|
Cash & Equivalents (Quarter)
|
| 5.29M | | | 6.30M | 62.13M | 55.33M | 56.35M | 47.90M | 32.71M | 16.40M | 23.59M | 15.18M | 43.09M | 25.27M | 17.41M | 19.84M | 26.28M | 11.49M | 42.22M | 31.41M | 26.25M | 17.60M | 20.73M | 16.60M | 18.99M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | 0.10M | | 0.10M | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| 5.29M | | | 6.30M | 62.13M | 55.33M | 56.35M | 47.90M | 32.81M | 16.40M | 23.69M | 15.18M | 43.09M | 25.27M | 17.41M | 19.84M | 26.28M | 11.49M | 42.22M | 31.41M | 26.25M | 17.60M | 20.73M | 16.60M | 18.99M |
|
Receivables - Net (Quarter)
|
| 5.29M | | | 5.40M | 15.30M | 18.37M | 5.28M | 2.78M | 3.66M | 3.77M | 5.45M | 4.45M | 5.07M | 4.90M | 4.12M | 5.78M | 7.68M | 9.89M | 10.13M | 8.04M | 8.60M | 7.64M | 7.45M | 12.67M | 9.04M |
|
Receivables (Quarter)
|
| 5.29M | | | 5.40M | 15.30M | 18.37M | 5.28M | 2.78M | 3.66M | 3.77M | 5.45M | 4.45M | 5.07M | 4.90M | 4.12M | 5.78M | 7.68M | 9.89M | 10.13M | 8.04M | 8.60M | 7.64M | 7.45M | 12.67M | 9.04M |
|
Prepaid Assets (Quarter)
|
| 2.12M | | | 6.41M | 8.71M | 7.55M | 6.82M | 5.75M | 7.25M | 7.03M | 6.02M | 4.49M | 5.18M | 4.61M | 3.72M | 3.27M | 5.72M | 7.09M | 5.23M | 4.58M | 4.64M | 4.38M | 4.27M | 4.12M | 4.50M |
|
Current Assets (Quarter)
|
| 12.70M | | | 18.15M | 86.14M | 81.24M | 68.45M | 56.45M | 43.61M | 27.23M | 35.06M | 24.12M | 53.33M | 34.78M | 25.25M | 28.89M | 39.68M | 28.48M | 57.58M | 44.02M | 39.48M | 29.62M | 32.45M | 33.40M | 32.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 2.12M | | | 3.00M | 3.18M | 3.39M | 3.38M | 4.43M | 4.18M | 4.03M | 3.95M | 4.26M | 5.85M | 13.10M | 19.00M | 25.39M | 27.87M | 28.57M | 28.02M | 28.68M | 27.83M | 26.97M | 26.14M | 25.46M | 24.82M |
|
Goodwill (Quarter)
|
| 15.03M | | | 11.63M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M |
|
Intangibles (Quarter)
|
| 15.09M | | | 13.67M | 18.45M | 18.50M | 18.57M | 11.99M | 18.75M | 11.02M | 18.80M | 10.22M | 9.80M | 9.31M | 18.96M | 8.30M | 7.91M | 18.96M | 6.88M | 6.44M | 5.87M | 5.36M | 4.87M | 4.38M | 18.97M |
|
Goodwill & Intangibles (Quarter)
|
| 30.12M | | | 25.30M | 33.48M | 33.53M | 33.60M | 27.02M | 33.79M | 26.05M | 33.83M | 25.25M | 24.83M | 24.34M | 33.99M | 23.33M | 22.94M | 33.99M | 21.91M | 21.47M | 20.91M | 20.39M | 19.90M | 19.41M | 34.00M |
|
Other Non-Current Assets (Quarter)
|
| 0.09M | | | 0.10M | 3.46M | 3.00M | 2.54M | 2.10M | 1.66M | 2.01M | 0.01M | 6.09M | 5.92M | 6.38M | 6.99M | 6.96M | 6.86M | 6.17M | 6.56M | 6.66M | 7.26M | 7.30M | 7.15M | 7.51M | 8.23M |
|
Non-Current Assets (Quarter)
|
| 32.33M | | | 28.40M | 34.93M | 34.24M | 33.35M | 33.55M | 32.48M | 34.42M | 40.17M | 39.08M | 39.57M | 46.01M | 52.38M | 57.90M | 59.41M | 58.72M | 58.26M | 58.73M | 57.76M | 56.62M | 55.30M | 55.32M | 54.96M |
|
Assets (Quarter)
|
| 45.03M | | | 46.55M | 121.07M | 115.49M | 101.80M | 90.00M | 76.10M | 61.65M | 75.23M | 63.20M | 92.91M | 80.79M | 77.62M | 86.79M | 99.10M | 87.20M | 115.84M | 102.74M | 97.24M | 86.24M | 87.74M | 88.72M | 87.48M |
|
Accounts Payables (Quarter)
|
| 1.72M | | | 3.48M | 8.96M | 3.75M | 1.16M | 1.60M | 1.66M | 2.12M | 1.79M | 2.10M | 1.69M | 1.56M | 3.50M | 2.90M | 2.93M | 3.21M | 2.22M | 2.54M | 2.19M | 2.92M | 2.97M | 3.62M | 3.08M |
|
Notes Payables (Quarter)
|
| 12.16M | | | 26.60M | 11.84M | 2.71M | 3.11M | 0.02M | 0.02M | 0.05M | 11.77M | 14.33M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Payables (Quarter)
|
| 13.88M | | | 30.09M | 20.80M | 6.45M | 4.27M | 1.62M | 1.68M | 2.17M | 13.56M | 16.43M | 1.73M | 1.61M | 3.55M | 2.95M | 2.98M | 3.26M | 2.26M | 2.57M | 2.21M | 2.94M | 2.99M | 3.63M | 3.09M |
|
Accumulated Expenses (Quarter)
|
| 1.17M | | | 2.69M | 3.98M | 0.79M | 0.84M | 0.91M | 4.03M | 0.89M | 0.91M | 3.61M | 4.67M | 5.74M | 3.91M | 6.95M | 3.85M | 7.90M | 4.65M | 8.55M | 0.92M | 4.37M | 0.80M | 9.72M | 0.77M |
|
Other Accumulated Expenses (Quarter)
|
| 2.35M | | | 3.57M | 3.10M | 4.64M | 3.24M | 2.75M | 2.77M | 2.69M | 2.19M | 2.10M | 2.31M | 1.48M | 1.80M | 1.67M | 2.87M | 0.29M | 0.39M | 2.65M | 0.64M | 2.19M | 0.64M | 2.03M | 0.99M |
|
Short term Debt (Quarter)
|
| | | | | | | 8.63M | 13.13M | 17.76M | 17.82M | 8.15M | 9.29M | 10.34M | 11.71M | 14.56M | 19.31M | 21.86M | 19.20M | 5.84M | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | 1.11M | 1.31M | 1.44M | 1.54M | 1.76M | 1.50M | 1.11M | 0.25M | 0.27M | 0.30M | 0.62M | 0.72M | 1.09M | 1.23M | 1.39M | 1.36M |
|
Current Deferred Revenue (Quarter)
|
| 1.28M | | | 5.67M | 3.53M | 2.41M | 2.20M | 1.76M | 1.90M | 2.50M | 2.20M | 1.60M | 1.00M | 1.13M | 1.10M | 0.66M | 0.30M | 0.31M | 0.45M | 0.70M | 0.68M | 0.80M | 0.62M | 2.80M | 0.96M |
|
Total Current Liabilities (Quarter)
|
| 22.60M | | | 56.56M | 32.12M | 16.12M | 21.27M | 22.79M | 28.96M | 29.81M | 33.07M | 37.41M | 22.84M | 22.10M | 27.95M | 32.65M | 33.42M | 31.23M | 17.55M | 12.96M | 14.32M | 13.32M | 15.16M | 18.15M | 17.44M |
|
Non-Current Debt (Quarter)
|
| 23.81M | | | 17.24M | 15.93M | 30.33M | 29.95M | 29.98M | 9.99M | 10.05M | 8.60M | 4.88M | 25.00M | 25.08M | 24.66M | 24.95M | 35.23M | 35.51M | 35.81M | 36.11M | 36.41M | 36.69M | 46.78M | 47.11M | 47.45M |
|
Preferred Stock Liabilities (Quarter)
|
193.96M | 193.96M | 193.96M | 193.96M | 193.96M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | 1.18M | 2.90M | 2.85M | 5.25M | 12.04M | 18.81M | 24.64M | 25.16M | 25.35M | 25.48M | 25.19M | 24.83M | 24.48M | 24.11M | 24.41M | 24.04M |
|
Other Non-Current Liabilities (Quarter)
|
| 0.33M | | | 0.39M | 1.92M | 30.91M | 1.59M | 1.48M | 1.39M | 12.21M | 22.92M | 0.06M | 0.56M | 16.37M | 12.30M | 5.18M | 0.71M | 0.61M | 0.74M | 0.62M | 0.81M | 0.69M | 0.55M | 0.77M | 1.02M |
|
Total Non-Current Liabilities (Quarter)
|
| 53.61M | | | 51.20M | 47.78M | 62.93M | 54.76M | 51.18M | 27.41M | 24.06M | 34.48M | 28.69M | 49.46M | 54.15M | 56.66M | 55.58M | 61.10M | 61.47M | 62.03M | 61.92M | 62.05M | 61.87M | 71.44M | 72.29M | 72.50M |
|
Total Liabilities (Quarter)
|
222.06M | 76.21M | 234.83M | 243.04M | 107.76M | 79.90M | 79.05M | 76.03M | 73.96M | 56.37M | 53.87M | 67.56M | 66.10M | 72.30M | 76.24M | 84.62M | 88.23M | 94.52M | 92.70M | 79.58M | 74.89M | 76.37M | 75.18M | 86.60M | 90.44M | 89.94M |
|
Total Debt (Quarter)
|
| 23.81M | | | 17.24M | 15.93M | 30.33M | 38.58M | 43.10M | 27.76M | 27.88M | 16.75M | 14.17M | 35.34M | 36.79M | 39.22M | 44.26M | 57.08M | 54.71M | 41.65M | 36.11M | 36.41M | 36.69M | 46.78M | 47.11M | 47.45M |
|
Common Equity (Quarter)
|
-222.06M | -225.14M | -234.83M | -243.04M | -251.78M | 41.17M | 36.43M | 25.77M | 16.03M | 19.73M | 7.78M | 7.67M | -2.90M | 20.61M | 4.55M | -6.99M | -1.45M | 4.58M | -5.50M | 36.26M | 27.86M | 20.88M | 11.06M | 1.14M | -1.72M | -2.46M |
|
Shareholder's Equity (Quarter)
|
-222.06M | -225.14M | -234.83M | -243.04M | -251.78M | 41.17M | 36.43M | 25.77M | 16.03M | 19.73M | 7.78M | 7.67M | -2.90M | 20.61M | 4.55M | -6.99M | -1.45M | 4.58M | -5.50M | 36.26M | 27.86M | 20.88M | 11.06M | 1.14M | -1.72M | -2.46M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 45.03M | | | 46.55M | 121.07M | 115.49M | 101.80M | 90.00M | 76.10M | 61.65M | 75.23M | 63.20M | 92.91M | 80.79M | 77.62M | 86.79M | 99.10M | 87.20M | 115.84M | 102.74M | 97.24M | 86.24M | 87.74M | 88.72M | 87.48M |
|
Retained Earnings (Quarter)
|
| -227.46M | | | -257.70M | -258.81M | -265.77M | -277.18M | -288.69M | -301.97M | -317.56M | -333.38M | -347.08M | -367.42M | -386.12M | -399.48M | -410.43M | -419.57M | -433.18M | -443.99M | -454.25M | -462.50M | -473.60M | -485.07M | -493.78M | -497.76M |
|
Treasury Shares (Quarter)
|
| 0.03M | | | 0.08M | | | | | | | | | | | | | | | | | | | | | |