|
Cash & Equivalents (Quarter)
|
4.26M | 8.66M | 5.06M | 6.90M | 3.27M | 3.87M | 0.60M | 0.16M | 0.28M | 0.06M | 0.34M | 0.14M | 0.15M | 0.13M | 0.15M | 0.28M | 0.37M | 2.90M | 0.46M | 54.35M | 25.66M | 10.72M | 4.36M | 1.34M | 2.71M | 0.51M | 0.61M | 0.59M | 2.05M | 4.26M | 4.95M | 5.42M | 2.79M | 4.70M | 5.28M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.21M | 0.20M | 0.20M | | 7.26M | 9.54M | 6.95M | 7.53M | 3.88M | 3.41M | |
|
Cash & Current Investments (Quarter)
|
4.26M | 8.66M | 5.06M | 6.90M | 3.27M | 3.87M | 0.60M | 0.16M | 0.28M | 0.06M | 0.34M | 0.14M | 0.15M | 0.13M | 0.15M | 0.28M | 0.37M | 2.90M | 0.46M | 54.35M | 25.66M | 10.72M | 4.36M | 1.54M | 2.92M | 0.71M | 0.81M | 0.59M | 9.31M | 13.80M | 11.90M | 12.96M | 6.67M | 8.12M | 5.28M |
|
Receivables - Net (Quarter)
|
15.49M | 13.40M | 11.59M | | | | 1.91M | 10.61M | 8.85M | 7.30M | 1.14M | 0.86M | 0.50M | 0.78M | 0.37M | 0.34M | 0.37M | 0.26M | 0.26M | 0.18M | | | | 0.17M | 0.14M | 0.15M | 0.16M | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | 0.34M | 0.17M | 0.15M | 0.08M | 0.12M | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
15.49M | 13.40M | 11.59M | | | | 1.91M | 10.61M | 8.85M | 7.30M | 1.14M | 0.86M | 0.50M | 0.78M | 0.71M | 0.50M | 0.53M | 0.34M | 0.38M | 0.18M | | | | 0.17M | 0.14M | 0.15M | 0.16M | | | | | | | | |
|
Raw Materials (Quarter)
|
3.31M | 1.73M | 1.70M | | | | 0.08M | | | | 0.26M | 0.24M | 0.22M | 0.16M | 0.09M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
0.66M | 2.48M | 2.67M | | | | 0.25M | | | | 0.28M | 0.30M | 0.29M | 0.19M | 0.14M | 0.17M | 0.17M | 0.17M | 0.17M | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
5.96M | 7.11M | 5.63M | | | | 1.11M | | | | 0.69M | 0.70M | 0.67M | 0.48M | 0.52M | 0.41M | 0.37M | 0.37M | 0.27M | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
9.94M | 11.33M | 10.00M | | | | 1.45M | 7.70M | 7.38M | 8.00M | 1.23M | 1.25M | 1.17M | 0.82M | 0.75M | 0.69M | 0.66M | 0.66M | 0.56M | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
2.46M | 3.15M | 2.12M | | | | 0.42M | 2.33M | 2.15M | 1.62M | 0.78M | 0.60M | 0.70M | 0.39M | 0.67M | 0.67M | 2.46M | 1.00M | 0.81M | 22.03M | | | | 3.05M | 2.69M | 3.20M | 3.83M | 11.94M | 1.98M | 3.02M | 2.52M | 3.44M | 1.18M | 1.00M | 2.06M |
|
Current Assets (Quarter)
|
32.14M | 36.54M | 30.27M | | | | 76.39M | 22.95M | 21.23M | 19.00M | 3.50M | 2.84M | 2.52M | 2.12M | 1.94M | 1.98M | 3.86M | 4.81M | 2.09M | 78.42M | | | | 10.28M | 6.33M | 4.68M | 5.23M | 13.51M | 11.42M | 17.27M | 14.50M | 17.79M | 9.72M | 11.32M | 9.92M |
|
Buildings (Quarter)
|
1.86M | 1.67M | 1.65M | | | | 1.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
4.43M | 3.97M | 3.06M | | | | 0.02M | 2.68M | 2.45M | 2.35M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | 34.26M | 30.53M | 28.70M | 26.68M | 24.17M | 22.72M | 19.54M | 23.39M | 21.97M | 20.99M | 19.64M | 18.90M |
|
Long-Term Investments (Quarter)
|
| | 1.50M | | | | | | | | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 19.95M | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
38.82M | 44.13M | 0.86M | | | | 1.39M | 11.59M | 11.59M | 11.59M | 1.39M | 1.39M | 1.39M | 1.39M | 1.40M | 1.39M | 1.39M | 1.39M | 1.39M | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
73.27M | 54.02M | 47.73M | | | | 5.20M | 40.13M | 39.18M | 38.41M | 3.35M | 3.10M | 2.87M | 2.61M | 2.30M | 1.98M | 1.77M | 3.09M | 2.61M | 63.02M | | | | 9.48M | 9.07M | 8.67M | 6.68M | 4.58M | 4.21M | 3.84M | 3.47M | 3.10M | 2.72M | 2.35M | 1.98M |
|
Goodwill & Intangibles (Quarter)
|
112.09M | 98.15M | 48.59M | | | | 6.58M | 51.72M | 50.77M | 50.00M | 4.73M | 4.49M | 4.26M | 4.00M | 3.70M | 3.36M | 3.16M | 4.48M | 3.99M | 63.02M | | | | 9.48M | 9.07M | 8.67M | 6.68M | 4.58M | 4.21M | 3.84M | 3.47M | 3.10M | 2.72M | 2.35M | 1.98M |
|
Other Non-Current Assets (Quarter)
|
0.60M | 0.45M | 0.43M | | | | 0.29M | 1.24M | 1.32M | 1.17M | 0.95M | 1.11M | 1.02M | 0.94M | 0.68M | 0.62M | 0.56M | 3.64M | 0.44M | 10.00M | | | | 18.70M | 18.39M | 8.54M | 20.50M | 3.41M | 3.60M | 3.38M | 2.90M | 0.38M | 0.84M | 1.10M | 0.31M |
|
Non-Current Assets (Quarter)
|
117.12M | 102.57M | 62.29M | | | | 6.89M | 55.63M | 54.54M | 53.52M | 7.79M | 7.71M | 7.39M | 7.04M | 6.46M | 6.08M | 5.81M | 10.21M | 9.74M | 197.50M | | | | 72.73M | 68.57M | 66.60M | 53.86M | 32.15M | 30.53M | 26.75M | 29.75M | 25.44M | 24.56M | 23.10M | 21.19M |
|
Assets (Quarter)
|
149.26M | 139.11M | 92.56M | | | | 83.28M | 78.59M | 75.78M | 72.52M | 11.29M | 10.55M | 9.91M | 9.16M | 8.41M | 8.06M | 9.68M | 15.02M | 11.83M | 275.92M | | | | 83.02M | 74.90M | 71.28M | 59.10M | 45.66M | 41.95M | 44.03M | 44.26M | 43.23M | 34.27M | 34.42M | 31.11M |
|
Accounts Payables (Quarter)
|
9.71M | 10.86M | 10.56M | | | | 3.08M | 10.79M | 10.27M | 10.73M | 4.60M | 5.30M | 5.30M | 4.64M | 4.11M | 4.15M | 4.22M | 2.36M | 1.98M | 1.25M | | | | 2.99M | 1.56M | 2.73M | 2.44M | 2.37M | 2.01M | 0.93M | 0.61M | 1.17M | 1.71M | 0.34M | 0.16M |
|
Notes Payables (Quarter)
|
| 10.00M | 2.29M | | | | | 25.85M | 26.64M | 45.58M | 0.50M | 0.50M | 0.50M | 0.50M | | | | 0.31M | 0.30M | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
9.71M | 20.86M | 12.86M | | | | 3.08M | 36.64M | 36.92M | 56.31M | 5.10M | 5.80M | 5.80M | 5.14M | 4.11M | 4.15M | 4.22M | 2.67M | 2.28M | 1.25M | | | | 2.99M | 1.56M | 2.73M | 2.44M | 2.37M | 2.01M | 0.93M | 0.61M | 1.17M | 1.71M | 0.34M | 0.16M |
|
Accumulated Expenses (Quarter)
|
4.04M | 2.62M | 2.23M | | | | 1.32M | 4.54M | 2.95M | 2.56M | 1.71M | 1.47M | 1.71M | 1.29M | 0.47M | 0.34M | 1.12M | 2.46M | 0.96M | 0.20M | | | | 0.70M | 1.86M | 0.46M | 0.74M | 1.18M | 1.69M | 1.36M | 1.78M | 1.40M | 0.30M | 0.96M | 0.51M |
|
Other Accumulated Expenses (Quarter)
|
5.16M | 5.05M | 1.51M | | | | 0.02M | 1.02M | 1.03M | 0.88M | 0.02M | 0.10M | 0.10M | 0.10M | 0.16M | 0.20M | 0.19M | 0.15M | 0.09M | 0.30M | | | | 0.97M | 1.20M | 1.35M | 1.56M | 0.31M | 0.11M | | | 0.03M | 0.00M | 0.00M | 0.00M |
|
Short term Debt (Quarter)
|
4.89M | 7.39M | 17.30M | | | | | 18.11M | 18.20M | | 0.10M | 0.36M | 0.39M | 0.32M | | 0.49M | 0.49M | 0.49M | 1.12M | | | | | | | 0.25M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
8.95M | 7.04M | 0.75M | | | | 1.54M | 4.32M | 3.54M | 3.23M | 1.47M | 0.69M | 0.72M | 1.10M | 1.11M | 0.91M | 0.78M | 0.72M | 0.74M | 0.21M | | | | 0.16M | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
37.05M | 46.40M | 42.85M | | | | 70.58M | 67.05M | 66.75M | 68.16M | 9.64M | 9.59M | 10.49M | 8.19M | 6.65M | 6.75M | 7.21M | 8.00M | 5.80M | 5.21M | | | | 6.20M | 5.14M | 7.16M | 6.69M | 5.35M | 5.01M | 3.94M | 3.55M | 3.90M | 3.55M | 1.69M | 1.58M |
|
Non-Current Debt (Quarter)
|
19.50M | 19.50M | 24.40M | | | | | | | | | 0.52M | 0.52M | | | 0.35M | 0.67M | 0.67M | 0.67M | | | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | 0.38M | 0.14M | | | | | | | | | 0.80M | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
2.63M | 1.68M | 1.05M | | | | 0.55M | 1.32M | 1.78M | 1.69M | 0.67M | 0.77M | 0.68M | 0.62M | 0.48M | 0.36M | 0.33M | 0.28M | 0.30M | 0.06M | | | | 4.60M | 4.60M | 4.55M | 4.60M | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | 6.57M | 6.70M | 6.83M | 1.02M | | | | | | 42.35M | | | | 36.47M | 34.53M | 30.54M | 15.60M | 13.79M | 9.47M | 6.66M | 4.86M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.29M | -0.22M | -0.23M | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | 63.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
4.39M | 2.75M | 3.10M | | | | 0.02M | 1.37M | 1.32M | 1.31M | 0.02M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
0.55M | 0.64M | 0.70M | | | | 1.67M | 0.79M | 0.75M | 0.65M | | 0.14M | 0.11M | 0.09M | 0.04M | 0.02M | 0.04M | 0.04M | 0.05M | 1.03M | | | | 0.86M | 0.34M | | 0.27M | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
63.57M | 70.33M | 71.41M | | | | 71.15M | 69.74M | 69.84M | 71.16M | 16.89M | 17.59M | 18.53M | 9.83M | 7.13M | 7.84M | 8.55M | 8.95M | 6.78M | 5.27M | | | | 11.12M | 10.36M | 12.84M | 11.24M | 5.35M | | | | | | | |
|
Total Liabilities (Quarter)
|
64.12M | 70.97M | 72.11M | | | | 72.82M | 70.53M | 70.59M | 71.81M | 16.89M | 17.73M | 18.64M | 9.92M | 7.17M | 7.86M | 8.59M | 8.99M | 6.82M | 6.30M | -214.71M | -182.94M | -163.00M | 11.98M | 10.70M | 12.84M | 11.51M | 5.35M | 43.76M | -440.93M | 46.07M | 3.91M | 499.88M | -464.04M | 1.60M |
|
Total Debt (Quarter)
|
24.39M | 26.89M | 41.70M | | | | | 18.11M | 18.20M | | 0.10M | 0.89M | 0.91M | 0.32M | | 0.84M | 1.16M | 1.16M | 1.79M | | | | | | | 0.25M | | | | | | | | | |
|
Common Equity (Quarter)
|
85.14M | 68.14M | 20.45M | | | | 10.46M | 8.06M | 5.19M | 0.71M | -5.61M | -7.18M | -8.73M | -0.76M | 1.24M | 0.20M | 1.08M | 6.03M | 5.01M | 227.28M | 214.71M | 182.94M | 163.00M | -419.73M | -1.80M | 462.23M | 472.63M | -1.81M | -1.81M | 484.95M | -1.81M | 39.31M | -465.61M | 498.45M | 29.52M |
|
Shareholder's Equity (Quarter)
|
85.14M | 68.14M | 20.45M | | | | 10.46M | 8.06M | 5.19M | 0.71M | -5.61M | -7.18M | -8.73M | -0.76M | 1.24M | 0.20M | 1.08M | 6.03M | 5.01M | 227.28M | 214.71M | 182.94M | 163.00M | 456.40M | 459.20M | -1.80M | -438.60M | 0.02M | 481.12M | -1.81M | -449.60M | 39.31M | -465.61M | -1.81M | 29.52M |
|
Liabilities and Shareholders Equity (Quarter)
|
149.26M | 139.11M | 92.56M | | | | 83.28M | 78.59M | 75.78M | 72.52M | 11.29M | 10.55M | 9.91M | 9.16M | 8.41M | 8.06M | 9.68M | 15.02M | 11.83M | 275.92M | | | | 83.02M | 74.90M | 71.28M | 59.10M | 45.66M | 41.95M | 44.03M | 44.26M | 43.23M | 34.27M | 34.42M | 31.11M |
|
Retained Earnings (Quarter)
|
-1.42M | -1.14M | -135.24M | | | | -161.43M | -1.34M | -1.75M | -1.69M | -1.82M | -189.16M | -1.77M | -189.94M | -191.60M | -1.84M | -194.65M | -195.84M | -1.79M | -215.19M | | | | -1.80M | -427.43M | -432.30M | -438.60M | -1.81M | -1.81M | -1.81M | -1.81M | -1.82M | -465.61M | -1.81M | -468.19M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | 5.84M | 0.34M | 8.44M | 9.25M | 11.77M | 11.77M | 42.35M | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
0.67M | 0.23M | 0.02M | | | | | | | | | | | | | | | | | | | | | 0.13M | 3.77M | 0.45M | 0.45M | | 1.31M | 1.10M | 1.07M | | 1.31M | 1.70M | 1.49M |