|
Cash & Equivalents (Quarter)
|
0.08M | 0.48M | 0.70M | 0.65M | 0.45M | 0.51M | 0.61M | 1.32M | 2.16M | 1.91M | 1.22M | 8.76M | 17.43M | 14.33M | 14.64M | 6.56M | 17.86M | 15.98M | 12.98M | 11.44M | 14.82M | 55.35M | 177.91M | 110.41M | 67.16M | 63.03M | 41.37M | 47.27M | 55.59M | 71.06M | 40.05M | 62.74M | 29.59M | 31.41M | 29.76M | 31.05M | 27.58M | 27.44M | 27.47M | 32.74M | 23.31M | 27.36M | 30.41M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 39.79M | | | | 31.85M | | | | 35.21M | 30.28M | 28.41M | 27.79M | 28.98M | 19.84M | 25.40M | 20.95M | 15.66M |
|
Cash & Current Investments (Quarter)
|
0.08M | 0.48M | 0.70M | 0.65M | 0.45M | 0.51M | 0.61M | 1.32M | 2.16M | 1.91M | 1.22M | 8.76M | 17.43M | 14.33M | 14.64M | 6.56M | 17.86M | 15.98M | 12.98M | 11.44M | 14.82M | 55.35M | 177.91M | 110.41M | 67.16M | 63.03M | 81.17M | 47.27M | 55.59M | 71.06M | 71.91M | 62.74M | 29.59M | 31.41M | 64.97M | 61.33M | 55.98M | 55.22M | 56.45M | 52.58M | 48.71M | 48.31M | 46.06M |
|
Receivables - Net (Quarter)
|
| | 0.04M | | 0.15M | 0.37M | 0.39M | 0.51M | 0.54M | 0.68M | 0.65M | 0.75M | 0.95M | 1.01M | 0.86M | 1.08M | 1.42M | 2.17M | 1.50M | 4.58M | 3.61M | 5.25M | 3.90M | 4.28M | 5.91M | 6.95M | 5.74M | 7.39M | 8.31M | 10.15M | 8.34M | 7.57M | 7.32M | 8.35M | 8.89M | 7.83M | 9.66M | 10.32M | 7.36M | 6.94M | 10.43M | 12.98M | 10.67M |
|
Receivables (Quarter)
|
| | 0.04M | | 0.15M | 0.37M | 0.39M | 0.51M | 0.54M | 0.68M | 0.65M | 0.75M | 0.95M | 1.01M | 0.86M | 1.08M | 1.42M | 2.17M | 1.50M | 4.58M | 3.61M | 5.25M | 3.90M | 4.28M | 5.91M | 6.95M | 5.74M | 7.39M | 8.31M | 10.15M | 8.34M | 7.57M | 7.32M | 8.35M | 8.89M | 7.83M | 9.66M | 10.32M | 7.36M | 6.94M | 10.43M | 12.98M | 10.67M |
|
Inventory (Quarter)
|
| | 1.31M | | 2.15M | 2.39M | 2.57M | 3.52M | 4.44M | 5.02M | 4.59M | 6.71M | 8.09M | 9.48M | 8.87M | 15.06M | 15.13M | 19.38M | 21.58M | 28.67M | 30.43M | 37.85M | 54.02M | 77.86M | 95.94M | 113.28M | 105.57M | 105.94M | 99.09M | 89.08M | 77.09M | 75.58M | 76.69M | 75.99M | 64.91M | 66.03M | 60.64M | 48.02M | 40.30M | 42.13M | 41.74M | 40.18M | 38.78M |
|
Prepaid Assets (Quarter)
|
| | 0.02M | | 0.00M | 0.01M | 0.04M | 0.03M | 0.55M | 0.61M | 0.71M | 0.58M | 0.61M | 0.66M | 0.61M | 0.92M | 1.58M | 2.37M | 2.55M | 4.24M | 5.17M | 5.54M | 11.12M | 20.34M | 26.29M | 2.55M | 5.86M | 5.86M | 9.21M | 6.34M | 5.68M | 0.62M | 0.48M | 12.38M | 7.97M | 0.21M | 0.18M | 0.20M | 0.14M | 0.18M | 0.31M | 9.18M | 7.67M |
|
Current Assets (Quarter)
|
| | 2.07M | | 2.76M | 3.28M | 3.61M | 5.38M | 7.68M | 8.22M | 7.17M | 16.80M | 27.09M | 25.47M | 24.98M | 23.62M | 35.99M | 39.91M | 41.10M | 48.93M | 54.03M | 103.98M | 250.23M | 239.50M | 255.65M | 251.68M | 216.89M | 194.49M | 189.45M | 183.37M | 170.68M | 163.89M | 162.92M | 163.81M | 147.45M | 141.72M | 134.59M | 122.57M | 113.21M | 109.16M | 108.99M | 111.80M | 103.75M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 0.27M | | 0.45M | 0.47M | 0.55M | 0.65M | 0.95M | 1.14M | 1.26M | 1.30M | 1.41M | 1.77M | 1.82M | 2.25M | 2.83M | 3.12M | 3.34M | 3.71M | 4.02M | 4.49M | 7.42M | 8.34M | 10.46M | 16.75M | 24.12M | 26.93M | 29.34M | 29.85M | 28.67M | 30.27M | 30.68M | 28.95M | 27.05M | 25.34M | 24.41M | 21.12M | 15.49M | 13.01M | 11.95M | 10.88M | 9.79M |
|
Goodwill (Quarter)
|
| | 0.24M | | 0.24M | 0.24M | 0.24M | 0.49M | 0.52M | 0.52M | 0.59M | 2.72M | 3.40M | 8.75M | 8.75M | 12.42M | 14.73M | 17.10M | 17.80M | 19.65M | 21.09M | 17.80M | 62.95M | 101.04M | 108.74M | 123.88M | 125.40M | 132.50M | 15.84M | 15.84M | 15.98M | 15.98M | 16.81M | 16.81M | 7.53M | 7.53M | 7.53M | 7.53M | 1.60M | 1.60M | 1.60M | 2.05M | 2.08M |
|
Intangibles (Quarter)
|
| | | | | | | 0.01M | 0.02M | 0.03M | 0.05M | 0.06M | 0.06M | 0.09M | 0.11M | 0.22M | 0.23M | 0.23M | 0.24M | 0.59M | 0.82M | 1.03M | 20.55M | 42.77M | 44.28M | 49.40M | 48.40M | 48.79M | 34.80M | 32.61M | 30.88M | 28.48M | 26.71M | 24.47M | 16.18M | 14.50M | 12.83M | 11.15M | 8.78M | 7.24M | 6.63M | 4.65M | 3.33M |
|
Goodwill & Intangibles (Quarter)
|
| | 0.24M | | 0.24M | 0.24M | 0.24M | 0.50M | 0.54M | 0.55M | 0.65M | 2.78M | 3.46M | 8.84M | 8.87M | 12.64M | 14.95M | 17.33M | 18.04M | 20.24M | 21.91M | 18.83M | 83.50M | 143.81M | 153.02M | 173.27M | 173.80M | 181.29M | 50.64M | 48.45M | 46.86M | 44.46M | 43.52M | 41.27M | 23.70M | 22.03M | 20.35M | 18.68M | 10.38M | 8.85M | 8.24M | 6.71M | 5.41M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | 0.21M | | | | 0.36M | | | | 3.22M | | | | 4.57M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | 0.03M | | 0.03M | 0.03M | 0.04M | 0.07M | 0.06M | 0.09M | 0.18M | 0.17M | 0.10M | 0.12M | 0.23M | 0.56M | 0.32M | 0.39M | 0.38M | 0.36M | 0.29M | 0.34M | 0.30M | 0.59M | 0.69M | 0.78M | 0.80M | 0.81M | 0.88M | 0.89M | 0.80M | 0.44M | 0.88M | 0.88M | 0.84M | 0.85M | 0.84M | 0.82M | 0.81M | 0.78M | 0.77M | 0.77M | 1.04M |
|
Non-Current Assets (Quarter)
|
| | 0.54M | | 0.72M | 0.75M | 0.84M | 1.22M | 1.56M | 1.78M | 2.09M | 4.24M | 4.97M | 10.73M | 10.92M | 20.09M | 23.56M | 28.51M | 29.84M | 31.53M | 33.85M | 35.72M | 104.50M | 168.01M | 197.20M | 227.51M | 242.45M | 254.86M | 128.22M | 123.70M | 122.76M | 118.75M | 117.77M | 113.42M | 91.64M | 88.67M | 84.59M | 77.07M | 61.14M | 55.07M | 51.62M | 47.81M | 43.29M |
|
Assets (Quarter)
|
| | 2.61M | | 3.47M | 4.03M | 4.44M | 6.60M | 9.24M | 10.00M | 9.25M | 21.04M | 32.05M | 36.21M | 35.89M | 43.71M | 59.55M | 68.42M | 70.94M | 80.46M | 87.88M | 139.70M | 354.73M | 407.51M | 452.85M | 479.19M | 459.34M | 449.35M | 317.67M | 307.06M | 293.44M | 282.64M | 280.69M | 277.23M | 239.09M | 230.39M | 219.18M | 199.64M | 174.35M | 164.23M | 160.61M | 159.60M | 147.04M |
|
Accounts Payables (Quarter)
|
| | 0.29M | | 0.45M | 0.57M | 0.64M | 0.81M | 1.48M | 1.32M | 1.07M | 1.47M | 1.75M | 1.34M | 1.82M | 3.03M | 2.87M | 4.96M | 6.02M | 9.15M | 11.93M | 11.45M | 14.62M | 24.96M | 36.48M | 39.63M | 17.03M | 14.22M | 17.37M | 16.13M | 15.73M | 15.41M | 17.91M | 20.22M | 11.67M | 12.39M | 12.70M | 8.18M | 8.15M | 9.96M | 11.61M | 11.59M | 8.78M |
|
Notes Payables (Quarter)
|
| | 0.06M | | 0.01M | 0.03M | 0.05M | 0.13M | 0.03M | 0.06M | 0.09M | 0.46M | 0.15M | 0.15M | 0.52M | 0.70M | 0.44M | 0.93M | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 0.35M | | 0.46M | 0.60M | 0.70M | 0.94M | 1.50M | 1.38M | 1.16M | 1.93M | 1.90M | 1.49M | 2.34M | 3.73M | 3.30M | 5.88M | 8.53M | 9.15M | 11.93M | 11.45M | 14.62M | 24.96M | 36.48M | 39.63M | 17.03M | 14.22M | 17.37M | 16.13M | 15.73M | 15.41M | 17.91M | 20.22M | 11.67M | 12.39M | 12.70M | 8.18M | 8.15M | 9.96M | 11.61M | 11.59M | 8.78M |
|
Accumulated Expenses (Quarter)
|
| | 0.04M | | 0.06M | 0.06M | 0.08M | 0.10M | 0.11M | 0.13M | 0.25M | 0.16M | 0.16M | 0.18M | 0.41M | 0.52M | 0.67M | 0.99M | 1.07M | 1.78M | 1.34M | 1.94M | 2.65M | 1.08M | 2.64M | 2.72M | 7.44M | 1.14M | 4.37M | 1.98M | 1.53M | 1.99M | 2.83M | 3.41M | 2.53M | 2.13M | 2.22M | 2.35M | 2.36M | 2.02M | 2.98M | 3.40M | 2.59M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | 0.07M | 507.00 | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | | 0.05M | 0.11M | 0.12M | 0.67M | 0.46M | 1.85M | | 2.04M | | | | 1.53M | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | 0.06M | | 0.07M | 0.02M | 0.02M | 0.13M | 0.06M | 0.05M | 0.04M | 0.32M | 0.32M | 0.44M | 0.44M | 0.44M | 0.29M | 0.21M | 0.11M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.11M | 0.09M | 0.09M | 0.10M | 0.09M | 0.05M | 0.03M | 0.02M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | 1.21M | 1.55M | 1.94M | 1.84M | 1.89M | 1.96M | 2.04M | 3.00M | 3.87M | 5.46M | 6.21M | 6.86M | 7.74M | 8.31M | 7.97M | 8.13M | 8.00M | 8.15M | 8.37M | 8.02M | 7.59M | 7.63M | 7.52M | 7.40M | 7.02M | 7.00M | 6.78M | 6.46M |
|
Current Taxes (Quarter)
|
| | 0.02M | | 0.04M | 0.05M | 0.05M | 0.07M | 0.09M | 0.10M | 0.07M | 0.11M | 0.22M | 0.19M | 0.19M | 0.30M | 0.43M | 0.46M | 0.53M | 0.76M | 0.16M | 1.93M | 1.16M | 2.37M | 2.05M | 3.38M | 1.92M | 1.93M | 1.74M | 1.60M | 1.34M | 1.47M | 1.47M | 1.50M | 1.19M | 1.25M | 1.22M | 1.31M | 1.31M | 1.41M | 1.09M | 1.06M | 0.87M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.50M | 3.55M | 2.33M | 2.47M | 5.16M | | | | 11.69M | | | | 4.34M | 3.92M | 7.32M | 4.93M | 8.89M | 3.88M | 9.66M | 2.63M | 2.40M | 2.35M | 2.45M | 4.20M | 4.01M |
|
Total Current Liabilities (Quarter)
|
| | 0.44M | | 0.65M | 0.82M | 0.84M | 1.15M | 1.77M | 1.66M | 1.59M | 2.51M | 2.61M | 2.34M | 3.41M | 6.23M | 6.28M | 9.49M | 12.08M | 17.26M | 18.80M | 20.94M | 27.35M | 45.69M | 59.76M | 72.48M | 47.08M | 36.62M | 39.46M | 37.56M | 35.79M | 33.18M | 36.70M | 40.46M | 30.93M | 29.34M | 29.21M | 24.54M | 24.27M | 24.91M | 27.27M | 29.33M | 25.98M |
|
Non-Current Debt (Quarter)
|
| | 0.02M | | 0.05M | 0.05M | 0.04M | 0.04M | 0.10M | 0.09M | 0.08M | 0.32M | 0.29M | 0.61M | 0.38M | 0.28M | 0.29M | 0.26M | 0.24M | 0.23M | 0.21M | 0.19M | 0.16M | 0.13M | 0.11M | 0.09M | 0.07M | 0.04M | 0.02M | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | 4.36M | 4.52M | 2.34M | 2.04M | 2.17M | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | 0.21M | | | | 0.36M | | | | 0.36M | | | | 0.75M | 1.13M | 1.70M | 2.35M | 16.54M | 0.72M | 0.44M | 0.19M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | 3.45M | 3.99M | 5.87M | 7.64M | 7.38M | 5.84M | 8.35M | 12.48M | 14.69M | 27.43M | 31.36M | 45.40M | 39.88M | 41.03M | 46.56M | 48.79M | 38.13M | 45.34M | 44.76M | 42.47M | 35.43M | 41.50M | 39.14M | 29.63M | 27.81M | 26.19M | 31.92M | 29.48M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.59M | 0.63M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.35M | 0.35M | 0.43M | 0.43M | 0.54M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 88.05M | | | 76.34M | 76.45M | 71.31M | 73.89M | 76.85M | 65.38M | 64.77M | 63.08M | 56.16M | 53.91M | 52.72M | 53.45M | 54.47M | 49.00M |
|
Total Liabilities (Quarter)
|
| | 0.46M | -2.48M | 0.70M | 0.87M | 0.88M | 1.19M | 1.87M | 1.75M | 1.68M | 7.19M | 7.42M | 5.29M | 5.83M | 12.12M | 12.66M | 15.63M | 18.13M | 22.98M | 24.86M | 27.44M | 37.74M | 57.77M | 88.99M | 106.28M | 88.05M | 77.26M | 80.94M | 76.45M | 77.05M | 71.94M | 74.20M | 77.17M | 65.69M | 65.08M | 63.40M | 56.47M | 54.26M | 53.07M | 53.89M | 54.90M | 49.54M |
|
Total Debt (Quarter)
|
| | 0.07M | | 0.13M | 0.07M | 0.07M | 0.17M | 0.16M | 0.14M | 0.12M | 0.63M | 0.61M | 1.05M | 0.81M | 0.71M | 0.58M | 0.47M | 0.35M | 0.31M | 0.31M | 0.28M | 0.24M | 0.21M | 0.19M | 0.20M | 0.16M | 0.14M | 0.11M | 0.09M | 0.05M | 0.03M | 0.02M | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | 2.15M | 2.48M | 2.77M | 3.16M | 3.56M | 5.41M | 7.36M | 8.25M | 7.58M | 13.84M | 24.64M | 30.92M | 29.53M | 31.59M | 46.89M | 52.79M | 52.81M | 56.40M | 61.93M | 111.18M | 317.00M | 349.74M | 363.85M | 372.91M | 371.29M | 372.09M | 236.73M | 230.61M | 216.40M | 210.70M | 206.49M | 200.06M | 173.40M | 165.31M | 155.78M | 143.16M | 120.09M | 111.16M | 106.72M | 104.70M | 97.50M |
|
Shareholder's Equity (Quarter)
|
| | 2.15M | 2.48M | 2.77M | 3.16M | 3.56M | 5.41M | 7.36M | 8.25M | 7.58M | 13.84M | 24.64M | 30.92M | 29.53M | 31.59M | 46.89M | 52.79M | 52.81M | 56.40M | 61.93M | 111.18M | 317.00M | 349.74M | 363.85M | 372.91M | 371.29M | 372.09M | 236.73M | 230.61M | 216.40M | 210.70M | 206.49M | 200.06M | 173.40M | 165.31M | 155.78M | 143.16M | 120.09M | 111.16M | 106.72M | 104.70M | 97.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 2.61M | | 3.47M | 4.03M | 4.44M | 6.60M | 9.24M | 10.00M | 9.25M | 21.04M | 32.05M | 36.21M | 35.89M | 43.71M | 59.55M | 68.42M | 70.94M | 80.46M | 87.88M | 139.70M | 354.73M | 407.51M | 452.85M | 479.19M | 459.34M | 449.35M | 317.67M | 307.06M | 293.44M | 282.64M | 280.69M | 277.23M | 239.09M | 230.39M | 219.18M | 199.64M | 174.35M | 164.23M | 160.61M | 159.60M | 147.04M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.20M | | | | 0.63M | | | | | 0.82M | 0.51M | 0.67M | | | | | | | 1.74M | | 1.40M | | | 1.27M | 1.14M |
|
Retained Earnings (Quarter)
|
| | -0.72M | | -0.94M | -0.93M | -1.15M | -1.43M | -1.77M | -2.23M | -3.69M | -4.65M | -5.58M | -6.36M | -8.77M | -8.54M | -7.47M | -6.42M | -7.97M | -8.98M | -6.41M | -3.07M | -2.64M | 3.50M | 10.22M | 14.24M | 10.14M | 4.97M | -131.41M | -138.61M | -153.60M | -159.74M | -165.44M | -172.78M | -200.10M | -208.94M | -216.71M | -232.30M | -255.64M | -265.02M | -269.83M | -272.27M | -279.69M |