|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 7.44M | 6.22M | 17.94M | 11.27M | 11.62M | 21.95M | 14.59M | 11.27M | 15.59M | 18.41M | 17.25M | 11.81M | 7.51M | 10.49M | 8.01M | | 7.61M | 11.81M | 9.37M | 6.89M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 7.44M | 6.22M | 17.94M | 11.27M | 11.62M | 21.95M | 14.59M | 11.27M | 15.59M | 18.41M | 17.25M | 11.81M | 7.51M | 10.49M | 8.01M | | 7.61M | 11.81M | 9.37M | 6.89M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 6.13M | 9.81M | 29.57M | 2.00M | 4.92M | 8.53M | 31.01M | 3.36M | 4.07M | 5.42M | 32.67M | 26.52M | 31.46M | 26.70M | 18.72M | | 21.44M | 19.68M | 15.36M | 14.73M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 6.13M | 9.81M | 29.57M | 2.00M | 4.92M | 8.53M | 31.01M | 3.36M | 4.07M | 5.42M | 32.67M | 26.52M | 31.46M | 26.70M | 18.72M | | 21.44M | 19.68M | 15.36M | 14.73M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.58M | 0.24M | 0.17M | 0.09M | 1.38M | 0.98M | 1.21M | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 21.04M | 30.45M | 51.35M | 50.03M | 46.23M | 49.58M | 56.58M | 44.45M | 37.96M | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 20.87M | 30.90M | 51.59M | 49.09M | 45.29M | 49.44M | 58.21M | 44.67M | 37.81M | 44.14M | 44.13M | 39.16M | 37.85M | 42.32M | 43.27M | | 28.19M | 26.07M | 38.13M | 36.62M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 13.46M | 14.40M | 9.44M | 7.91M | 10.09M | 9.01M | 7.43M | 7.38M | 10.01M | 8.10M | 9.53M | 9.00M | 10.84M | 9.39M | 8.79M | | 8.96M | 12.37M | 6.62M | 8.17M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 77.89M | 99.43M | 108.55M | 98.31M | 108.15M | 131.65M | 111.24M | 96.88M | 101.05M | 111.08M | 103.58M | 86.48M | 85.12M | 87.36M | 78.38M | | 66.20M | 69.93M | 69.48M | 65.49M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.63M | 1.07M | 1.45M | 1.52M | 1.68M | 1.73M | 1.63M | 1.54M | 1.50M | 2.48M | 2.66M | 2.51M | 2.32M | 2.13M | | 2.08M | 1.94M | 1.77M | 1.68M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 23.35M | 23.08M | 26.04M | 25.78M | 25.15M | 24.52M | 25.09M | 25.31M | 22.40M | 11.97M | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 53.31M | 60.67M | 77.73M | 62.08M | 56.81M | 68.82M | 52.58M | 51.23M | 49.87M | 46.55M | 45.96M | 43.81M | 42.00M | 41.70M | 25.94M | | 22.33M | 19.58M | 17.08M | 14.52M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 76.66M | 83.74M | 103.77M | 87.86M | 81.96M | 93.35M | 77.67M | 76.53M | 72.27M | 58.52M | 45.96M | 43.81M | 42.00M | 41.70M | 25.94M | | 22.33M | 19.58M | 17.08M | 14.52M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 8.45M | | | | 5.18M | | | | | | | | | | | | 1.47M | 1.47M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.24M | 0.25M | 0.31M | 0.34M | 0.36M | 0.40M | 0.63M | 0.83M | 0.85M | 0.91M | 0.88M | 0.86M | 1.44M | 0.79M | | 0.75M | 0.75M | 0.73M | 0.88M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 77.41M | 74.21M | 92.89M | 94.81M | 88.54M | 82.84M | 84.15M | 82.68M | 81.27M | 69.30M | 58.19M | 55.90M | 56.19M | 55.58M | 36.92M | | 33.00M | 29.66M | 28.07M | 25.18M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 155.30M | 173.64M | 201.44M | 193.12M | 196.69M | 214.50M | 195.40M | 179.56M | 182.31M | 180.37M | 161.77M | 142.38M | 141.31M | 142.94M | 115.31M | | 99.20M | 99.59M | 97.54M | 90.67M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 25.71M | 26.13M | 23.88M | 48.41M | 36.57M | 16.21M | 21.11M | 35.99M | 32.90M | 24.68M | 22.36M | 25.50M | 24.18M | | 11.72M | 15.68M | 26.48M | 23.27M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 16.48M | 23.93M | 9.80M | 9.06M | 9.16M | 1.53M | 0.84M | 0.85M | 3.81M | 1.02M | 1.04M | 1.05M | 4.00M | 0.00M | 37.15M | | 39.03M | 36.70M | 1.27M | 1.27M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 18.48M | 25.93M | 35.52M | 35.19M | 33.04M | 49.94M | 37.41M | 17.06M | 24.91M | 37.01M | 33.94M | 25.74M | 26.36M | 25.50M | 61.32M | | 50.75M | 52.38M | 27.76M | 24.54M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 6.44M | 5.81M | 8.32M | 8.65M | 5.31M | 6.49M | 5.96M | | 5.11M | 5.81M | 6.22M | 6.32M | 3.16M | | 4.54M | 5.17M | 5.45M | 5.07M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.86M | 3.60M | 0.67M | 0.64M | 1.00M | 0.26M | 0.39M | 0.31M | 0.88M | 2.44M | 4.77M | 3.35M | 4.24M | 3.84M | 4.68M | | 4.53M | 4.59M | 3.60M | 4.55M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 16.48M | 23.93M | 9.80M | 9.06M | 9.16M | 9.22M | 0.84M | 0.85M | 3.81M | 1.02M | 1.04M | 1.05M | 4.00M | 1.68M | 37.15M | | 39.03M | 36.69M | 1.27M | 1.27M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.76M | 1.77M | 1.90M | 1.83M | 1.70M | 1.57M | 1.83M | 1.92M | 2.06M | 2.33M | 2.02M | | 1.90M | 1.81M | 1.74M | 1.64M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 6.20M | 6.57M | 7.58M | 7.79M | 7.60M | 8.19M | 8.31M | 8.40M | 8.25M | 8.20M | 8.70M | 8.88M | 8.98M | 9.46M | 9.02M | | 9.50M | 9.35M | 9.27M | 8.98M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 51.18M | 67.41M | 54.75M | 48.70M | 54.32M | 69.38M | 48.48M | 35.26M | 36.25M | 49.65M | 49.43M | 39.89M | 40.75M | 42.82M | 77.04M | | 66.74M | 68.41M | 42.85M | 40.23M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.35M | 40.00M | 0.33M | 0.32M | 44.06M | 40.00M | 43.56M | 43.37M | 43.35M | 39.13M | 38.46M | 40.25M | 38.79M | 37.15M | | | | 32.88M | 32.87M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 12.33M | 13.40M | 13.95M | 14.55M | 14.92M | 15.02M | 15.60M | 15.70M | 15.68M | 15.53M | 16.35M | 16.13M | 16.05M | 16.37M | 15.16M | | 15.35M | 15.13M | 14.85M | 14.17M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | 28.51M | | 28.51M | 28.51M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 9.38M | 9.04M | 0.74M | 8.31M | 7.97M | 8.04M | 9.86M | 4.55M | 5.57M | 5.58M | 4.32M | 4.32M | 4.32M | 4.30M | 0.90M | | 0.87M | 0.88M | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 2.87M | 2.59M | 2.46M | 2.23M | 2.04M | 8.68M | 7.28M | 7.05M | 8.87M | 9.37M | 6.43M | | 6.49M | 5.97M | 5.65M | 5.35M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.36M | | | | | | | | | | | | | 0.17M | | 1.88M | 0.15M | 0.06M | 0.06M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 75.11M | 89.85M | | | | | | | | | 116.51M | | | 107.64M | 99.53M | | 89.45M | 90.39M | 96.23M | 92.62M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 75.65M | 90.20M | 119.63M | 117.09M | 124.63M | 139.23M | 114.99M | 101.29M | 102.91M | 121.22M | 116.51M | 104.79M | 105.07M | 107.64M | 99.69M | | 91.32M | 90.54M | 96.29M | 92.68M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 16.85M | 24.28M | 49.80M | 9.40M | 9.47M | 53.28M | 40.84M | 44.41M | 47.18M | 44.38M | 40.17M | 39.51M | 44.25M | 40.48M | 74.30M | | 39.03M | 36.69M | 34.15M | 34.14M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 51.14M | 54.93M | 53.30M | 47.52M | 43.55M | 46.76M | 51.89M | 49.76M | 50.89M | 30.64M | 16.75M | 9.08M | 7.48M | 6.54M | -12.90M | -15.81M | -20.63M | -19.46M | 1.25M | -2.01M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 155.30M | 173.64M | 201.44M | 193.12M | 196.69M | 214.50M | 195.40M | 179.56M | 182.31M | 180.37M | 161.77M | 142.38M | 141.31M | 142.94M | 115.31M | | 99.20M | 99.59M | 97.54M | 90.67M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 100.56M | 105.62M | -61.30M | -66.16M | 112.35M | 117.50M | -0.91M | -68.04M | -68.85M | -86.60M | 1.30M | 119.96M | -112.84M | -115.90M | 0.23M | | 0.95M | 126.21M | 155.12M | -162.90M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 3.86M | 3.49M | 2.84M | 0.06M | 2.57M | 1.59M | 1.32M | 0.01M | 1.59M | 1.59M | 1.32M | 0.00M | | 1.32M | 1.32M | 711.00 | 440.00 |