|
Cash & Equivalents
|
35.29M | 34.25M | 134.38M | 144.69M | 6.04M | 166.34M | 177.18M | 55.25M | 0.99M | 54.52M | 37.38M | 31.94M | 45.41M | 43.15M | 17.25M | 13.26M |
|
Short-term Investments
|
9.91M | 9.91M | 26.75M | 25.23M | 19.92M | 19.87M | 13.59M | 16.00M | 16.00M | 11.03M | 10.89M | 10.89M | 10.56M | 10.56M | 10.46M | 10.46M |
|
Cash & Current Investments
|
45.20M | 44.15M | 161.13M | 169.91M | 6.04M | 186.21M | 190.77M | 71.25M | 0.99M | 65.55M | 48.28M | 42.83M | 55.97M | 53.72M | 27.71M | 23.73M |
|
Receivables - Net
|
7.82M | | | | 3.13M | | | | 1.84M | | | | 16.77M | | | |
|
Receivables - Other
|
0.41M | 0.01M | | | | | | | | | | | 0.36M | | | |
|
Receivables
|
8.23M | | | | 3.13M | | | | 1.84M | | | | 17.13M | | | |
|
Inventory
|
6.83M | 15.68M | 11.30M | 8.21M | 2.08M | 3.42M | 3.77M | 3.29M | 7.45M | 2.82M | 2.88M | 8.93M | 4.74M | 4.63M | 4.30M | 5.34M |
|
Prepaid Assets
|
7.82M | 8.16M | 8.54M | 7.39M | 1.58M | 5.12M | 8.59M | 8.28M | 0.31M | 8.27M | 7.71M | 5.65M | 3.55M | 1.49M | 8.15M | 7.42M |
|
Current Assets
|
106.89M | 127.26M | 231.17M | 250.09M | 9.49M | 224.10M | 214.50M | 105.19M | 10.00M | 86.58M | 78.69M | 69.12M | 75.75M | 69.97M | 44.04M | 38.28M |
|
Property, Plant & Equipment (Net)
|
13.04M | 13.89M | 12.86M | 10.97M | 1.07M | 11.81M | 10.03M | 8.55M | 0.84M | 4.59M | 4.75M | 9.24M | 3.78M | 3.26M | 2.74M | 2.21M |
|
Long-Term Investments
|
| | | | 0.79M | | 0.56M | 99.14M | 98.47M | 98.24M | 97.88M | 97.58M | 67.40M | 67.04M | 66.69M | 66.27M |
|
Goodwill
|
3.98M | 3.84M | 3.54M | | 33.80M | 33.80M | 33.80M | 33.80M | 29.17M | 29.17M | 29.17M | 37.36M | 8.19M | 8.19M | 8.19M | 8.19M |
|
Intangibles
|
23.83M | 23.87M | 21.68M | 0.80M | 0.61M | 14.46M | 14.10M | 13.67M | 0.26M | 13.17M | 12.46M | 11.99M | 0.49M | 0.38M | 0.27M | 0.17M |
|
Goodwill & Intangibles
|
27.80M | 27.71M | 25.21M | 0.80M | 0.61M | 48.26M | 47.90M | 47.47M | 0.26M | 42.34M | 41.63M | 49.35M | 8.68M | 8.57M | 8.47M | 8.36M |
|
Long-Term Deferred Tax
|
0.08M | 0.08M | 0.00M | 0.01M | 0.24M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | |
|
Other Non-Current Assets
|
0.69M | 0.64M | 0.45M | 0.33M | 0.38M | 1.06M | 0.74M | 0.70M | 0.34M | 0.95M | 0.97M | 1.11M | 0.45M | 0.45M | 0.45M | 0.45M |
|
Non-Current Assets
|
41.61M | 42.32M | 47.07M | 19.51M | 7.14M | 66.94M | 66.34M | 171.23M | 5.41M | 157.00M | 154.61M | 166.65M | 81.41M | 80.42M | 99.74M | 106.73M |
|
Assets
|
148.51M | 169.58M | 278.24M | 269.60M | 16.63M | 291.04M | 280.84M | 276.41M | 15.41M | 243.59M | 233.31M | 235.77M | 216.20M | 206.20M | 199.11M | 196.51M |
|
Accounts Payables
|
9.98M | 14.22M | 8.57M | 9.08M | 2.16M | 7.51M | 4.23M | 3.51M | 6.83M | 1.64M | 1.69M | 8.74M | 2.01M | 3.36M | 4.96M | 5.92M |
|
Payables
|
9.98M | 14.22M | 8.57M | 9.08M | 2.16M | 7.51M | 4.23M | 3.51M | 6.83M | 1.64M | 1.69M | 8.74M | 2.01M | 3.36M | 4.96M | 5.92M |
|
Accumulated Expenses
|
36.28M | 31.37M | 14.74M | 16.40M | 0.30M | 6.46M | 19.35M | 8.35M | 0.25M | 7.10M | 6.82M | 8.17M | 7.10M | 8.17M | 8.69M | 10.73M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.08M | | | | 935.00 | | 97.00 | |
|
Current Leases
|
1.67M | | | | 3.84M | | | | 2.59M | | | | 2.76M | 2.60M | | |
|
Current Taxes
|
1.22M | 2.81M | 3.12M | 6.89M | 8.60M | 8.69M | 8.53M | 8.55M | 7.40M | 7.39M | 7.40M | 7.43M | 0.01M | 0.01M | 0.01M | |
|
Current Deferred Revenue
|
9.59M | 11.55M | 9.76M | 5.58M | 5.67M | 4.92M | 3.70M | 4.50M | 6.11M | 5.54M | 5.48M | 5.71M | 6.47M | 6.17M | 6.62M | 7.21M |
|
Total Current Liabilities
|
58.74M | 73.53M | 47.27M | 49.55M | 9.61M | 47.81M | 52.03M | 40.34M | 17.94M | 37.22M | 38.29M | 49.32M | 17.29M | 19.34M | 21.81M | 25.28M |
|
Non-Current Debt
|
486.40M | 517.10M | | | 4.33M | | | | 4.57M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 25.37M | 23.87M | 24.25M | 8.33M |
|
Non-Current Deferred Tax Liability
|
0.66M | 0.74M | 0.60M | 0.22M | 3.19M | 2.92M | 2.69M | 2.61M | 2.62M | 2.33M | 2.24M | 2.16M | 0.03M | 0.04M | 0.01M | 0.01M |
|
Operating Leases
|
5.27M | 3.24M | 3.07M | 2.49M | 6.65M | 3.63M | 3.26M | 3.06M | 2.37M | 1.08M | 1.18M | 3.64M | 1.76M | 1.62M | 1.53M | 1.43M |
|
Other Non-Current Liabilities
|
| | 8.31M | 10.07M | 3.57M | 0.83M | 0.82M | 0.72M | 0.82M | 0.46M | 0.29M | 0.35M | 0.23M | 0.23M | 0.23M | 0.23M |
|
Total Non-Current Liabilities
|
490.66M | 521.09M | 11.97M | 12.79M | 11.47M | 9.70M | 8.60M | 7.29M | 4.53M | 3.60M | 4.02M | 6.35M | 2.19M | 1.89M | 2.16M | 1.69M |
|
Total Liabilities
|
| 594.61M | 59.24M | 62.33M | 13.45M | 57.51M | 60.62M | 47.63M | 21.26M | 40.82M | 42.30M | 55.67M | 44.84M | 45.10M | 48.21M | 35.30M |
|
Total Debt
|
486.40M | 517.10M | | | 4.33M | | | | 4.57M | | | | | | | |
|
Common Equity
|
-400.81M | 0.00M | | | 237.06M | 233.53M | 220.22M | 228.78M | 206.36M | 202.76M | 191.00M | 180.10M | 171.36M | 161.10M | 150.89M | 161.20M |
|
Shareholder's Equity
|
-400.81M | -425.03M | | | 237.06M | 228.25M | 215.31M | 224.44M | 206.36M | 199.44M | 188.24M | 178.68M | 171.45M | 161.19M | 150.98M | 161.29M |
|
Liabilities and Shareholders Equity
|
148.51M | 169.58M | 278.24M | 269.60M | 16.63M | 291.04M | 280.84M | 276.41M | 15.41M | 243.59M | 233.31M | 235.77M | 216.20M | 206.20M | 199.11M | 196.51M |
|
Retained Earnings
|
-400.81M | -424.95M | | | 3.18M | 228.23M | 215.29M | 224.42M | -5.85M | 199.43M | 188.23M | 178.66M | 137.75M | 129.23M | 119.88M | 118.10M |