.95M | 14.54M | 14.85M | 14.46M | 14.84M | 15.75M |
|
Cash & Current Investments
|
5.13M | 5.67M | 7.06M | 5.79M | 6.72M | 39.29M | 30.70M | 20.71M | 18.10M | 19.65M | 23.97M | 25.31M | 17.32M | 23.14M | 22.77M | 26.91M | 30.91M | 27.44M | 30.92M | 41.18M | 40.03M | 51.66M | 58.56M | 58.18M | 60.75M | 34.79M | 40.71M | 33.46M | 36.70M | 38.48M | 38.06M | 68.79M | 76.43M | 79.64M | 75.23M | 75.03M | 87.17M | 96.10M | 108.91M | 98.47M | 95.98M | 80.81M | 99.20M |
|
Receivables - Net
|
| | 14.15M | | 12.61M | 13.02M | 15.00M | 11.43M | 12.91M | 14.58M | 17.62M | 14.21M | 17.53M | 20.18M | 24.33M | 21.66M | 24.76M | 27.68M | 33.44M | 30.78M | 30.55M | 36.03M | 43.85M | 40.04M | 42.63M | 44.26M | 49.48M | 45.93M | 49.16M | 51.81M | 54.83M | 51.02M | 46.55M | 43.88M | 43.17M | 40.49M | 41.94M | 39.97M | 44.94M | 35.69M | 33.09M | 37.26M | 43.88M |
|
Receivables
|
| | 14.15M | | 12.61M | 13.02M | 15.00M | 11.43M | 12.91M | 14.58M | 17.62M | 14.21M | 17.53M | 20.18M | 24.33M | 21.66M | 24.76M | 27.68M | 33.44M | 30.78M | 30.55M | 36.03M | 43.85M | 40.04M | 42.63M | 44.26M | 49.48M | 45.93M | 49.16M | 51.81M | 54.83M | 51.02M | 46.55M | 43.88M | 43.17M | 40.49M | 41.94M | 39.97M | 44.94M | 35.69M | 33.09M | 37.26M | 43.88M |
|
Work In Process
|
| | 3.28M | | | | 3.67M | | | | 6.77M | | | | 5.87M | 6.67M | 8.07M | 10.62M | 12.55M | 14.19M | 15.10M | 13.13M | 11.43M | 11.87M | 11.57M | 14.22M | 10.97M | 10.05M | 12.25M | 15.96M | 18.02M | 14.08M | 14.33M | 15.62M | 14.55M | 13.32M | 12.48M | 14.15M | 12.52M | 12.90M | 10.18M | 9.55M | 8.74M |
|
Finished Goods
|
| | 2.50M | | | | 2.88M | | | | 4.27M | | | | 5.32M | 4.66M | 5.10M | 6.26M | 6.51M | 8.18M | 9.73M | 9.29M | 7.13M | 10.17M | 9.58M | 9.61M | 8.24M | 9.43M | 7.72M | 7.06M | 5.10M | 5.93M | 5.98M | 7.88M | 7.98M | 7.52M | 6.37M | 7.02M | 6.15M | 5.97M | 6.93M | 6.53M | 5.28M |
|
Inventory
|
| | 5.78M | | 5.95M | 6.25M | 6.55M | 6.93M | 9.63M | 9.78M | 11.04M | 14.66M | 16.44M | 14.92M | 11.19M | 11.32M | 13.16M | 16.88M | 19.06M | 22.36M | 24.83M | 22.42M | 18.56M | 22.04M | 21.15M | 23.83M | 19.22M | 19.48M | 19.97M | 23.02M | 23.12M | 20.01M | 20.32M | 23.50M | 22.53M | 20.84M | 18.85M | 21.18M | 18.67M | 18.87M | 17.11M | 16.08M | 14.03M |
|
Current Deferred Tax Assets
|
| | 1.77M | | 1.78M | 1.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.60M | | 0.43M | 0.81M | 0.98M | 0.87M | 0.71M | 0.93M | 2.18M | 1.12M | 0.95M | 2.37M | 1.76M | 1.68M | 1.57M | 1.96M | 2.45M | 1.97M | 2.19M | 4.00M | 2.64M | 2.23M | 2.09M | 3.70M | 4.14M | 4.37M | 1.45M | 3.48M | 3.75M | 4.88M | 4.48M | 4.67M | 4.37M | 4.91M | 3.91M | 5.13M | 5.05M | 5.90M | 6.35M | 7.25M | 8.07M |
|
Current Assets
|
| | 29.36M | | 27.48M | 61.15M | 64.23M | 60.52M | 66.79M | 71.71M | 76.87M | 75.17M | 81.24M | 89.20M | 84.96M | 85.77M | 94.08M | 102.73M | 108.33M | 112.32M | 104.58M | 114.11M | 123.61M | 122.50M | 126.62M | 106.57M | 113.55M | 103.24M | 107.27M | 116.80M | 119.76M | 145.43M | 149.56M | 151.69M | 145.29M | 141.27M | 151.86M | 162.37M | 177.56M | 160.12M | 152.99M | 141.40M | 165.17M |
|
Property, Plant & Equipment (Net)
|
| | 1.35M | | 1.44M | 1.40M | 1.56M | 2.27M | 2.85M | 3.35M | 3.78M | 3.91M | 4.01M | 4.06M | 4.81M | 4.62M | 4.98M | 7.50M | 7.41M | 7.33M | 7.01M | 7.18M | 6.96M | 6.75M | 6.40M | 6.46M | 6.75M | 6.33M | 5.98M | 6.68M | 6.08M | 5.66M | 5.77M | 5.49M | 6.20M | 6.22M | 5.69M | 5.88M | 5.60M | 5.39M | 4.90M | 5.46M | 5.12M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 31.10M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M | 31.06M |
|
Intangibles
|
| | 2.49M | | 2.36M | 2.30M | 2.39M | 2.34M | 2.29M | 2.25M | 2.22M | 2.16M | 2.98M | 3.04M | 5.50M | 5.24M | 5.16M | 5.07M | 6.05M | 6.08M | | 2.16M | 2.23M | 2.29M | 2.37M | 55.92M | 55.98M | 56.02M | 56.07M | 56.08M | 56.10M | 56.15M | 56.20M | 56.22M | 56.26M | 56.28M | 56.32M | 56.09M | 56.12M | 56.13M | 56.06M | 56.09M | 54.86M |
|
Goodwill & Intangibles
|
| | 2.49M | | 2.36M | 2.30M | 2.39M | 2.34M | 2.29M | 2.25M | 2.22M | 2.16M | 2.98M | 3.04M | 5.50M | 5.24M | 5.16M | 5.07M | 6.05M | 6.08M | | 2.16M | 2.23M | 2.29M | 2.37M | 87.02M | 87.04M | 87.09M | 87.13M | 87.14M | 87.17M | 87.22M | 87.27M | 87.28M | 87.32M | 87.34M | 87.38M | 87.15M | 87.18M | 87.19M | 87.12M | 87.16M | 85.92M |
|
Long-Term Deferred Tax
|
| | 0.40M | | 0.39M | 0.39M | 2.79M | 2.79M | 2.80M | 2.80M | 2.66M | 2.66M | 2.65M | 4.06M | 8.82M | 11.08M | 10.36M | 8.84M | 8.97M | 7.97M | 4.75M | 5.01M | 10.20M | 12.03M | 13.78M | 11.91M | 19.41M | | | | 24.78M | | | 20.72M | 25.51M | 19.29M | 19.41M | 19.72M | 23.73M | 18.06M | 18.33M | 16.75M | 15.01M |
|
Other Non-Current Assets
|
| | 1.34M | | 2.30M | 0.05M | 0.14M | 0.05M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.37M | 1.26M | 1.24M | 1.36M | 1.41M | 1.66M | 2.24M | 2.52M | 1.97M | 2.07M | 2.03M | 2.12M | 2.08M | 2.00M | 2.32M | 2.77M | 3.00M | 3.33M | 3.27M | 3.31M | 2.78M | 2.72M | 2.96M | 3.54M | 3.80M | 5.96M | 7.57M | 9.40M | 9.74M | 9.85M |
|
Non-Current Assets
|
| | 6.27M | | 6.83M | 4.38M | 8.14M | 8.05M | 8.25M | 8.02M | 7.80M | 7.99M | 7.48M | 8.47M | 22.11M | 27.75M | 27.76M | 41.05M | 43.42M | 43.20M | 36.95M | 43.64M | 50.47M | 52.78M | 55.01M | 142.82M | 130.72M | 129.78M | 130.03M | 131.73M | 135.23M | 130.07M | 124.17M | 141.62M | 136.14M | 130.77M | 126.92M | 125.35M | 120.36M | 120.12M | 120.06M | 117.78M | 108.78M |
|
Assets
|
| | 36.97M | | 35.75M | 66.94M | 73.94M | 70.85M | 77.89M | 83.08M | 88.45M | 87.07M | 92.73M | 101.73M | 107.07M | 113.52M | 121.84M | 143.78M | 151.75M | 155.52M | 141.53M | 157.75M | 174.09M | 175.28M | 181.63M | 249.40M | 244.27M | 233.01M | 237.30M | 248.53M | 255.00M | 275.50M | 273.73M | 293.31M | 281.44M | 272.04M | 278.78M | 287.72M | 297.92M | 280.24M | 273.05M | 259.18M | 273.94M |
|
Accounts Payables
|
| | 3.34M | | 4.35M | 4.81M | 3.78M | 4.86M | 6.57M | 5.49M | 4.25M | 5.23M | 4.65M | 3.93M | 5.11M | 5.83M | 6.86M | 6.29M | 3.84M | 8.74M | 5.69M | 5.05M | 4.20M | 9.35M | 5.06M | 6.19M | 5.02M | 6.20M | 9.11M | 11.17M | 9.98M | 9.59M | 9.30M | 6.40M | 6.66M | 5.49M | 5.09M | 7.29M | 5.65M | 7.22M | 8.03M | 7.99M | 4.97M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 2.96M | 2.96M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.96M | 2.96M | 2.96M | 2.96M | 2.96M | 2.96M | 2.96M | 2.96M | | |
|
Dividends payables
|
| | | | 8.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 3.34M | | 12.45M | 4.81M | 3.78M | 4.86M | 6.57M | 5.49M | 4.25M | 5.23M | 4.65M | 3.93M | 5.11M | 5.83M | 6.86M | 6.29M | 3.84M | 8.74M | 5.69M | 5.05M | 4.20M | 9.35M | 5.06M | 8.40M | 7.98M | 9.16M | 12.08M | 14.14M | 12.95M | 12.56M | 12.26M | 9.36M | 9.62M | 8.44M | 8.05M | 10.25M | 8.60M | 10.18M | 10.98M | 7.99M | 4.97M |
|
Accumulated Expenses
|
| | 3.35M | | 1.99M | 4.25M | 6.69M | 4.89M | 3.12M | 5.88M | 6.71M | 4.86M | 0.67M | 8.29M | 7.42M | 0.87M | 0.96M | 1.05M | 10.10M | 8.29M | 1.35M | 10.86M | 11.59M | 8.55M | 10.30M | 10.32M | 12.14M | 9.48M | 12.14M | 13.57M | 17.10M | 11.46M | 13.80M | 14.78M | 16.79M | 11.02M | 12.09M | 13.09M | 17.92M | 10.93M | 12.68M | 14.73M | 19.38M |
|
Other Accumulated Expenses
|
| | 0.43M | | 0.45M | 0.60M | 1.24M | 0.91M | 0.14M | 0.88M | 1.07M | 0.60M | 0.32M | 0.44M | 0.76M | 0.80M | 0.81M | 0.82M | 0.90M | 1.07M | 2.58M | 2.67M | 1.84M | 2.23M | 3.72M | 3.69M | 3.31M | 4.28M | 4.77M | 8.50M | 7.15M | 4.56M | 5.48M | 5.89M | 4.47M | 3.33M | 4.08M | 3.24M | 3.15M | 4.08M | 5.47M | 4.26M | 3.46M |
|
Current Leases
|
| | | | | | | | | | | | | | | 1.45M | 1.29M | 1.99M | 1.45M | 1.58M | 1.51M | 2.01M | 2.01M | 1.97M | 2.02M | 2.41M | 2.51M | 2.50M | 2.49M | 2.49M | 2.50M | 2.51M | 2.53M | 2.60M | 2.81M | 2.74M | 2.80M | 2.88M | 2.98M | 3.04M | 3.10M | 3.14M | 3.19M |
|
Current Taxes
|
| | 0.90M | | | 0.17M | 0.82M | | | | 0.21M | | | 1.80M | 0.05M | | | | 0.63M | | | 1.46M | 2.66M | 2.66M | 1.53M | 1.13M | 0.02M | 0.03M | 0.01M | 0.01M | 2.34M | | | 2.09M | 1.47M | 0.72M | 0.50M | 0.61M | 0.27M | | | 1.20M | 1.43M |
|
Total Current Liabilities
|
| | 9.50M | | 7.93M | 10.71M | 13.79M | 11.11M | 11.09M | 13.97M | 14.52M | 12.74M | 12.53M | 16.76M | 16.08M | 17.30M | 18.66M | 24.13M | 21.43M | 24.72M | 20.49M | 25.64M | 26.71M | 27.98M | 26.64M | 31.31M | 34.46M | 40.27M | 46.55M | 55.66M | 64.33M | 51.40M | 48.52M | 45.62M | 41.06M | 33.13M | 34.21M | 37.15M | 40.70M | 35.40M | 40.40M | 39.19M | 40.96M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 27.67M | 26.93M | 24.88M | 24.89M | 24.90M | 24.92M | 24.93M | 24.94M | 26.91M | 26.18M | 25.44M | 24.70M | 23.96M | 23.22M | 22.48M | 21.74M | | |
|
Non-Current Deffered Revenue
|
| | 0.19M | | 0.19M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 20.05M | 20.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 6.30M | | | | 7.40M | 0.15M | 0.13M | 0.05M | 6.94M | | | | 6.13M | | | | 5.42M | | | | 5.22M |
|
Operating Leases
|
| | | | | | | | | | | | | | | 15.13M | 2.07M | 13.40M | 15.13M | 14.85M | 14.80M | 19.92M | 19.39M | 18.91M | 18.48M | 23.36M | 23.35M | 22.74M | 22.12M | 21.51M | 20.87M | 20.24M | 19.61M | 19.04M | 18.44M | 17.86M | 17.14M | 16.77M | 15.96M | 15.17M | 14.38M | 13.59M | 12.76M |
|
Other Non-Current Liabilities
|
| | | | | | 0.50M | 0.56M | 0.61M | 0.64M | 1.14M | 1.17M | 1.44M | 1.56M | 1.73M | 1.85M | 2.04M | 2.23M | 2.54M | 2.88M | 2.86M | 3.07M | 3.23M | 3.26M | 3.45M | 3.36M | 3.11M | 3.00M | 2.79M | 2.89M | 2.21M | 2.08M | 1.96M | 1.78M | 1.68M | 1.65M | 1.56M | 1.45M | 1.21M | 1.20M | 1.24M | 1.12M | 1.04M |
|
Total Non-Current Liabilities
|
| | | | | | 13.79M | 11.11M | 11.09M | 13.97M | 14.52M | 12.74M | 12.53M | 16.76M | 1.73M | 4.21M | 4.17M | 15.68M | 17.73M | 17.76M | 17.66M | 22.99M | 22.62M | 22.17M | 22.27M | 85.98M | 81.58M | 77.76M | 76.64M | 78.47M | 69.27M | 67.94M | 66.44M | 64.86M | 46.74M | 45.43M | 43.90M | 42.67M | 40.62M | 39.21M | 37.72M | 15.04M | 14.08M |
|
Total Liabilities
|
| 6.59M | 9.70M | 6.94M | 8.12M | 10.86M | 14.30M | 11.68M | 11.70M | 14.61M | 15.66M | 13.91M | 13.96M | 18.32M | 17.80M | 21.52M | 22.83M | 39.81M | 39.16M | 42.48M | 38.15M | 48.63M | 49.34M | 50.15M | 48.92M | 117.29M | 116.04M | 118.03M | 123.19M | 134.13M | 133.60M | 119.34M | 114.97M | 110.48M | 87.80M | 78.57M | 78.11M | 79.82M | 81.33M | 74.61M | 78.12M | 54.23M | 55.04M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 27.67M | 26.93M | 24.88M | 24.89M | 24.90M | 24.92M | 24.93M | 24.94M | 26.91M | 26.18M | 25.44M | 24.70M | 23.96M | 23.22M | 22.48M | 21.74M | | |
|
Common Equity
|
| -6.59M | -5.65M | -6.94M | -6.32M | 56.08M | 59.64M | 59.17M | 66.19M | 68.47M | 72.79M | 73.16M | 78.77M | 83.42M | 89.27M | 92.00M | 99.01M | 103.97M | 112.59M | 113.04M | 103.39M | 109.12M | 124.75M | 125.12M | 132.72M | 132.11M | 128.23M | 114.98M | 114.12M | 114.40M | 121.40M | 156.16M | 158.76M | 182.83M | 193.64M | 193.47M | 200.68M | 207.90M | 216.60M | 205.63M | 194.93M | 204.95M | 218.90M |
|
Shareholder's Equity
|
| -6.59M | -5.65M | -6.94M | -6.32M | 56.08M | 59.64M | 59.17M | 66.19M | 68.47M | 72.79M | 73.16M | 78.77M | 83.42M | 89.27M | 92.00M | 99.01M | 103.97M | 112.59M | 113.04M | 103.39M | 109.12M | 124.75M | 125.12M | 132.72M | 132.11M | 128.23M | 114.98M | 114.12M | 114.40M | 121.40M | 156.16M | 158.76M | 182.83M | 193.64M | 193.47M | 200.68M | 207.90M | 216.60M | 205.63M | 194.93M | 204.95M | 218.90M |
|
Liabilities and Shareholders Equity
|
| | 36.97M | | 35.75M | 66.94M | 73.94M | 70.85M | 77.89M | 83.08M | 88.45M | 87.07M | 92.73M | 101.73M | 107.07M | 113.52M | 121.84M | 143.78M | 151.75M | 155.52M | 141.53M | 157.75M | 174.09M | 175.28M | 181.63M | 249.40M | 244.27M | 233.01M | 237.30M | 248.53M | 255.00M | 275.50M | 273.73M | 293.31M | 281.44M | 272.04M | 278.78M | 287.72M | 297.92M | 280.24M | 273.05M | 259.18M | 273.94M |
|
Treasury Shares
|
| | | | | | 0.32M | 0.38M | -0.03M | -0.03M | 0.44M | 0.03M | 0.03M | | 0.31M | 0.22M | 0.19M | 0.18M | 0.17M | 0.23M | 0.10M | 0.22M | 0.21M | 0.20M | 0.19M | 0.18M | 0.26M | 0.49M | 0.56M | 0.61M | 0.59M | 0.74M | 0.67M | 0.62M | 0.59M | 0.81M | 0.72M | 0.76M | 0.20M | 0.64M | 2.14M | 2.14M | 2.14M |
|
Retained Earnings
|
| | -5.65M | | -6.32M | -5.15M | -2.77M | -4.28M | -0.49M | 0.85M | 3.08M | 3.03M | 5.60M | 7.35M | 9.71M | 11.18M | 13.96M | 16.39M | 20.68M | 19.37M | 5.52M | 7.94M | 20.06M | 17.79M | 19.09M | 15.74M | 8.24M | -7.32M | -11.96M | -14.24M | -9.62M | -11.51M | -11.61M | 10.69M | 18.89M | 16.68M | 20.98M | 26.14M | 35.85M | 32.88M | 36.10M | 44.31M | 54.94M |
|
Preferred Shares
|
| | 20.33M | | 20.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |