|
Accumulated Depreciation (Quarter)
|
| | | | | 0.74M | | | | 0.80M | 0.84M | 0.88M | 0.96M | 0.95M | 1.02M | 1.11M | 1.05M | 1.08M | 0.98M |
|
Cash & Equivalents (Quarter)
|
66.44M | 32.22M | 21.02M | 30.99M | 127.11M | 66.08M | | | | 57.42M | 48.66M | 87.43M | 80.52M | 69.80M | 62.50M | 56.10M | 48.70M | 40.99M | 36.22M |
|
Receivables - Other (Quarter)
|
0.68M | 0.78M | 0.74M | 1.34M | | 0.89M | | | | 1.95M | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
2.62M | 1.37M | 2.71M | 2.14M | 3.77M | 3.67M | | | | 5.16M | 3.19M | 0.56M | 0.46M | 2.17M | 2.52M | 2.54M | 2.69M | 2.53M | 2.25M |
|
Current Assets (Quarter)
|
83.88M | 44.39M | 39.13M | 39.25M | 133.89M | 72.88M | | | | 63.76M | 53.50M | 93.94M | 86.72M | 74.76M | 66.90M | 61.42M | 52.41M | 45.02M | 40.03M |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.20M | 0.19M | 14.86M | 2.08M | 3.41M | 2.15M | | | | 0.41M | 0.36M | 0.34M | 0.32M | | 0.25M | 0.22M | 0.17M | 0.14M | 0.09M |
|
Intangibles (Quarter)
|
43.82M | 41.99M | 57.16M | 43.58M | 33.11M | 28.29M | | | | 1.09M | 0.97M | 0.87M | 0.80M | 0.64M | 0.55M | 0.47M | 0.64M | 0.52M | 0.38M |
|
Goodwill & Intangibles (Quarter)
|
43.82M | 41.99M | 57.16M | 43.58M | 33.11M | 28.29M | | | | 1.09M | 0.97M | 0.87M | 0.80M | 0.64M | 0.55M | 0.47M | 0.64M | 0.52M | 0.38M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | 0.61M | | 0.47M | 0.44M | 0.38M | 0.38M | 0.40M | 0.39M | 0.40M | 0.39M |
|
Non-Current Assets (Quarter)
|
44.02M | 42.18M | 72.02M | 43.87M | 36.52M | 30.43M | | | | 2.74M | 2.44M | 2.19M | 2.02M | 1.63M | 1.42M | 1.21M | 1.20M | 0.90M | 0.58M |
|
Assets (Quarter)
|
127.90M | 86.57M | 111.15M | 83.12M | 170.41M | 103.31M | | | | 66.50M | 55.94M | 96.13M | 88.75M | 76.39M | 68.32M | 62.63M | 53.60M | 45.92M | 40.61M |
|
Accounts Payables (Quarter)
|
3.80M | 5.88M | 8.17M | 4.40M | 3.37M | 3.61M | | | | 2.35M | 2.46M | 2.70M | 1.75M | 2.44M | 2.92M | 1.14M | 0.88M | 1.33M | 3.23M |
|
Notes Payables (Quarter)
|
2.58M | 8.80M | 19.46M | | | 13.00M | | | | | 4.63M | 4.93M | 5.55M | 5.54M | | | | | |
|
Payables (Quarter)
|
6.37M | 14.68M | 27.63M | 4.40M | 3.37M | 16.61M | | | | 2.35M | 7.08M | 7.63M | 7.30M | 7.97M | 2.92M | 1.14M | 0.88M | 1.33M | 3.23M |
|
Accumulated Expenses (Quarter)
|
| | | | | 5.44M | | | | 5.47M | 2.54M | 3.72M | 3.53M | 4.07M | 2.93M | 5.04M | 4.12M | 2.03M | 2.05M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | 1.07M | | | | 1.02M | 0.72M | 3.44M | 2.64M | 1.09M | 0.89M | 0.78M | 0.62M | 0.74M | 0.91M |
|
Short term Debt (Quarter)
|
2.58M | 8.80M | 19.46M | | | 13.00M | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| 0.78M | 3.32M | 0.84M | 0.84M | 0.55M | | | | 0.65M | 0.66M | 0.68M | 0.74M | 0.71M | 0.75M | 0.60M | 0.40M | 0.20M | |
|
Current Taxes (Quarter)
|
| | | | 2.05M | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
12.77M | 20.82M | 38.41M | 11.31M | 16.91M | 28.94M | | | | 9.49M | 11.00M | 15.47M | 14.21M | 13.85M | 7.50M | 7.56M | 6.02M | 4.30M | 6.18M |
|
Non-Current Debt (Quarter)
|
24.98M | 18.85M | 6.91M | 21.31M | 19.39M | | | | | | | | | | | | | | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | 4.39M | | | | | | | | | |
|
Operating Leases (Quarter)
|
| 2.48M | 11.98M | 1.53M | 2.36M | 1.98M | | | | 0.91M | 0.73M | 0.55M | 0.39M | 0.19M | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
1.79M | 1.29M | 0.17M | 67.05M | 1.78M | 0.62M | | | | 0.41M | 0.85M | 0.93M | 0.07M | 0.56M | 0.10M | 0.11M | 0.65M | 0.04M | 0.03M |
|
Total Non-Current Liabilities (Quarter)
|
32.18M | 23.58M | 20.98M | 91.58M | 34.88M | 1.80M | | | | 15.55M | 12.24M | 16.55M | 16.14M | 14.86M | 8.14M | 8.34M | 6.35M | 4.96M | 6.53M |
|
Total Liabilities (Quarter)
|
44.94M | 44.40M | 59.39M | 102.89M | 51.78M | 30.74M | -44.40M | -49.66M | -54.71M | 15.96M | 13.10M | 17.48M | 16.21M | 15.42M | 8.24M | 8.45M | 7.00M | 5.00M | 6.56M |
|
Total Debt (Quarter)
|
27.55M | 27.65M | 26.37M | 21.31M | 19.39M | 13.00M | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
82.96M | 42.17M | | | | 51.40M | 44.40M | 49.66M | 54.71M | 50.54M | 42.84M | 78.65M | -72.54M | 60.97M | 60.08M | 54.18M | 46.60M | 40.92M | 34.05M |
|
Shareholder's Equity (Quarter)
|
82.96M | 42.17M | | | | 51.40M | 44.40M | 49.66M | 54.71M | 50.54M | 42.84M | 78.65M | -72.54M | 60.97M | 60.08M | 54.18M | 46.60M | 40.92M | 34.05M |
|
Liabilities and Shareholders Equity (Quarter)
|
127.90M | 86.57M | 111.15M | 83.12M | 170.41M | 77.41M | | | | 66.50M | 55.94M | 96.13M | 88.75M | 76.39M | 68.32M | 62.63M | 53.60M | 45.92M | 40.61M |
|
Treasury Shares (Quarter)
|
| | | | | 0.41M | | | | 0.92M | 0.86M | 0.54M | 0.86M | 0.86M | 0.98M | 0.98M | 0.98M | 0.98M | 1.64M |
|
Retained Earnings (Quarter)
|
2.11M | 2.05M | 23.51M | -408.93M | 9.98M | -388.43M | | | | -419.63M | -428.60M | -18.28M | -455.80M | -18.85M | -472.03M | -486.64M | -493.67M | -501.02M | -507.54M |
|
Shares Outstanding (Quarter)
|
| 91.67M | 125.95M | 447.57M | 788.46M | 733.00M | 624.93M | 643.20M | 1.00M | 701.22M | 701.35M | 768.82M | 773.67M | 775.73M | 795.00M | 795.00M | 795.48M | 795.66M | 798.08M |