|
Cash & Equivalents (Quarter)
|
3.10M | 1.40M | | 7.34M | 2.78M | 69.33M | 52.54M | 47.77M | 43.65M | 41.83M | 39.99M | 30.43M | 12.31M | 11.63M | 13.21M | 12.86M | 5.94M | 9.13M | 8.04M | | 5.87M | 4.65M | 2.44M | | 0.16M | | 2.31M | 0.90M | 8.52M | 5.72M | 1.81M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.15M | 5.72M | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
3.10M | 1.40M | | 7.34M | 2.78M | 69.33M | 52.54M | 47.77M | 43.65M | 41.83M | 39.99M | 30.43M | 12.31M | 11.63M | 13.21M | 12.86M | 5.94M | 9.13M | 10.19M | 5.72M | 5.87M | 4.65M | 2.44M | | 0.16M | | 2.31M | 0.90M | 8.52M | 5.72M | 1.81M |
|
Receivables - Net (Quarter)
|
| | | 8.22M | 10.81M | 11.91M | 7.59M | 8.09M | 6.51M | 6.40M | 6.44M | 6.33M | 5.52M | 5.65M | 15.21M | 14.69M | 19.90M | 15.55M | 11.80M | 6.47M | 7.86M | 3.09M | 1.93M | 0.40M | 1.76M | 1.92M | 0.40M | 0.40M | 4.90M | 3.79M | 4.14M |
|
Receivables - Other (Quarter)
|
| | | 3.10M | | | 3.00M | 3.20M | | | | | | | 0.40M | | 0.60M | 0.50M | 0.40M | 4.85M | 0.40M | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | 11.32M | 10.81M | 11.91M | 10.59M | 11.29M | 6.51M | 6.40M | 6.44M | 6.33M | 5.52M | 5.65M | 15.61M | 14.69M | 20.50M | 16.05M | 12.21M | 11.32M | 8.26M | 3.09M | 1.93M | 0.40M | 1.76M | 1.92M | 0.40M | 0.40M | 4.90M | 3.79M | 4.14M |
|
Inventory (Quarter)
|
| | | 29.50M | 36.07M | 48.10M | 47.09M | 43.06M | 42.97M | 38.73M | 36.92M | 36.06M | 34.69M | 34.08M | 61.55M | 66.98M | 68.53M | 60.76M | 47.95M | 40.64M | 37.04M | 29.84M | 22.64M | 20.53M | 18.32M | | 16.01M | 14.21M | 14.31M | 14.35M | 6.25M |
|
Prepaid Assets (Quarter)
|
| | | 1.84M | 2.62M | 3.42M | 4.63M | 2.07M | 2.52M | 2.43M | 8.92M | 10.89M | 10.60M | 4.81M | 11.01M | 11.66M | 11.96M | 8.03M | 7.36M | 11.12M | 6.72M | 6.89M | 7.15M | 3.32M | 2.74M | | 2.28M | 0.30M | 1.41M | 1.72M | 0.38M |
|
Current Assets (Quarter)
|
| | | 57.10M | 63.15M | 139.98M | 122.25M | 114.97M | 104.91M | 100.58M | 102.23M | 96.08M | 74.87M | 66.86M | 120.02M | 124.74M | 118.82M | 113.81M | 86.47M | 76.70M | 62.79M | 49.49M | 37.51M | 29.77M | 26.93M | | 26.64M | 23.77M | 33.57M | 28.12M | 14.34M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 11.64M | 12.73M | 12.67M | 12.83M | 13.16M | 13.85M | 13.77M | 12.39M | 12.20M | 12.73M | 13.38M | 19.63M | 20.85M | 22.36M | 13.14M | 4.50M | 3.96M | 3.79M | 3.59M | 3.24M | 2.48M | 2.36M | | 2.02M | 1.42M | 1.33M | 1.18M | 1.10M |
|
Long-Term Investments (Quarter)
|
| | | 0.07M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | 5.45M | 9.00M | 9.00M | 2.26M | 11.98M | 2.93M | 2.97M | 3.13M | 3.28M | 7.97M | 8.62M | 32.86M | 41.86M | 41.82M | 41.82M | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | 3.66M | 5.98M | 8.20M | 6.50M | 6.30M | 6.11M | 5.80M | 5.93M | 5.95M | 8.82M | 8.81M | 80.22M | 84.71M | 83.23M | 81.77M | 4.60M | 29.50M | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | 9.11M | 14.98M | 17.20M | 8.77M | 18.28M | 9.04M | 8.78M | 9.06M | 9.22M | 16.80M | 17.44M | 113.08M | 126.57M | 125.05M | 123.59M | 4.60M | 29.50M | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | 11.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 0.17M | 7.96M | 7.21M | 2.10M | 11.12M | 9.26M | 2.06M | 2.05M | | 2.04M | 2.02M | | | | | 2.15M | 5.72M | 5.30M | 5.01M | | 3.77M | 3.96M | | 3.73M | 2.40M | 2.39M | 2.53M | 0.06M |
|
Non-Current Assets (Quarter)
|
| | | 20.92M | 30.60M | 40.97M | 34.98M | 38.23M | 29.37M | 28.32M | 26.59M | 26.57M | 34.18M | 35.34M | 146.78M | 161.09M | 162.31M | 150.76M | 20.83M | 7.40M | 12.32M | 11.63M | 10.94M | 4.41M | 8.13M | | 7.18M | 2.46M | 2.15M | 1.77M | 1.40M |
|
Assets (Quarter)
|
| | | 78.02M | 93.75M | 180.95M | 157.22M | 153.20M | 134.28M | 128.90M | 128.81M | 122.65M | 109.04M | 102.20M | 266.80M | 285.83M | 281.12M | 264.56M | 107.30M | 89.69M | 75.11M | 61.12M | 48.45M | 38.09M | 35.06M | | 33.82M | 28.63M | 38.10M | 31.78M | 17.64M |
|
Accounts Payables (Quarter)
|
| | | 20.23M | 24.40M | 7.02M | 11.57M | 11.31M | 10.90M | 11.55M | 17.96M | 18.41M | 8.24M | 11.77M | 16.61M | 23.04M | 30.54M | 27.27M | 16.30M | 14.95M | 17.00M | 17.17M | 11.91M | 12.10M | 12.91M | | 10.88M | 9.79M | 9.90M | 8.71M | 4.07M |
|
Notes Payables (Quarter)
|
| | | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | | | | 0.18M | | | | 11.62M | 11.60M | 11.45M | 3.16M | 3.19M | 2.70M | 2.33M | 6.98M | 7.28M | 7.20M | 0.79M | 8.63M | 7.67M | | | |
|
Payables (Quarter)
|
| | | 20.39M | 24.57M | 7.19M | 11.74M | 11.49M | 10.90M | 11.55M | 17.96M | 18.59M | 8.24M | 11.77M | 16.61M | 34.66M | 42.14M | 38.71M | 19.45M | 18.14M | 19.70M | 19.50M | 18.89M | 19.39M | 20.11M | 0.79M | 19.51M | 17.46M | 9.90M | 8.71M | 4.07M |
|
Accumulated Expenses (Quarter)
|
| | | 6.97M | 2.18M | 1.50M | | 10.42M | 8.49M | 7.24M | 15.96M | 19.39M | 19.44M | 15.06M | 22.90M | 25.13M | 25.27M | 22.44M | 20.68M | 3.81M | 12.88M | 11.72M | 9.40M | 0.86M | 3.92M | | 2.52M | 1.22M | 1.73M | 1.10M | 0.61M |
|
Other Accumulated Expenses (Quarter)
|
| | | 1.98M | 1.77M | 1.38M | | | | | | | | | | | | | | 2.81M | | | | 0.31M | 0.44M | | | 0.17M | 0.20M | 0.17M | 0.18M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.74M | | | | 1.00M | 1.00M | | | | | | |
|
Current Leases (Quarter)
|
| | | | 0.10M | 0.11M | 0.12M | 1.08M | 1.22M | 0.11M | 0.21M | 0.97M | 0.71M | 0.78M | 2.98M | 0.17M | 2.83M | 2.50M | 2.46M | 0.13M | 0.13M | 0.13M | 0.13M | 0.01M | 0.89M | | 0.89M | 0.93M | 0.78M | 0.55M | 0.32M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.58M | | | | 0.32M | 0.34M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | 3.07M | | | | 3.15M | 2.58M | 3.04M | 2.59M | 2.73M | 3.27M | 2.68M | 6.52M | 7.92M | 6.84M | 5.16M | 4.52M | 3.98M | 3.22M | 2.94M | 2.41M | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | 30.43M | 35.11M | 34.42M | 22.24M | 26.26M | 23.30M | 22.74M | 37.45M | 41.86M | 31.87M | 30.48M | 49.18M | 70.97M | 77.07M | 69.02M | 47.12M | 35.66M | 37.11M | 35.29M | 31.72M | 26.09M | 27.69M | | 24.17M | 22.27M | 14.95M | 11.83M | 6.62M |
|
Capital Leases (Quarter)
|
| | | | 0.24M | 0.25M | 0.22M | 0.19M | 0.16M | 0.13M | 0.28M | 0.20M | 0.25M | 0.22M | 0.19M | 0.07M | | | | 0.03M | 0.03M | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | 8.18M | 8.14M | 8.10M | 8.06M | 8.02M | 7.98M | 7.93M | 7.89M | 7.84M | 9.39M | 9.04M | 8.70M | 10.61M | 9.63M | 1.28M | 13.49M | 13.04M | 5.54M | 2.59M | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | 40.20M | 60.31M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | 10.03M | 15.39M | 99.16M | | 91.85M | 78.89M | 71.68M | 61.01M | 54.19M | 45.28M | 41.90M | 25.82M | 21.84M | 18.13M | 15.85M | -2.42M | 0.02M | -0.04M | -0.03M | -0.01M | -0.13M | -0.13M | | -0.15M | -0.15M | -0.15M | -0.15M | -0.15M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 7.58M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | 1.76M | 2.25M | 1.82M | 3.84M | 3.45M | 3.21M | 3.43M | 2.52M | 2.31M | 2.93M | 10.02M | 6.14M | 4.35M | 3.84M | 5.49M | 1.89M | 2.91M | 2.48M | 2.14M | 1.01M | 0.78M | 1.44M | 0.33M | 0.08M | 0.78M | 0.55M | 0.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.24M | 0.88M | 0.51M | 2.32M | 0.62M | 1.02M | 1.06M | 1.04M | 0.96M | 1.11M | 1.49M | 1.49M | 1.67M | 0.82M | 0.45M | 0.15M | 0.08M | 0.08M | 0.08M | 0.08M | 0.00M | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | 48.61M | 71.33M | 16.19M | 12.42M | 12.68M | 12.61M | 12.32M | 11.91M | 11.54M | 13.07M | 12.90M | 17.42M | 18.50M | 14.80M | 13.15M | 16.67M | 15.04M | 7.37M | 4.14M | 1.32M | 1.01M | 0.78M | | 0.33M | 0.08M | | | |
|
Total Liabilities (Quarter)
|
-10.59M | -10.79M | -10.68M | 79.05M | 106.44M | 50.61M | 34.66M | 38.94M | 35.91M | 35.06M | 49.35M | 53.39M | 44.94M | 43.38M | 66.61M | 89.46M | 91.87M | 82.17M | 63.78M | 50.69M | 44.49M | 39.43M | 33.04M | 27.10M | 28.47M | -5.95M | 24.50M | 22.35M | 14.95M | 11.83M | 6.62M |
|
Total Debt (Quarter)
|
| | | 8.18M | 8.14M | 8.10M | 8.06M | 8.02M | 7.98M | 7.93M | 7.89M | 7.84M | 9.39M | 9.04M | 8.70M | 10.61M | 9.63M | 1.28M | 13.49M | 15.78M | 5.54M | 2.59M | | 1.00M | 1.00M | | | | | | |
|
Common Equity (Quarter)
|
10.59M | 10.79M | 10.68M | -11.06M | -28.08M | 130.34M | 122.56M | 114.26M | 98.36M | 93.84M | 79.46M | 69.26M | 64.10M | 58.83M | 200.19M | 196.36M | 189.25M | 182.40M | 43.51M | 38.99M | 30.63M | 21.68M | 15.41M | 10.99M | 6.59M | 5.95M | 9.32M | 6.43M | 23.16M | 19.95M | 11.01M |
|
Shareholder's Equity (Quarter)
|
10.59M | 10.79M | 10.68M | -11.06M | -28.08M | 130.34M | 122.56M | 114.26M | 98.36M | 93.84M | 79.46M | 69.26M | 64.10M | 58.83M | 200.19M | 196.36M | 189.25M | 182.40M | 43.51M | 38.99M | 30.63M | 21.68M | 15.41M | 10.99M | 6.59M | 5.95M | 9.32M | 6.28M | 23.16M | 19.95M | 11.01M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 78.02M | 93.75M | 180.95M | 157.22M | 153.20M | 134.28M | 128.90M | 128.81M | 122.65M | 109.04M | 102.20M | 266.80M | 285.83M | 281.12M | 264.56M | 107.30M | 89.69M | 75.11M | 61.12M | 48.45M | 38.09M | 35.06M | | 33.82M | 28.63M | 38.10M | 31.78M | 17.64M |
|
Retained Earnings (Quarter)
|
| | | -0.29M | -0.26M | -0.06M | -0.13M | -0.07M | -0.34M | -16.24M | -0.15M | -24.85M | -29.10M | -32.35M | 0.09M | -55.54M | 0.69M | -83.00M | -213.50M | -225.11M | -233.81M | -242.84M | -252.96M | 0.24M | 0.25M | | -266.15M | 0.27M | 0.27M | 0.27M | -290.94M |
|
Treasury Shares (Quarter)
|
| | | 0.78M | | | | 0.82M | | | | 0.20M | | | | 0.20M | | | | | | | | | | | | | | | |