|
Cash & Equivalents (Quarter)
|
0.08M | 0.43M | 0.73M | 4.41M | 0.05M | 0.00M | 1.66M | 2.59M | 1.79M | 1.84M | 4.92M | 13.38M | 10.55M | 11.12M | 5.07M | 0.00M |
|
Short-term Investments (Quarter)
|
| | | 8.32M | | | 5.42M | 0.62M | | | 0.17M | 3.41M | | | | |
|
Cash & Current Investments (Quarter)
|
0.08M | 0.43M | 0.73M | 12.72M | 0.05M | 0.00M | 7.08M | 3.21M | 1.79M | 1.84M | 5.09M | 16.79M | 10.55M | 11.12M | 5.07M | 0.00M |
|
Receivables - Net (Quarter)
|
| | | 27.72M | | | 26.00M | 26.28M | 20.94M | 13.00M | 8.48M | 25.84M | 29.30M | 39.17M | 80.75M | 67.82M |
|
Receivables - Other (Quarter)
|
4.70M | | | 3.91M | | | 3.76M | | | | | 26.07M | 37.34M | 51.78M | | 14.12M |
|
Receivables (Quarter)
|
| | | 31.62M | | | 29.76M | 26.28M | 20.94M | 13.00M | 8.48M | 51.91M | 66.65M | 90.95M | 80.75M | 81.95M |
|
Inventory (Quarter)
|
| | | 13.06M | | | 12.50M | 3.06M | 2.77M | 2.03M | 0.61M | 22.11M | 11.01M | 5.19M | 8.69M | 4.38M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | 3.76M | | | 20.74M | |
|
Prepaid Assets (Quarter)
|
0.66M | 0.53M | 0.33M | 6.25M | | | 9.95M | 5.82M | 5.78M | 0.94M | 11.64M | 4.45M | 12.62M | 9.12M | 0.09M | 16.91M |
|
Current Assets (Quarter)
|
0.74M | 0.96M | 0.50M | 55.26M | 0.05M | 0.00M | 50.11M | 37.75M | 31.27M | 24.02M | 102.48M | 95.60M | 100.83M | 116.38M | 115.35M | 112.85M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 3.48M | | | 4.18M | 4.32M | 4.50M | 4.46M | 0.59M | 5.49M | 4.62M | 3.81M | 3.67M | 4.89M |
|
Long-Term Investments (Quarter)
|
0.08M | 0.43M | 0.17M | 162.03M | 116.57M | 118.38M | 12.30M | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | 18.48M | 18.48M | 19.82M | 42.91M | 62.63M |
|
Intangibles (Quarter)
|
| | | 42.61M | | | 43.24M | | | | | 17.39M | 18.10M | 15.96M | 25.92M | 50.81M |
|
Goodwill & Intangibles (Quarter)
|
| | | 42.61M | | | 43.24M | | | | | 35.86M | 36.58M | 35.78M | 68.83M | 113.44M |
|
Long-Term Deferred Tax (Quarter)
|
| | | 10.08M | | | | 1.35M | | | | 77.56M | | | | 92.88M |
|
Other Non-Current Assets (Quarter)
|
| | | 1.33M | | 118.38M | 3.76M | 0.20M | 0.20M | 3.80M | 0.15M | 3.84M | 0.61M | 0.89M | 3.84M | 3.80M |
|
Non-Current Assets (Quarter)
|
345.22M | 345.70M | 347.13M | 172.93M | 116.57M | 118.38M | 21.91M | 9.57M | 9.58M | 9.38M | 5.45M | 48.86M | 46.98M | 46.76M | 92.99M | 128.34M |
|
Assets (Quarter)
|
345.95M | 346.66M | 347.62M | 228.18M | 116.62M | 118.38M | 72.02M | 47.32M | 40.85M | 33.39M | 107.94M | 144.47M | 147.81M | 163.14M | 208.34M | 241.19M |
|
Accounts Payables (Quarter)
|
3.40M | 0.68M | -0.21M | 19.83M | 5.83M | 7.00M | 26.67M | 27.87M | 10.52M | 10.99M | 29.82M | 56.08M | 51.43M | 17.31M | 19.86M | 56.98M |
|
Notes Payables (Quarter)
|
| 0.48M | 0.48M | | 1.17M | 0.10M | 29.19M | 33.28M | 35.84M | 30.38M | 2.70M | 1.50M | 1.50M | 1.50M | 21.50M | 21.50M |
|
Payables (Quarter)
|
3.40M | 1.15M | 0.28M | 19.83M | 7.01M | 7.10M | 55.87M | 61.15M | 46.36M | 41.37M | 32.52M | 57.58M | 52.93M | 18.81M | 41.36M | 78.48M |
|
Accumulated Expenses (Quarter)
|
| | | 19.83M | | | 26.67M | 1.43M | 1.45M | | 5.67M | 5.97M | 3.02M | 8.91M | 3.64M | 6.30M |
|
Other Accumulated Expenses (Quarter)
|
| | | 3.77M | | | 4.69M | 10.15M | | | 2.79M | 16.90M | 3.36M | 4.49M | 4.50M | 19.19M |
|
Short term Debt (Quarter)
|
| | | | | | 6.59M | 0.60M | 9.41M | 6.65M | | 2.22M | 2.05M | 1.88M | 4.30M | 24.30M |
|
Current Leases (Quarter)
|
| | | | | | | 0.61M | | | | 1.41M | 2.07M | 2.07M | 1.69M | |
|
Current Taxes (Quarter)
|
| | | | | | | 0.93M | | | | 0.77M | 0.77M | 0.77M | 0.77M | 0.28M |
|
Current Deferred Revenue (Quarter)
|
| | | 3.90M | | | 2.42M | 3.48M | 2.01M | 1.90M | 1.09M | 10.00M | 13.98M | 21.16M | 9.71M | 20.34M |
|
Total Current Liabilities (Quarter)
|
3.40M | 3.94M | 3.29M | 60.11M | 8.61M | 10.49M | 107.38M | 109.18M | 117.04M | 113.26M | 41.71M | 79.44M | 84.54M | 101.02M | 115.14M | 154.64M |
|
Capital Leases (Quarter)
|
| | | 3.21M | | | 3.42M | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | 25.20M | | | | | | | 154.22M | 92.64M | 84.96M | 122.92M | 148.21M | 120.16M |
|
Convertible Debt (Quarter)
|
| | | 3.43M | | | | | | | | 145.83M | | | | 155.29M |
|
Non-Current Deffered Revenue (Quarter)
|
12.07M | 12.07M | 12.07M | 3.02M | 3.02M | 3.02M | 0.98M | 1.05M | 1.05M | 1.05M | 0.95M | 0.92M | 0.88M | 0.79M | 1.71M | 0.79M |
|
Preferred Stock Liabilities (Quarter)
|
345.00M | 345.70M | 347.13M | 349.93M | 116.57M | 118.38M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | 0.75M | | | | 0.76M | | | | 21.85M | | | | 23.92M |
|
Operating Leases (Quarter)
|
| | | 1.27M | | | 0.79M | 0.66M | 0.54M | 0.45M | 0.38M | 2.26M | 1.89M | 1.58M | 1.33M | |
|
Other Non-Current Liabilities (Quarter)
|
6.11M | 3.72M | 1.94M | 3.21M | 3.75M | 6.28M | 16.83M | 3.42M | 3.42M | 3.42M | 3.32M | 1.56M | 3.44M | 4.60M | 4.68M | 155.29M |
|
Total Non-Current Liabilities (Quarter)
|
15.47M | -3.93M | 15.36M | 119.69M | 11.63M | 13.51M | 105.98M | 120.72M | 122.51M | 121.95M | 247.32M | 240.44M | 233.35M | 265.72M | 315.97M | 176.04M |
|
Total Liabilities (Quarter)
|
21.58M | -0.21M | 17.30M | 122.90M | 15.37M | 19.79M | 122.80M | 124.14M | 125.93M | 125.36M | 250.64M | 242.00M | 236.79M | 270.32M | 320.66M | 331.33M |
|
Total Debt (Quarter)
|
| | | 25.20M | | | 6.59M | 0.60M | 9.41M | 6.65M | 154.22M | 94.86M | 87.01M | 124.80M | 152.51M | 144.46M |
|
Common Equity (Quarter)
|
-20.63M | 42.96M | 38.20M | 105.28M | -15.33M | -19.79M | -50.78M | -76.81M | -85.08M | -91.97M | -142.70M | -97.54M | -88.98M | -107.18M | -112.32M | -90.14M |
|
Shareholder's Equity (Quarter)
|
-20.63M | 6.70M | -66.70M | 105.28M | -15.33M | -19.79M | -50.78M | -76.81M | -85.08M | -91.97M | -142.70M | -97.54M | -88.98M | -107.18M | -112.32M | -90.14M |
|
Liabilities and Shareholders Equity (Quarter)
|
345.95M | 346.66M | 347.62M | 228.18M | 116.62M | 118.38M | 72.02M | 47.32M | 40.85M | 33.39M | 107.94M | 144.47M | 147.81M | 163.14M | 208.34M | 241.19M |
|
Retained Earnings (Quarter)
|
-20.63M | -18.78M | -16.80M | -85.37M | -17.38M | -20.03M | 0.05M | 0.14M | -364.52M | 0.17M | -458.40M | -411.38M | -403.30M | -425.70M | 0.17M | -456.70M |
|
Treasury Shares (Quarter)
|
| | | | | | 0.09M | 0.06M | 0.06M | 0.06M | 2.44M | 1.98M | 1.73M | 17.61M | 16.14M | 14.23M |