|
Cash & Equivalents (Quarter)
|
0.53M | 0.15M | 0.29M | 0.23M | 2.31M | 0.88M | 3.68M | 2.86M | 4.02M | 12.98M | 15.79M | 21.39M | 18.87M | 15.44M | 11.43M | 23.44M | 17.97M | 15.91M | 9.80M | 6.29M | 4.50M | 3.03M | 2.50M | 1.16M | 0.04M | 1.44M | 13.06M | 4.22M | 1.58M | 2.58M | 3.98M |
|
Short-term Investments (Quarter)
|
| | | | | | | 1.74M | 2.57M | 1.73M | 1.42M | 0.72M | 0.05M | 0.28M | 0.46M | | | | | | | | | 0.06M | | | | | | | |
|
Cash & Current Investments (Quarter)
|
0.53M | 0.15M | 0.29M | 0.23M | 2.31M | 0.88M | 3.68M | 4.60M | 6.59M | 14.71M | 17.21M | 22.11M | 18.92M | 15.72M | 11.89M | 23.44M | 17.97M | 15.91M | 9.80M | 6.29M | 4.50M | 3.03M | 2.50M | 1.22M | 0.04M | 1.44M | 13.06M | 4.22M | 1.58M | 2.58M | 3.98M |
|
Receivables (Quarter)
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.29M | 0.36M | 22.32M | 0.51M | 47.45M | 16.21M | 0.51M | 12.02M | 18.26M | 10.82M | 14.71M | 8.35M | 8.06M | 4.95M | 2.57M | 2.04M | 1.49M | 0.42M | 1.39M | 0.26M | 13.65M | 1.71M | 0.50M | 1.86M | 1.15M |
|
Loans - Gross (Quarter)
|
| | | | | | | | | | | 0.47M | | | | 0.41M | 0.29M | 0.18M | 0.06M | | | | | | | | | | | | |
|
Loans - Net (Quarter)
|
| | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 0.78M | 0.68M | 0.58M | 0.47M | 0.37M | 0.26M | 0.15M | 0.05M | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | 7.60M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | 0.09M | 0.06M | 0.28M | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
0.15M | 0.07M | 0.06M | 0.07M | 0.52M | 0.98M | 0.13M | 0.87M | 0.99M | 0.85M | 0.84M | 0.84M | 0.72M | 0.58M | 0.48M | | | | | 0.00M | 0.64M | 0.99M | 1.10M | 0.33M | 0.81M | 3.99M | 0.88M | 0.92M | 0.95M | 0.95M | 2.41M |
|
Current Assets (Quarter)
|
0.70M | 0.25M | 0.38M | 0.33M | 2.86M | 1.89M | 11.72M | 18.80M | 32.28M | 70.17M | 65.96M | 64.18M | 55.14M | 3.69M | 0.64M | 39.54M | -2.77M | -2.83M | 23.05M | 24.85M | 11.71M | 9.37M | 6.65M | 3.76M | 11.52M | 3,695.00M | -5.11M | 12.72M | 10.50M | 14.39M | 16.16M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 5.11M | | | | 0.64M | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
1.52M | 1.94M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.18M | 0.06M | 1.70M | 1.30M | 1.30M | 1.30M | 1.29M | 0.08M | 1.21M | 1.17M | 1.17M | 1.17M | 1.07M | 0.96M | 0.95M | 0.85M | 0.78M | 0.76M | 0.75M | 0.71M | 0.70M | 0.72M | 0.16M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | 2.03M | 3.89M | 3.75M | 2.19M | 2.74M | 1.37M | 0.62M | 0.07M | | | | | 0.29M | | | | 3.67M | 3.64M | 8.66M | 7.95M |
|
Goodwill (Quarter)
|
| | | | | | | | | | 6.44M | 3.52M | 3.52M | 3.52M | 4.31M | 4.29M | 4.35M | 4.36M | 4.40M | 0.55M | | | | | | | | | | | |
|
Intangibles (Quarter)
|
11.28M | 11.06M | 10.84M | 10.62M | 10.40M | 10.18M | 9.97M | 9.75M | 9.53M | 1.49M | 9.07M | 12.58M | 12.19M | 11.80M | 11.62M | 11.18M | 40.05M | 40.06M | 10.12M | 6.71M | 6.88M | 6.66M | 35.86M | 6.71M | 36.35M | 36.35M | 5.98M | 1.05M | 36.37M | 36.35M | 36.35M |
|
Goodwill & Intangibles (Quarter)
|
11.28M | 11.06M | 10.84M | 10.62M | 10.40M | 10.18M | 9.97M | 9.75M | 9.53M | 1.49M | 15.50M | 16.10M | 15.71M | 15.32M | 15.93M | 15.47M | 44.40M | 44.42M | 14.52M | 7.26M | 6.88M | 6.66M | 35.86M | 6.71M | 36.35M | 36.35M | 5.98M | 1.05M | 36.37M | 36.35M | 36.35M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | 7.57M | | | | 5.01M | | | | 3.13M | | | | 4.82M | | | | 8.00M | | | | 0.48M | 0.61M | 0.90M | 1.20M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | 0.45M | 0.43M | 0.42M | 0.44M | 0.36M | 0.64M | 0.59M | 0.62M | 1.02M | 0.50M | 0.91M | 0.93M | 0.62M | 7.91M | 0.09M | 2.01M | 2.89M | 3.13M | | | |
|
Non-Current Assets (Quarter)
|
12.80M | 13.00M | 12.85M | 12.63M | 12.41M | 10.20M | 11.97M | 10.56M | 11.35M | 9.37M | 12.46M | 15.69M | 15.11M | 1.21M | 4.62M | 23.20M | | 51.30M | 19.95M | 13.81M | 20.32M | 30.33M | 46.44M | 26.81M | 8.23M | -3691.18M | 5.75M | 3.13M | 15.04M | 2.93M | 20.32M |
|
Assets (Quarter)
|
13.50M | 13.25M | 13.23M | 12.96M | 15.28M | 14.08M | 23.69M | 29.36M | 44.31M | 81.82M | 86.39M | 86.23M | 83.66M | 73.19M | 67.62M | 62.73M | -2.77M | 48.48M | 43.00M | 38.67M | 32.03M | 39.70M | 53.09M | 30.57M | 19.75M | 3.82M | 0.64M | 28.47M | 25.53M | 35.41M | 36.48M |
|
Accounts Payables (Quarter)
|
0.72M | 1.15M | 1.21M | 0.89M | 0.71M | 0.77M | 3.24M | 4.51M | 6.76M | 35.87M | 37.61M | 42.28M | 4.62M | 28.69M | 0.57M | 25.46M | 21.69M | 16.12M | 12.19M | 0.64M | 6.36M | 5.08M | 4.52M | 0.69M | 0.11M | 7.81M | 0.25M | 6.80M | 7.98M | 11.87M | 8.18M |
|
Notes Payables (Quarter)
|
5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 3.45M | 0.02M |
|
Payables (Quarter)
|
5.72M | 1.15M | 1.21M | 0.89M | 0.71M | 0.77M | 3.24M | 4.51M | 6.76M | 35.87M | 37.61M | 42.28M | 4.62M | 28.69M | 0.57M | 25.46M | 21.69M | 16.12M | 12.19M | 0.64M | 6.36M | 5.08M | 4.52M | 0.69M | 0.11M | 7.81M | 0.25M | 6.80M | 8.11M | 15.32M | 8.20M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | 2.38M | | | | 32.60M | 25.08M | 27.36M | 27.26M | 21.26M | 19.09M | 15.02M | 11.25M | 8.57M | 4.60M | 3.71M | 3.12M | 0.22M | | | 0.40M | 2.23M | 1.88M | 3.05M | 0.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.13M | | 0.15M | 1.77M | 0.16M | 0.29M | 0.38M | 0.60M |
|
Short term Debt (Quarter)
|
3.94M | 0.07M | 0.18M | 0.03M | 0.22M | 0.03M | 0.03M | 0.03M | 0.10M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.01M | 0.17M | | | | 2.36M | 0.08M | 0.53M | 10.55M | 2.46M | | 3.83M | 2.40M | | 2.60M | 11.44M | 10.12M |
|
Current Leases (Quarter)
|
| | | | | | | | 0.10M | 0.19M | 0.45M | 0.55M | 0.48M | 0.45M | 0.48M | 0.49M | 0.50M | 0.49M | 0.49M | 0.47M | 0.43M | 0.43M | 0.32M | 0.14M | 0.05M | 0.05M | 0.34M | 0.45M | 0.46M | 0.52M | 0.50M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 334.00M | 0.33M | 178.00M | 1.00M | 4.81M | 0.01M | 0.03M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 8.75M | | | 5.17M | 4.70M | 4.00M | 4.76M | 1.91M |
|
Total Current Liabilities (Quarter)
|
| | | 1.22M | | | | 24.06M | 42.50M | 66.13M | 68.52M | 67.71M | 56.91M | 50.03M | 47.41M | 40.13M | 36.40M | 37.31M | 32.51M | 19.08M | 16.25M | 17.04M | 25.04M | 15.54M | 15.79M | 33.39M | 18.61M | 20.94M | 21.57M | 35.22M | 41.25M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | 1.24M | 1.11M | 1.38M | 1.31M | 1.25M | 1.01M | 0.95M | 0.82M | 0.70M | 0.57M | 0.45M | 10.31M | 0.10M | 1.13M | 8.24M | 0.13M | 10.63M | 11.19M | -11.19M | | | | |
|
Convertible Debt (Quarter)
|
0.09M | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.03M | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | 10.36M | | | | 10.36M | 10.43M | 16.17M | 16.16M | 15.66M | 0.10M | -0.25M | -0.25M | 0.76M | 0.03M | 0.72M | 0.68M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 11.19M | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | 1.37M | 1.37M | 1.49M | | | 0.24M | | | | | | 0.34M | | | | 0.09M | 0.08M | 0.08M | 0.64M | 0.77M | 0.66M | 0.62M | 0.46M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | 1.81M | | | | | | | | | | 0.64M | | 3.82M | 0.64M | 0.75M | 0.75M | 0.75M | 0.74M |
|
Other Non-Current Liabilities (Quarter)
|
0.30M | 0.37M | 0.16M | 0.08M | 0.22M | 0.26M | 0.37M | 0.43M | 0.57M | 0.50M | 0.45M | 1.62M | | 0.04M | 0.04M | 3.29M | 1.64M | 1.00M | 0.54M | | | | | | | 0.20M | 10.60M | 5.05M | | | |
|
Total Non-Current Liabilities (Quarter)
|
10.09M | 1.38M | 1.42M | 1.15M | 0.82M | 0.87M | 12.23M | 23.63M | 43.17M | 66.73M | 69.46M | 69.02M | | 53.99M | 50.07M | 40.95M | 37.10M | -2.53M | 32.96M | | | | | | | 37.05M | 8.57M | 17.40M | | | |
|
Total Liabilities (Quarter)
|
10.39M | 1.75M | 1.58M | 1.22M | 1.04M | 1.13M | 12.60M | 24.06M | 43.74M | 67.23M | 69.91M | 70.64M | 67.55M | 54.03M | 50.11M | 44.25M | 38.74M | -1.53M | 33.50M | 19.42M | 16.35M | 20.35M | 35.59M | 15.75M | 15.89M | 37.24M | 19.18M | 22.46M | 22.97M | 36.59M | 42.45M |
|
Total Debt (Quarter)
|
3.94M | 0.07M | 0.18M | 0.03M | 0.22M | 0.03M | 0.03M | 0.03M | 1.34M | 1.14M | 1.41M | 1.34M | 1.28M | 1.05M | 0.96M | 1.00M | 0.70M | 0.57M | 0.45M | 12.67M | 0.18M | 1.67M | 18.79M | 2.59M | 10.63M | 15.03M | -8.79M | | 2.60M | 11.44M | 10.12M |
|
Common Equity (Quarter)
|
3.11M | 11.50M | 11.65M | 11.74M | 14.23M | 12.95M | 11.08M | 5.30M | 0.58M | 14.58M | 16.49M | 15.58M | 17.08M | 18.77M | 17.66M | 18.49M | 15.42M | 11.14M | 10.73M | 19.24M | 15.68M | 19.39M | 17.50M | 14.81M | 3.52M | 3.58M | 17.23M | 5.25M | 2.56M | -1.17M | -5.98M |
|
Shareholder's Equity (Quarter)
|
3.11M | 11.50M | 11.65M | 11.74M | 14.23M | 12.95M | 11.08M | 5.30M | 0.58M | 14.58M | 16.49M | 15.58M | 16.11M | 19.16M | 0.79M | 18.49M | 15.42M | 11.14M | 10.73M | 19.24M | 15.68M | 19.39M | 17.50M | 14.81M | 3.52M | 3.58M | 17.23M | 6.01M | 2.56M | -1.17M | -5.98M |
|
Liabilities and Shareholders Equity (Quarter)
|
13.50M | 13.25M | 13.23M | 12.96M | 15.28M | 14.08M | 23.69M | 29.36M | 44.31M | 81.82M | 86.39M | 86.23M | 83.66M | 73.19M | 67.62M | 62.73M | -2.77M | 48.48M | 43.00M | 38.67M | 32.03M | 39.70M | 53.09M | 30.57M | 19.75M | 3.82M | 0.64M | 28.47M | 25.53M | 35.41M | 36.48M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | | | 0.06M | | | | | | |
|
Retained Earnings (Quarter)
|
0.31M | 0.30M | 0.23M | -67.76M | -68.61M | 0.15M | 0.53M | 0.27M | -90.52M | -76.93M | -74.67M | -75.32M | -74.80M | -72.12M | -75.69M | 0.89M | -1.11M | -1.30M | -84.08M | -85.53M | -88.79M | -91.03M | -93.26M | -96.85M | 0.17M | 0.17M | 0.08M | -96.39M | -99.90M | -103.84M | 3.18M |
|
Shares Outstanding (Quarter)
|
26.83M | 37.33M | 39.86M | 40.76M | 43.21M | 43.40M | 44.08M | 45.49M | | | 45.52M | | 45.66M | 46.03M | | | 46.99M | 47.03M | 47.03M | 47.03M | 47.03M | 47.03M | | | 49.97M | 52.22M | 52.35M | | 56.85M | | |