Académique Documents
Professionnel Documents
Culture Documents
2014
Increase (Decrease)
2013 Amount Percent
ASSETS
Current Assets
Cash and cash equivalent
Short Term Investment
Inventories
Other current assets
Total current assets
Non- Current Assets
Property, plant & equipment
Goodwill
Intangible Assets
Deferred Income Tax
Prepaid Pension Benefit
Other Long Term Assets
106,526
53,433
2,675
13,405
32,740
102,25
3
118,938
96,286
22,652
19.05%
53,971
2,064
-367
-62
-114
6,400
-0.68%
-3.00%
11.18%
232,198
54,338
2,126
114
50,825
203,68
9
305,94
2
Equity
28,509
12.28%
32,782
9.68%
41.60%
100.00%
76.62%
-1334.88%
25.44%
Total Assets
46,681
5,335
15,218
39,292
57,225
338,724
Liabilities & Shareholder's
Liabilities
Current Liabilities
Short Term Debts
Accouts Payable
Taxes Payable
Other Current Liabilities
Total current Liabilities
Non-Current Liabilities
Long Term Debt
Deferred Taxes Liabilities
Accrued Liabilities
Pensions and other Benefit Liabilities
Minority Interest
Other Long Term Liabilities
Total Non-Current Liabilities
Total Liabilities
Shareholder's Equity
Paid-up Capital
Retained Earnings
Accumulated other comprehensive income
-6,752
2,660
1,813
6,552
14.46%
49.86%
11.91%
16.68%
4,273
4.01%
21,126
31,654
928
2,021
55,729
12,338
217
28,999
41,554
8,788
31,654
711
-26,978
14,175
143,157
3,179
137,471
2,835
5,686
344
3.97%
10.82%
87,276
7,092
240,704
296,433
75,907
7,393
223,606
265,160
11,369
-301
17,098
31,273
13.03%
-4.24%
7.10%
10.55%
54
44,174
-1,937
31
40,112
639
23
4,062
-2,576
42.59%
9.20%
132.99%
42,291
338,724
40,782
305,942
1,509
32,782
3.57%
9.68%
2013 Amount
Percent
100,654
93,308
7,346
7.30%
Cost of Revenue
63,507
64,371
-864
-1.36%
Gross Profit
37,147
28,937
8,210
22.10%
13,586
11,593
1,993
14.67%
3,376
5,698
-2,322
-68.78%
16,962
17,291
-329
-1.94%
Operating Income
20,185
11,646
8,539
42.30%
526
-804
1,330
252.85%
20,711
10,842
9,869
47.65%
4,378
3,383
995
22.73%
16,333
7,459
8,874
54.33%
-573
-5,516
4,943
-862.65%
-12,000
1,943
-13,943
116.19%
3,760
1,943
1,817
48.32%
Basic
0.82
0.43
0.00%
Diluted
0.82
0.43
0.00%
Basic
4,592
4,586
0.13%
Diluted
4,604
4,595
0.20%
29,438
18,785
10,653
36.19%
Operating Expenses
Research & Development
Sales, General, administrative expenses
Other Operating expenses
Other Income
Income Before Taxes
Provision for Income Taxes
Net Income From continuing operation
Net Income From discontinuing operation
Other
Net Income
EBITDA