|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.77M | 2.29M | 30.42M | 27.46M | 27.79M | 25.81M | 46.84M | 10.00M | 15.44M | 16.59M | 14.66M | 12.58M | 28.83M | 83.09M | 29.26M | 12.94M | 28.58M | 24.29M | 20.29M | 11.51M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.77M | 2.29M | 30.42M | 27.46M | 27.79M | 25.81M | 46.84M | 10.00M | 15.44M | 16.59M | 14.66M | 12.58M | 28.83M | 83.09M | 29.26M | 12.94M | 28.58M | 24.29M | 20.29M | 11.51M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 8.95M | 13.05M | 13.89M | 13.36M | 13.88M | 18.13M | 18.82M | 5.10M | 14.38M | 15.60M | 15.20M | 4.81M | 4.90M | 5.54M | 5.22M | 3.85M | 3.87M | 3.48M | 4.59M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.03M | 12.65M | 15.87M | 15.88M | | 13.23M | 12.78M | 12.90M | 1.69M | 4.90M | 5.54M | 5.22M | 3.35M | 3.87M | 3.48M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 8.95M | 13.05M | 13.89M | 25.39M | 26.53M | 34.00M | 34.70M | 5.10M | 27.61M | 28.37M | 28.10M | 6.49M | 9.80M | 11.08M | 10.44M | 7.20M | 7.75M | 6.96M | 4.59M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.53M | 0.49M | 0.78M | 0.51M | 0.72M | 1.91M | 1.26M | 1.17M | 4.12M | 5.16M | 5.06M | 0.66M | 0.57M | 0.55M | 0.41M | 0.45M | 0.35M | 0.28M | 0.30M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 2.01M | 2.27M | 1.90M | 2.59M | 3.42M | 3.55M | 4.52M | 2.26M | 3.64M | 3.02M | 3.44M | 8.55M | 6.83M | 6.08M | 2.56M | 2.87M | 3.37M | 3.20M | 13.36M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 45.60M | 44.33M | 74.66M | 67.25M | 86.58M | 110.60M | 119.28M | 114.98M | 159.91M | 162.54M | 143.07M | 124.48M | 169.47M | 149.51M | 154.01M | 220.43M | 356.81M | 286.38M | 234.69M | 204.51M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 1.81M | 3.06M | 2.76M | 5.22M | 6.31M | 6.81M | 7.83M | 6.43M | 10.08M | 10.37M | 10.64M | 7.87M | 8.47M | 8.51M | 8.28M | 8.28M | 8.66M | 8.62M | 8.76M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 26.26M | 31.45M | 75.51M | 75.86M | 67.30M | 91.00M | 96.66M | 107.56M | 99.11M | 116.28M | 116.03M | 115.96M | 68.70M | 68.70M | 68.70M | 71.29M | 73.96M | 73.96M | 73.96M | 86.11M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.05M | 17.18M | 51.70M | 34.05M | 33.55M | 48.66M | 63.17M | 75.82M | 72.25M | 78.81M | 75.53M | 72.47M | 63.85M | 63.22M | 60.48M | 97.78M | 64.55M | 61.65M | 58.74M | 82.39M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 38.31M | 48.64M | 127.21M | 109.90M | 100.86M | 139.66M | 159.83M | 183.38M | 171.36M | 195.09M | 191.56M | 188.43M | 132.55M | 131.92M | 129.17M | 169.07M | 138.51M | 135.60M | 132.70M | 168.50M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.32M | 0.48M | 0.20M | 0.61M | 15.23M | 2.27M | 3.45M | 21.06M | 12.40M | 11.98M | 11.88M | 3.22M | 3.65M | 3.69M | 3.84M | 3.95M | 4.11M | 4.22M | 10.53M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 40.22M | 50.77M | 113.83M | 115.09M | 116.73M | 161.21M | 168.92M | 194.66M | 201.19M | 217.56M | 213.91M | 210.94M | 150.60M | 150.62M | 148.59M | 152.29M | 157.19M | 154.73M | 150.94M | 187.56M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 85.82M | 95.10M | 188.49M | 182.34M | 203.31M | 271.80M | 288.20M | 309.64M | 361.10M | 380.10M | 356.97M | 335.43M | 320.07M | 300.14M | 302.60M | 372.73M | 514.00M | 441.10M | 385.62M | 392.08M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 2.28M | 1.89M | 1.58M | 1.91M | 2.74M | 2.91M | 4.03M | 2.94M | 5.69M | 5.82M | 3.94M | 1.74M | 0.76M | 2.13M | 1.01M | 1.29M | 0.75M | 1.27M | 1.30M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46M | 2.97M | 8.09M | 8.72M | 8.89M | 7.82M | 5.20M | 4.50M | 4.73M | 5.71M | 3.83M | 4.22M | 2.57M | 2.82M | 15.70M | 10.79M | 12.31M | 11.90M | 3.28M | 1.91M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.03M | 5.25M | 9.99M | 10.30M | 10.81M | 10.56M | 8.11M | 8.53M | 7.68M | 11.41M | 9.65M | 8.16M | 4.31M | 3.57M | 17.82M | 11.80M | 13.60M | 12.65M | 4.55M | 3.21M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.52M | 1.93M | 1.81M | 2.48M | 3.24M | 2.58M | 2.55M | 2.28M | 3.34M | 2.82M | 2.89M | 3.42M | 3.22M | 3.21M | 3.31M | 2.92M | 3.61M | 1.59M | 2.67M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 1.43M | 2.05M | 1.11M | 0.86M | 1.83M | 2.48M | 2.25M | 1.10M | 3.98M | 4.33M | 4.96M | 6.56M | 5.68M | 4.14M | 0.79M | 1.38M | 1.06M | 1.32M | 1.77M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.16M | | | 0.28M | 4.00M | 4.00M | | | | 2.75M | 3.88M | 3.88M | 2.10M | 1.91M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 1.55M | 1.70M | 1.78M | 1.83M | 1.99M | 1.69M | 1.72M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.25M | 9.27M | 11.03M | 12.06M | 13.08M | 4.71M | 12.23M | 12.11M | 2.89M | 5.16M | 11.69M | 12.36M | 5.50M | 3.53M | 3.77M | 3.58M | 4.42M | 1.60M | 1.28M | 1.50M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 41.39M | 48.01M | 53.42M | 48.51M | 69.55M | 96.93M | 77.26M | 97.13M | 148.47M | 155.04M | 137.78M | 120.85M | 151.61M | 135.03M | 143.50M | 219.95M | 348.60M | 279.04M | 219.85M | 187.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 24.58M | 28.16M | 68.24M | 66.98M | 66.97M | 106.77M | 106.42M | 108.57M | 106.63M | 114.33M | 112.84M | 112.47M | 24.14M | 22.46M | 17.86M | 12.91M | 12.22M | 10.68M | 10.09M | 32.80M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.61M | 1.41M | 1.45M | 1.12M | 1.07M | 1.04M | 1.00M | 0.83M | 0.78M | 0.78M | 0.47M | 0.32M | 0.25M | 0.21M | 0.16M | 0.11M | 0.09M | 0.07M | 0.05M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | | 2.37M | 2.20M | 13.61M | 1.78M | 2.19M | 1.97M | 0.34M | 0.34M | 0.41M | 0.36M | 0.89M | 0.98M | 1.25M | 1.45M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | 5.55M | 8.01M | 5.84M | 5.37M | 7.06M | 4.36M | 6.76M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.16M | 0.16M | 1.01M | 0.82M | 2.35M | 1.03M | 0.95M | 0.44M | 7.11M | 6.47M | 6.01M | 0.14M | 0.07M | 0.22M | 0.66M | 1.16M | 0.59M | 0.59M | 3.04M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 26.18M | 28.93M | 69.81M | 69.44M | 69.98M | 110.20M | 110.85M | 112.72M | 110.11M | 124.00M | 122.28M | 120.92M | 30.88M | 28.69M | 25.01M | 22.68M | 19.75M | 17.42M | 16.35M | 42.98M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 67.58M | 76.94M | 123.23M | 117.95M | 139.54M | 207.13M | 188.12M | 209.85M | 258.58M | 279.04M | 260.06M | 241.78M | 182.49M | 163.72M | 168.51M | 242.63M | 368.35M | 296.45M | 236.20M | 230.14M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 24.58M | 28.16M | 68.24M | 66.98M | 66.97M | 109.15M | 108.58M | 108.57M | 106.63M | 114.61M | 116.84M | 116.47M | 24.14M | 22.46M | 17.86M | 15.65M | 16.11M | 14.56M | 12.18M | 34.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18.25M | 18.15M | 65.26M | 64.38M | 63.77M | 64.67M | 100.09M | 99.79M | 102.52M | 101.06M | 96.92M | 93.65M | 137.58M | 136.42M | 134.09M | 130.10M | 145.65M | 144.65M | 149.42M | 161.94M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18.25M | 18.15M | 65.26M | 64.38M | 63.77M | 64.67M | 100.09M | 99.79M | 102.52M | 101.06M | 96.92M | 93.65M | 137.58M | 136.42M | 134.09M | 130.10M | 145.65M | 144.65M | 149.42M | 161.94M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 85.82M | 95.10M | 188.49M | 182.34M | 203.31M | 271.80M | 288.20M | 309.64M | 361.10M | 380.10M | 356.97M | 335.43M | 320.07M | 300.14M | 302.60M | 372.73M | 514.00M | 441.10M | 385.62M | 392.08M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.14M | 0.38M | 0.38M | 0.38M | 0.07M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -271.88M | -272.93M | -0.05M | -276.05M | -0.06M | -278.02M | -0.50M | -0.81M | -283.64M | -0.64M | -0.93M | -1.44M | -0.03M | 0.04M | 0.60M | 0.61M | 0.60M | 0.47M | -267.79M | -262.46M |