|
Accumulated Depreciation (Quarter)
|
| | | 33.03M | | | | 35.46M | 36.48M | 38.06M | 39.60M | 40.76M | 43.04M |
|
Cash & Equivalents (Quarter)
|
29.23M | 34.61M | 8.52M | 17.21M | | | | 16.17M | 15.45M | 17.14M | 11.25M | 12.92M | 10.54M |
|
Receivables - Net (Quarter)
|
9.09M | 11.94M | 16.38M | 25.98M | | | | 29.12M | 27.64M | 29.48M | 27.01M | 34.70M | 34.92M |
|
Receivables (Quarter)
|
9.09M | 11.94M | 16.38M | 25.98M | | | | 29.12M | 27.64M | 29.48M | 27.01M | 34.70M | 34.92M |
|
Inventory (Quarter)
|
6.42M | 9.25M | 15.59M | 18.41M | | | | 20.85M | 20.07M | 22.83M | 24.00M | 25.64M | 26.92M |
|
Prepaid Assets (Quarter)
|
0.55M | 1.43M | 1.05M | 3.83M | | | | 6.91M | 6.50M | 5.51M | 6.43M | 5.10M | 5.72M |
|
Current Assets (Quarter)
|
45.33M | 57.23M | 41.54M | 65.43M | | | | 73.05M | 69.66M | 74.97M | 68.69M | 78.35M | 78.11M |
|
Property, Plant & Equipment (Net) (Quarter)
|
16.67M | 23.51M | 33.50M | 35.50M | | | | 37.38M | 36.75M | 36.01M | 36.43M | 46.06M | 45.87M |
|
Long-Term Investments (Quarter)
|
| | | 1.41M | | | | 1.31M | 1.23M | 1.17M | 1.07M | 0.99M | 0.94M |
|
Goodwill (Quarter)
|
12.46M | 12.46M | 28.21M | 52.83M | | | | 50.73M | 50.73M | 50.73M | 50.73M | 61.56M | 61.56M |
|
Intangibles (Quarter)
|
9.47M | 27.33M | 57.09M | 95.23M | 67.95M | | | 67.95M | 95.23M | 95.23M | 95.23M | 77.56M | 75.89M |
|
Goodwill & Intangibles (Quarter)
|
| 39.79M | 85.30M | 148.06M | 67.95M | | | 118.69M | 145.96M | 145.96M | 145.96M | 139.12M | 137.45M |
|
Long-Term Deferred Tax (Quarter)
|
| | 2.20M | 1.45M | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
0.09M | 0.50M | 0.09M | 0.29M | | | | 0.34M | 0.34M | 0.34M | 0.35M | 0.38M | 0.39M |
|
Non-Current Assets (Quarter)
|
26.81M | 51.34M | 90.68M | 181.97M | | | | 174.19M | 173.16M | 169.68M | 167.41M | 204.94M | 202.55M |
|
Assets (Quarter)
|
72.14M | 108.57M | 132.21M | 247.41M | | | | 247.25M | 242.82M | 244.65M | 236.09M | 283.29M | 280.66M |
|
Accounts Payables (Quarter)
|
7.43M | 9.84M | 13.84M | 32.02M | | | | 29.31M | 27.17M | 38.72M | 1.59M | 46.70M | 2.32M |
|
Notes Payables (Quarter)
|
| | 6.86M | 3.35M | | | | | | | | | |
|
Payables (Quarter)
|
| 9.84M | 20.70M | 35.37M | | | | 29.31M | 27.17M | 38.72M | 1.59M | 46.70M | 2.32M |
|
Accumulated Expenses (Quarter)
|
3.49M | 3.20M | 3.45M | 4.93M | | | | 4.58M | 3.38M | 4.29M | 2.50M | 5.72M | 6.30M |
|
Short term Debt (Quarter)
|
4.31M | 6.99M | 5.47M | 3.35M | 13.09M | 12.70M | 13.34M | 3.25M | 12.35M | 3.22M | 10.53M | 4.16M | 4.28M |
|
Current Leases (Quarter)
|
2.04M | 2.98M | 3.30M | 5.12M | | | | 5.87M | 6.01M | 5.92M | 5.70M | 6.90M | 6.89M |
|
Current Deferred Revenue (Quarter)
|
| | 3.04M | 4.51M | | | | 3.57M | 3.53M | 3.39M | 3.50M | 4.59M | 4.43M |
|
Total Current Liabilities (Quarter)
|
24.41M | 32.74M | 41.74M | 60.57M | | | | 60.85M | 57.08M | 61.34M | 59.84M | 74.71M | 75.24M |
|
Non-Current Debt (Quarter)
|
0.44M | 0.39M | 5.71M | 14.35M | 0.17M | 0.13M | 13.43M | 12.86M | 12.39M | 67.06M | 10.54M | 82.48M | 78.89M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | 11.70M | 12.04M |
|
Operating Leases (Quarter)
|
5.27M | 7.76M | 10.50M | 19.15M | 18.84M | 18.98M | 19.44M | 13.28M | 12.99M | 11.95M | 11.16M | 13.04M | 12.60M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 0.34M | | | | 0.20M | 0.20M | 0.21M | 0.21M | 0.29M | 0.29M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | 1.12M | 0.08M | 0.50M | 0.68M | 0.67M | 0.65M |
|
Total Non-Current Liabilities (Quarter)
|
19.46M | | | | | | | 138.94M | 136.42M | 140.58M | 132.88M | 170.52M | 167.02M |
|
Total Liabilities (Quarter)
|
43.87M | 49.95M | 52.67M | 136.29M | -110.60M | -110.35M | -109.80M | 140.06M | 136.50M | 141.07M | 133.56M | 171.19M | 167.66M |
|
Total Debt (Quarter)
|
| 7.38M | 11.18M | 17.70M | 13.26M | 12.83M | 26.77M | 16.11M | 24.74M | 70.28M | 21.06M | 86.64M | 83.17M |
|
Common Equity (Quarter)
|
28.27M | 58.62M | 79.55M | 111.11M | 110.60M | 110.35M | 109.80M | 107.19M | 106.31M | 103.57M | 102.54M | 112.10M | 112.99M |
|
Shareholder's Equity (Quarter)
|
28.27M | 58.62M | 79.55M | 111.11M | 110.60M | 110.35M | 109.80M | 107.19M | 106.31M | 103.57M | 102.54M | 112.10M | 112.99M |
|
Liabilities and Shareholders Equity (Quarter)
|
72.14M | 108.57M | 132.21M | 247.41M | | | | 247.25M | 242.82M | 244.65M | 236.09M | 283.29M | 280.66M |
|
Retained Earnings (Quarter)
|
-159.69M | -165.86M | -161.02M | -163.81M | | | | -170.57M | -171.66M | -174.70M | -177.72M | -181.27M | -182.32M |
|
Treasury Shares (Quarter)
|
| | 0.93M | 1.03M | 1.03M | 0.52M | 0.52M | 0.52M | 0.52M | 2.58M | 2.58M | 2.58M | 2.58M |
|
Shares Outstanding (Quarter)
|
| | 35.60M | 42.10M | 42.10M | 42.57M | 43.09M | 43.09M | 43.09M | 43.51M | 43.44M | 43.44M | 44.03M |