|
Cash & Equivalents
|
74.35M | 180.81M | 205.16M | 206.62M | 188.30M | 183.32M | 0.19M | 189.67M | 189.96M | | | 184.78M | 105.03M | | | 51.89M | | | | | | |
|
Short-term Investments
|
2.54M | 1.18M | 0.97M | 0.99M | 0.02M | 0.04M | 0.81M | 0.80M | -0.08M | | 1.10M | | 0.41M | 1.46M | 1.53M | 1.50M | 1.50M | 1.55M | 1.50M | 1.58M | 2.73M | 2.02M |
|
Cash & Current Investments
|
76.89M | 181.99M | 206.12M | 207.61M | 188.33M | 183.37M | 1.01M | 190.47M | 189.88M | | 1.10M | 184.78M | 105.44M | 1.46M | 1.53M | 53.39M | 1.50M | 1.55M | 1.50M | 1.58M | 2.73M | 2.02M |
|
Receivables - Net
|
28.86M | | 35.90M | | | | 29.98M | | | | 27.62M | | | | 46.16M | | | | 54.82M | | | |
|
Receivables - Other
|
0.85M | | 2.31M | | | | 2.36M | | | | 1.12M | | | | 2.15M | | | | 1.60M | | | |
|
Receivables
|
29.72M | | 38.21M | | | | 32.35M | | | | 28.74M | | | | 48.30M | | | | 56.42M | | | |
|
Inventory
|
16.22M | -2.24M | -0.65M | 0.02M | -3.15M | -0.00M | -2.45M | 29.61M | -6.62M | -0.01M | -1.97M | | -10.72M | 53.44M | 56.80M | 55.88M | | 62.23M | 55.72M | 59.35M | 63.72M | 67.14M |
|
Prepaid Assets
|
| | | | | 0.20M | 0.19M | 0.24M | | 0.21M | 0.23M | 0.23M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M |
|
Current Assets
|
119.44M | | 263.21M | 0.27M | 251.15M | 246.24M | 249.44M | 250.95M | 256.98M | 0.25M | 277.50M | 266.06M | 278.57M | 291.74M | 316.34M | 296.55M | 270.63M | 282.19M | 278.44M | 214.11M | 245.78M | 277.60M |
|
Property, Plant & Equipment (Net)
|
9.59M | | 12.23M | 0.01M | 15.59M | 17.20M | 13.22M | 12.46M | 11.67M | 0.01M | 10.39M | 10.40M | 9.91M | 9.65M | 9.69M | 9.01M | 8.62M | 8.69M | 7.75M | 7.77M | 7.96M | 7.47M |
|
Long-Term Investments
|
6.18M | | 7.12M | 0.01M | 7.26M | 7.31M | 7.20M | 6.63M | 3.14M | 0.00M | 2.50M | 2.21M | 2.07M | 1.54M | 2.29M | 1.71M | 1.40M | 1.02M | 0.47M | 0.67M | 1.01M | 1.00M |
|
Intangibles
|
79.40M | -0.39M | 94.08M | -0.46M | -1.21M | -0.00M | 83.83M | -0.17M | -0.83M | | 75.12M | 75.61M | 73.41M | 69.85M | 71.27M | 68.30M | 66.57M | 67.10M | 61.04M | 138.86M | 135.90M | 134.93M |
|
Goodwill & Intangibles
|
79.40M | -0.39M | 94.08M | -0.46M | -1.21M | -0.00M | 83.83M | -0.17M | -0.83M | | 75.12M | 75.61M | 73.41M | 69.85M | 71.27M | 68.30M | 66.57M | 67.10M | 61.04M | 138.86M | 135.90M | 134.93M |
|
Long-Term Deferred Tax
|
32.06M | | 0.03M | 0.03M | 23.93M | 21.83M | 21.22M | 20.19M | 18.59M | 0.02M | 22.97M | 29.35M | 27.01M | 26.61M | 29.76M | 35.69M | 39.05M | 36.75M | 30.54M | 18.39M | 31.20M | 27.48M |
|
Other Non-Current Assets
|
2.54M | | 1.50M | | | | 1.00M | | | | 1.31M | | | | 1.53M | | | | 1.50M | | | |
|
Non-Current Assets
|
136.48M | | 155.24M | 0.15M | 160.70M | -245.83M | 147.87M | 141.85M | 136.92M | 382.07M | 148.30M | 156.94M | 151.23M | 144.73M | 146.51M | 145.12M | 145.30M | 143.32M | 121.55M | 189.07M | 200.48M | 196.19M |
|
Assets
|
255.91M | | 0.41M | 0.42M | 411.84M | 0.41M | 397.31M | 392.80M | 393.90M | 382.32M | 425.80M | 423.00M | 429.81M | 436.47M | 462.85M | 441.67M | 415.93M | 425.51M | 399.99M | 403.18M | 446.26M | 473.79M |
|
Accounts Payables
|
40.65M | | 47.67M | 0.04M | 43.12M | 42.85M | 42.47M | 40.83M | 45.07M | 0.04M | 54.47M | 53.25M | 59.30M | 62.54M | 72.53M | 68.52M | 72.97M | 72.64M | 66.61M | 68.75M | 78.38M | 78.22M |
|
Notes Payables
|
51.12M | | -0.50M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
91.77M | | 47.17M | 0.04M | 43.12M | 42.85M | 42.47M | 40.83M | 45.07M | 0.04M | 54.47M | 53.25M | 59.30M | 62.54M | 72.53M | 68.52M | 72.97M | 72.64M | 66.61M | 68.75M | 78.38M | 78.22M |
|
Other Accumulated Expenses
|
-0.04M | 2.58M | -0.00M | -1.09M | 0.23M | 0.27M | -1.09M | | | | | | -1.74M | | | | | | | | | |
|
Short term Debt
|
20.00M | | 25.00M | 0.19M | 0.19M | 0.39M | 0.17M | 0.16M | 0.15M | 0.14M | | | | | | | | | | | | |
|
Current Leases
|
2.18M | -1.54M | 1.96M | 0.01M | -1.62M | -0.00M | 2.42M | 17.90M | -1.59M | 0.02M | 3.46M | | -2.57M | 28.73M | 3.62M | 28.44M | 27.73M | 27.78M | 2.95M | 26.51M | 27.50M | 28.09M |
|
Current Deferred Revenue
|
-1.64M | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
114.25M | | 76.85M | 0.08M | 47.82M | 47.50M | 46.77M | 45.15M | 49.19M | 0.05M | 59.70M | 59.00M | 64.95M | 68.06M | 77.97M | 207.28M | 79.94M | 79.84M | 73.80M | 77.54M | 87.94M | 87.91M |
|
Non-Current Debt
|
19.38M | | 0.21M | | | | 0.17M | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | 0.15M | 0.14M | 145.44M | 143.31M | 139.01M | 135.56M | 128.24M | 0.12M | 131.62M | 133.58M | 134.18M | 129.73M | 136.60M | 134.89M | 87.32M | 92.10M | 78.15M | 83.85M | 91.27M | 93.14M |
|
Preferred Stock Liabilities
|
| | 151.77M | | 147.41M | | 140.89M | | 129.96M | | 133.39M | | 135.98M | | 138.42M | | 90.47M | | 82.40M | | 96.37M | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | 1.29M | -0.31M | -0.31M |
|
Non-Current Deferred Tax Liability
|
-32.06M | | -31.88M | | | | -21.22M | | | | -22.97M | | | | -29.76M | | | | -30.54M | | | |
|
Operating Leases
|
7.08M | | 10.19M | | | | 20.88M | | | | 33.31M | | | | 33.12M | | | | 29.91M | | | |
|
Other Non-Current Liabilities
|
-19.76M | -21.18M | -0.02M | | -25.00M | -0.03M | -0.02M | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
24.27M | 21.18M | 158.17M | 0.15M | 165.95M | 163.34M | 157.63M | 153.63M | 145.03M | 0.14M | 161.46M | 164.65M | 164.48M | 158.47M | 166.10M | 28.44M | 115.05M | 119.88M | 105.12M | 110.36M | 118.77M | 121.23M |
|
Total Liabilities
|
39.17M | | 0.39M | 0.42M | 411.84M | 0.41M | 0.17M | 392.80M | 393.90M | 382.32M | | 423.00M | 429.81M | 436.47M | 462.85M | 441.67M | 415.93M | 425.51M | 399.99M | 403.18M | 446.26M | 473.79M |
|
Total Debt
|
39.38M | | 25.21M | 0.19M | 0.19M | 0.39M | 0.33M | 0.16M | 0.15M | 0.14M | | | | | | | | | | | | |
|
Common Equity
|
| | | | | | | | | | | | | | | -0.02 | -19.00 | -22.00 | 221.06M | -0.02 | -15.00 | -4.00 |
|
Shareholder's Equity
|
117.39M | | 0.18M | 0.19M | 198.07M | 196.77M | 192.92M | 194.02M | 199.67M | 0.20M | 204.64M | 199.34M | 200.37M | 209.94M | 218.78M | 205.94M | 220.94M | 225.79M | 221.06M | 214.00M | 239.55M | 264.64M |
|
Liabilities and Shareholders Equity
|
255.91M | | 0.41M | 0.42M | 411.84M | 0.41M | 397.31M | 392.80M | 393.90M | 382.32M | 425.80M | 423.00M | 429.81M | 436.47M | 462.85M | 441.67M | 415.93M | 425.51M | 399.99M | 403.18M | 446.26M | 473.79M |
|
Retained Earnings
|
-340.71M | | 24.61M | -0.29M | -276.86M | -281.66M | 3.40M | -270.50M | -253.55M | -0.24M | -8.74M | -266.49M | -265.49M | -262.78M | -265.26M | -277.39M | -280.05M | -278.37M | -275.49M | -292.80M | -286.03M | -276.88M |