|
Cash & Equivalents (Quarter)
|
| | | 22.10M | 22.10M | 22.10M | 22.10M | 12.70M | 8.29M | 12.70M | 12.70M | 11.16M | 11.14M | 11.16M | 18.39M | 16.23M | 16.75M | 16.23M | 16.23M | 13.49M | 13.49M | 17.12M | 15.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | 0.65M | | | | 1.22M | | | | 0.73M | | | | 0.25M | | | |
|
Cash & Current Investments (Quarter)
|
| | | 22.10M | 22.10M | 22.10M | 22.10M | 13.35M | 8.29M | 12.70M | 12.70M | 12.37M | 11.14M | 11.16M | 18.39M | 16.96M | 16.75M | 16.23M | 16.23M | 13.75M | 13.49M | 17.12M | 15.20M |
|
Receivables - Net (Quarter)
|
| | | 14.73M | | | | 23.94M | | | | 21.91M | | | | 18.60M | | | | 15.13M | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | 7.90M | | | | 5.84M | | | | 2.57M | | | | | | | |
|
Receivables (Quarter)
|
| | | 14.73M | | | | 31.84M | | | | 27.75M | | | | 21.17M | | | | 15.13M | | | |
|
Inventory (Quarter)
|
| | | 11.82M | | | | 17.43M | | | | 17.97M | | | | 14.77M | | | | 8.23M | | | |
|
Prepaid Assets (Quarter)
|
| | | 3.30M | | 5.52M | 5.20M | 4.36M | 3.18M | 2.48M | 4.32M | 4.42M | 3.60M | 3.13M | 3.96M | 3.87M | 3.58M | 3.06M | 3.99M | 3.63M | 4.49M | 4.28M | 5.52M |
|
Current Assets (Quarter)
|
| | | 53.35M | | 54.02M | | 60.31M | | | | 61.90M | | | | 57.11M | | | | 42.62M | | | |
|
Construction in Progress (Quarter)
|
| | | 1.53M | -0.34M | -0.74M | -1.67M | 2.86M | 4.21M | -3.65M | 6.00M | 6.57M | 7.30M | 7.55M | -4.82M | -0.01M | 7.91M | 7.81M | 7.71M | 8.44M | 8.44M | -3.14M | 8.31M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 6.25M | | 7.05M | 11.29M | -2.76M | 9.59M | 10.09M | 9.54M | -0.05M | 8.68M | 8.43M | 8.26M | 8.39M | 7.67M | 7.12M | 6.64M | 6.43M | 5.67M | 5.25M | 5.32M |
|
Long-Term Investments (Quarter)
|
| | | | | | 0.72M | 0.70M | 2.36M | 1.25M | 1.07M | 0.77M | 1.15M | 0.88M | 0.88M | 0.32M | 0.48M | 0.39M | 0.31M | 0.25M | 0.18M | 0.13M | 0.10M |
|
Goodwill (Quarter)
|
| | | 267.40M | | 269.40M | 307.51M | 210.01M | 210.01M | 210.01M | 210.01M | 187.50M | 187.50M | 187.50M | 187.50M | 187.50M | 187.50M | 187.50M | 186.84M | 186.84M | 186.84M | 186.84M | 186.84M |
|
Intangibles (Quarter)
|
| | | -7.81M | | 178.68M | 201.12M | -54.74M | 182.79M | 174.21M | 165.64M | 6.79M | 149.08M | 140.71M | 132.46M | 124.13M | 115.93M | 107.73M | 99.30M | 91.12M | 82.95M | 74.96M | 66.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | 259.59M | | 448.08M | 508.63M | 155.26M | 392.80M | 384.22M | 375.65M | 194.29M | 336.58M | 328.22M | 319.96M | 311.63M | 303.43M | 295.23M | 286.14M | 277.96M | 269.79M | 261.80M | 253.83M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 2.05M | | 2.17M | 2.15M | 2.76M | 2.79M | 2.79M | 2.94M | 3.21M | 2.88M | 2.50M | 2.32M | 2.33M | 2.13M | 2.04M | 2.03M | 1.71M | 1.31M | 1.13M | 1.14M |
|
Other Non-Current Assets (Quarter)
|
| | | 0.85M | -0.51M | -1.10M | -1.77M | 0.71M | -0.43M | -0.73M | -0.89M | 0.42M | 0.43M | 0.38M | 0.48M | 0.47M | 0.27M | 0.48M | 0.74M | 0.37M | 0.41M | 0.72M | 0.39M |
|
Non-Current Assets (Quarter)
|
| | | 540.35M | | 526.59M | | 437.52M | | | | -61.90M | | | | -57.11M | | | | -42.62M | | | |
|
Assets (Quarter)
|
| | | 593.70M | 498.53M | 580.61M | | 497.83M | 488.93M | | | | | | | | | | | | | | |
|
Accounts Payables (Quarter)
|
| | | 22.36M | -1.52M | 20.90M | -0.77M | 28.57M | 27.62M | -4.75M | 23.54M | 24.08M | 20.14M | 19.66M | 21.72M | 21.45M | -2.73M | 19.12M | -1.27M | 15.55M | 0.81M | 15.44M | 17.29M |
|
Notes Payables (Quarter)
|
| | | 14.55M | | 53.14M | 87.00M | 17.70M | 82.50M | 81.08M | 78.95M | 17.70M | 78.70M | 74.28M | 69.85M | 19.88M | 47.05M | 37.60M | 32.45M | 27.30M | 22.15M | 20.60M | 20.60M |
|
Payables (Quarter)
|
| | | 36.91M | -1.52M | 74.03M | 86.23M | 46.27M | 110.12M | 76.33M | 102.49M | 41.78M | 98.84M | 93.94M | 91.57M | 41.33M | 44.32M | 56.73M | 31.18M | 42.85M | 22.96M | 36.04M | 37.89M |
|
Short term Debt (Quarter)
|
| | | 14.55M | | 0.18M | 9.06M | 17.70M | 7.58M | 9.83M | 9.42M | 17.70M | 1.89M | | | 19.88M | 0.69M | | | 20.60M | 0.69M | | |
|
Current Leases (Quarter)
|
| | | 2.42M | 0.37M | 2.28M | 3.55M | 3.59M | 0.04M | 0.79M | 2.91M | 2.72M | 2.91M | 0.66M | 1.80M | 2.72M | 2.50M | 1.37M | 2.47M | 1.46M | 1.46M | 1.52M | 1.58M |
|
Current Taxes (Quarter)
|
| | | 1.32M | 0.03M | -0.37M | -0.65M | 1.89M | 5.64M | -0.28M | -0.74M | 0.06M | 0.11M | -0.37M | 0.99M | 0.12M | 0.10M | 0.14M | 0.14M | 0.65M | -1.27M | -1.02M | -2.09M |
|
Current Deferred Revenue (Quarter)
|
| | | 11.41M | -0.75M | 9.45M | -1.78M | 11.58M | -0.42M | 10.69M | -0.72M | 10.91M | -0.97M | -1.26M | -1.75M | 9.58M | 8.25M | 8.35M | -2.81M | 7.04M | 6.52M | -2.15M | 3.48M |
|
Total Current Liabilities (Quarter)
|
| | | 55.17M | | 50.90M | | 78.41M | | | | 63.46M | | | | 60.10M | | | | 49.48M | | | |
|
Non-Current Debt (Quarter)
|
| | | 60.41M | | | | 86.92M | | | | 83.12M | | | | 57.95M | | | | 27.30M | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | 4.34M | | | | 3.49M | | | | 3.64M | | | | 3.07M | | | | 2.69M | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | 192.10M | | 192.10M | 192.10M | 179.13M | 166.16M | 151.31M | 138.35M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.50M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 24.76M | | 23.77M | 15.24M | 16.66M | 18.09M | 16.59M | 15.54M | 14.29M | 13.10M | 11.58M | 10.17M | 9.89M | 8.89M | 7.65M | 6.17M | 4.30M | 3.18M | 2.52M | 1.80M |
|
Operating Leases (Quarter)
|
| | | 14.24M | | 10.21M | 13.75M | 17.99M | 13.64M | 12.96M | 12.29M | 14.33M | 11.05M | 10.30M | 9.18M | 8.56M | 8.04M | 7.67M | 7.24M | 6.75M | 6.38M | 6.08M | 5.69M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.92M | | 0.90M | 0.88M | 1.07M | -0.05M | 0.99M | -0.12M | 0.77M | 1.55M | 0.75M | 0.72M | 1.33M | 2.29M | 2.27M | 1.89M | 1.83M | -0.02M | 1.24M | -0.12M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 164.19M | | 150.13M | -0.88M | 204.72M | 0.05M | -0.99M | 0.12M | 176.14M | -1.55M | -0.75M | -0.72M | 139.58M | -2.29M | -2.27M | -1.89M | 90.52M | 0.02M | -1.24M | 0.12M |
|
Total Liabilities (Quarter)
|
| | | 540.35M | | 526.59M | | 204.72M | | | | 176.90M | | | | 140.91M | | | | 92.35M | | | |
|
Total Debt (Quarter)
|
| | | 74.96M | | 0.18M | 9.06M | 104.62M | 7.58M | 9.83M | 9.42M | 100.83M | 1.89M | | | 77.83M | 0.69M | | | 47.90M | 0.69M | | |
|
Common Equity (Quarter)
|
| | | 376.15M | | 376.46M | | 293.81M | | | | 266.12M | | | | 259.73M | | | | 254.19M | | | |
|
Shareholder's Equity (Quarter)
|
| | | 376.15M | | 10.77M | 22.35M | 293.81M | 23.16M | 22.99M | 22.48M | 266.12M | 21.13M | 21.13M | 20.23M | 19.76M | 19.25M | 19.25M | 18.10M | 14.20M | | 14.37M | 14.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 593.70M | 498.53M | 580.61M | | 497.83M | 488.93M | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | -0.33M | | 1.75M | 0.72M | 0.84M | 1.28M | -1.57M | 1.13M | 1.33M | 1.24M | 0.76M | 0.80M | -141.94M | 0.30M | 0.23M | 0.12M | 0.07M | 0.08M | -151.28M | 0.03M |