|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.54M | 12.08M | 10.29M | 46.41M | 36.98M | 25.38M | 14.85M | 25.11M | 12.46M | 23.96M | 13.52M | 37.86M | 26.41M | 17.14M | 9.29M | 11.69M | 4.30M | 14.80M | 8.69M | 4.75M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.54M | 12.08M | 10.29M | 46.41M | 36.98M | 25.38M | 14.85M | 25.11M | 12.46M | 23.96M | 13.52M | 37.86M | 26.41M | 17.14M | 9.29M | 11.69M | 4.30M | 14.80M | 8.69M | 4.75M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.25M | 2.99M | 1.24M | 1.88M | 1.87M | 1.94M | 1.26M | | | 0.30M | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59M | | 7.38M | 7.27M | 1.50M | 1.71M | 0.75M | 1.60M | 0.70M | 0.20M | 2.20M | | 0.50M | 0.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.25M | 2.99M | 1.24M | 1.88M | 1.87M | 8.53M | 1.26M | | | 1.80M | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.85M | 1.72M | 1.05M | 2.44M | 6.00M | 3.66M | 12.23M | 5.75M | 8.50M | 3.36M | 2.14M | 3.26M | 3.03M | 1.27M | 1.24M | 1.02M | 1.42M | 1.51M | 0.05M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.71M | 14.18M | 14.99M | 48.70M | 41.31M | 33.24M | 27.05M | 38.59M | 26.83M | 36.59M | 19.15M | 41.72M | 30.90M | 22.39M | 11.31M | 13.17M | 7.52M | 16.93M | 10.67M | 5.95M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 2.11M | 2.22M | 2.25M | 3.26M | 4.34M | 3.62M | 5.44M | 8.81M | 9.25M | 12.56M | 12.70M | 13.47M | 13.62M | 13.24M | 12.88M | 12.66M | 12.56M | 12.19M | 11.78M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M | 10.26M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M | 13.75M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.20M | 1.20M | 5.96M | 5.96M | 5.96M | 5.96M | 5.72M | 5.72M | 5.82M | 5.72M | 5.48M | 5.48M | 5.48M | 0.97M | 5.39M | 0.97M | 5.39M | 5.39M | 4.12M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.57M | 28.49M | 54.77M | 59.07M | 59.68M | 59.64M | 68.79M | 70.18M | 74.38M | 76.18M | 79.21M | 78.64M | 77.41M | 75.85M | 75.13M | 74.08M | 73.27M | 72.59M | 66.21M | 63.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.28M | 42.67M | 69.77M | 107.77M | 100.98M | 92.88M | 95.83M | 108.78M | 101.21M | 112.76M | 98.36M | 120.36M | 108.31M | 98.24M | 86.44M | 87.25M | 80.79M | 89.52M | 76.88M | 69.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 1.81M | 1.14M | 3.44M | 4.02M | 2.98M | 6.03M | 5.00M | 9.58M | 6.70M | 1.08M | 0.74M | 3.85M | 1.81M | 2.06M | 0.63M | 0.96M | 1.28M | 1.71M | 1.45M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.39M | 26.35M | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 1.81M | 1.14M | 3.44M | 4.02M | 2.98M | 6.03M | 37.39M | 35.94M | 6.70M | 1.08M | 0.74M | 3.85M | 1.81M | 2.06M | 0.63M | 0.96M | 1.28M | 1.71M | 1.45M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.71M | 1.03M | 1.27M | 1.66M | 1.80M | 1.83M | 0.92M | 1.10M | 1.74M | 0.77M | 0.95M | 1.22M | 1.58M | 2.28M | 1.35M | 1.58M | 1.84M | 2.19M | 2.81M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.32M | 0.12M | 0.51M | 0.53M | 0.34M | 0.14M | 0.50M | 0.49M | 0.37M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.66M | 48.26M | 41.36M | | 27.69M | 33.45M | 48.09M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 1.73M | 1.51M | 1.52M | 1.71M | 2.22M | 17.01M | 13.10M | 14.53M | 13.44M | 9.48M | 7.50M | 6.60M | 4.99M | 4.43M | 4.46M | 4.49M | 4.53M | 4.56M | 4.59M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 5.25M | 4.81M | 6.23M | 7.38M | 7.00M | 24.87M | 51.41M | 51.56M | 21.88M | 16.46M | 110.05M | 123.18M | 118.20M | 48.25M | 110.54M | 120.08M | 139.95M | 8.95M | 9.23M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.28M | 23.67M | 35.37M | | | 22.54M | | | 15.24M | 103.06M | 87.98M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.75M | 58.63M | | | 30.00M | 32.90M | | 30.00M | 30.00M | 153.86M | 254.92M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68M | 10.59M | 36.48M | 36.92M | 37.23M | 37.22M | 31.80M | 31.84M | 27.43M | 28.16M | 28.58M | 28.38M | 28.16M | 27.93M | 27.69M | 27.42M | 27.13M | 26.84M | 26.53M | 26.18M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.66M | 18.92M | 44.37M | 46.23M | 47.69M | 47.30M | 59.75M | 86.33M | 82.07M | 125.15M | 130.43M | 176.87M | 154.41M | 149.21M | 134.46M | 141.03M | 150.29M | 185.10M | 295.48M | 381.39M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.28M | 23.67M | 107.03M | 48.26M | 41.36M | 22.54M | 27.69M | 33.45M | 63.33M | 103.06M | 87.98M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.62M | 23.75M | 25.40M | 61.54M | 53.29M | 45.58M | 36.08M | 22.45M | 19.14M | -12.39M | -32.06M | -56.51M | -46.10M | -50.97M | -48.02M | -53.78M | -69.50M | -95.59M | -218.60M | -311.59M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.62M | 23.75M | 25.40M | 61.54M | 53.29M | 45.58M | 36.08M | 22.45M | 19.14M | -12.39M | -32.06M | -56.51M | -46.10M | -50.97M | -48.02M | -53.78M | -69.50M | -95.59M | -218.60M | -311.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.28M | 42.67M | 69.77M | 107.77M | 100.98M | 92.88M | 95.83M | 108.78M | 101.21M | 112.76M | 98.36M | 120.36M | 108.31M | 98.24M | 86.44M | 87.25M | 80.79M | 89.52M | 76.88M | 69.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -191.39M | -196.81M | -202.86M | -211.63M | -220.85M | -229.46M | -239.77M | -254.26M | -257.81M | -288.97M | -308.82M | -333.84M | -324.90M | -330.30M | -327.74M | -334.30M | -350.60M | -377.24M | -501.53M | -616.90M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.15M | 0.15M | 0.15M | 0.13M | 0.13M | 0.03M | 0.13M | 0.01M | 0.03M | 0.20M | 0.29M | 0.29M | 0.23M | 0.22M | 0.20M | 0.20M | 0.15M | 0.15M | 0.14M |