|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | 0.32M | | | | 0.26M | | | | 0.34M | | | | 0.34M | | | | 0.50M | | | | 0.85M | | | | | | | 1.97M | | | | 2.08M | | | |
|
Cash & Equivalents (Quarter)
|
31.16M | 29.33M | 27.98M | 46.55M | 41.96M | 32.77M | 35.05M | 29.96M | 26.09M | 22.50M | 21.41M | 44.97M | 30.23M | 25.68M | 29.85M | 26.37M | 25.98M | 12.69M | 27.93M | 21.21M | 32.21M | 16.68M | 23.52M | 14.06M | 15.51M | 13.37M | 10.46M | 61.13M | 19.81M | 22.12M | 22.12M | 23.60M | 24.95M | 34.52M | 47.10M | 35.22M | 22.88M | 55.98M | 40.70M | 44.70M | 34.01M | 79.23M | 95.15M | 119.80M |
|
Receivables - Other (Quarter)
|
| | 0.00M | | 271.00 | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.03M | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 0.43M | | 0.78M | 0.56M | 0.29M | 0.48M | 0.70M | 0.66M | 0.51M | 0.68M | 0.54M | 1.14M | 0.99M | 1.13M | 0.98M | 1.11M | 0.68M | 1.37M | 1.54M | 1.27M | 1.16M | 0.75M | 1.33M | 0.04M | 0.39M | 0.37M | 2.23M | 0.16M | 0.12M | 2.68M | 0.29M | 0.09M | 0.53M | 1.99M | 0.45M | 2.09M | 2.82M | 0.37M | 3.83M | 2.74M | 0.26M | 0.24M |
|
Current Assets (Quarter)
|
| | 28.41M | | 42.73M | 39.04M | 47.31M | 44.29M | 41.64M | 37.17M | 32.53M | 54.12M | 49.93M | 45.53M | 50.61M | 47.56M | 44.06M | 58.40M | 50.56M | 44.75M | 51.45M | 42.25M | 38.25M | 35.82M | 28.28M | 14.61M | 8.16M | 63.67M | 55.52M | 97.86M | 87.57M | 77.44M | 114.75M | 107.44M | 102.56M | 96.33M | 85.12M | 194.80M | 183.49M | 174.58M | 165.00M | 154.54M | 145.38M | 137.07M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 0.04M | | 0.06M | 0.24M | 0.60M | 0.30M | 0.32M | 0.20M | 0.20M | 0.12M | 0.12M | 0.11M | 0.11M | 0.19M | 0.19M | 0.19M | 0.25M | 0.23M | 0.25M | 0.23M | 0.20M | 0.17M | 0.15M | 0.79M | 0.09M | 0.67M | 0.58M | 0.93M | 0.84M | 0.72M | 0.60M | 0.29M | 0.25M | 0.21M | 0.16M | 0.12M | 0.10M | 0.09M | 0.07M | 0.06M | 0.06M | 0.06M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | 14.01M | | | 19.13M | 18.71M | 19.77M | 20.07M | 17.09M | 21.48M | 21.95M | 22.16M | 17.71M | 17.93M | 13.57M | 10.58M | 6.43M | 2.74M | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | 0.40M | 0.40M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.05M | 3.01M | 28.22M | 28.33M | 27.08M | 27.17M | 26.99M | 26.96M | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | 6.55M | 2.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | 0.40M | 0.40M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 3.01M | 9.56M | 11.56M | 11.56M | 11.56M | 11.56M | 3.01M | 11.56M | 11.56M | 3.01M | 3.01M | 3.01M | 3.01M | 3.05M | 3.01M | 28.22M | 28.33M | 27.08M | 27.17M | 26.99M | 26.96M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | 0.03M | | 0.42M | 0.05M | 6.55M | 6.55M | 0.04M | 0.04M | 6.55M | 6.55M | 6.55M | 6.55M | 8.55M | 8.55M | 8.55M | 8.55M | 8.55M | 0.23M | 0.18M | 0.18M | 0.14M | 0.13M | 6.50M | 10.48M | 2.50M | 0.10M | 33.45M | 0.13M | 12.24M | 11.61M | 0.05M | 10.93M | 0.17M | 11.64M | 0.25M | 11.68M | 11.83M | 11.55M | 11.27M | 11.06M | 0.95M | 0.88M |
|
Non-Current Assets (Quarter)
|
| | 0.08M | | 7.43M | 7.24M | 10.20M | 9.90M | 9.92M | 9.80M | 9.80M | 9.72M | 9.71M | 9.72M | 11.75M | 11.81M | 12.11M | 12.10M | 12.16M | 12.01M | 11.99M | 11.96M | 11.90M | 11.86M | 11.84M | 14.32M | 5.73M | 62.10M | 63.37M | 61.76M | 41.30M | 40.51M | 40.38M | 12.53M | 12.58M | 13.01M | 12.62M | 12.83M | 12.95M | 12.69M | 11.60M | 11.67M | 11.39M | 10.69M |
|
Assets (Quarter)
|
| | 28.49M | | 50.16M | 46.27M | 57.51M | 54.18M | 51.56M | 46.97M | 42.33M | 63.84M | 59.65M | 55.25M | 62.36M | 59.37M | 56.16M | 70.50M | 62.72M | 56.76M | 63.44M | 54.22M | 50.15M | 47.68M | 40.12M | 28.93M | 13.88M | 125.77M | 118.89M | 159.63M | 128.87M | 117.94M | 155.12M | 119.97M | 115.15M | 109.34M | 97.75M | 207.63M | 196.43M | 187.27M | 176.60M | 166.21M | 156.78M | 147.76M |
|
Accounts Payables (Quarter)
|
| | 0.48M | | 0.87M | 0.49M | 0.32M | 0.47M | 0.34M | 0.70M | 0.58M | 0.95M | 0.79M | 0.96M | 1.45M | 1.23M | 1.15M | 1.37M | 2.28M | 2.00M | 2.93M | 2.60M | 2.45M | 2.30M | 1.50M | 0.54M | 0.50M | 1.93M | 1.67M | 2.78M | 3.42M | 2.52M | 3.24M | 1.23M | 2.01M | 1.75M | 2.60M | 2.72M | 2.14M | 1.28M | 1.44M | 1.30M | 0.81M | 0.89M |
|
Payables (Quarter)
|
| | 0.48M | | 0.87M | 0.49M | 0.32M | 0.47M | 0.34M | 0.70M | 0.58M | 0.95M | 0.79M | 0.96M | 1.45M | 1.23M | 1.15M | 1.37M | 2.28M | 2.00M | 2.93M | 2.60M | 2.45M | 2.30M | 1.50M | 0.54M | 0.50M | 1.93M | 1.67M | 2.78M | 3.42M | 2.52M | 3.24M | 1.23M | 2.01M | 1.75M | 2.60M | 2.72M | 2.14M | 1.28M | 1.44M | 1.30M | 0.81M | 0.89M |
|
Accumulated Expenses (Quarter)
|
| | 0.86M | | 1.08M | 1.31M | 0.99M | 1.24M | 1.31M | 1.28M | 0.56M | 1.58M | 2.16M | 2.50M | 3.94M | 1.04M | 1.51M | 5.62M | 0.80M | 7.84M | 7.76M | 1.43M | 7.79M | 8.40M | 6.60M | 2.48M | 0.03M | 0.53M | 4.15M | 1.33M | 0.23M | 2.80M | 3.91M | 6.50M | 4.45M | 5.89M | 5.58M | 4.48M | 3.49M | 2.22M | 4.88M | 0.59M | 2.90M | 1.61M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | 0.08M | | | 0.33M | 0.22M | 0.10M | 0.22M | 0.26M | 0.24M | 0.35M | 0.44M | 0.35M | 0.25M | 0.44M | 0.34M | 0.30M | 0.05M | 0.25M | 0.01M | | 0.01M | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.54M | 10.99M | 11.45M | 12.51M | 11.59M | 1.55M | 1.58M | | | | | 1.88M | 3.75M | | | | | | | 4.17M | 8.33M | 12.50M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | 0.72M | 0.27M | 0.27M | 0.02M | 0.32M | 0.32M | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 1.80M | | 2.36M | 3.12M | 1.95M | 2.49M | 2.66M | 2.57M | 3.16M | 3.33M | 3.98M | 4.83M | 6.17M | 5.75M | 7.51M | 8.44M | 9.18M | 10.80M | 13.52M | 23.17M | 22.67M | 25.36M | 20.89M | 3.46M | 6.59M | 8.14M | 6.08M | 6.01M | 5.39M | 7.52M | 11.22M | 7.73M | 6.45M | 7.64M | 8.17M | 7.21M | 5.63M | 10.66M | 14.66M | 16.32M | 3.71M | 5.16M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 35.00M | 35.00M | 0.02M | 0.03M | 0.04M | 0.02M | 0.04M | 0.58M | 0.01M | 0.30M | 0.30M | 0.30M | 0.30M | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 12.95M | 3.73M | 3.37M | 2.46M | 2.62M | 2.29M | 1.93M | 14.58M | 14.68M | 14.78M | 14.88M | 13.12M | 11.36M | 24.73M | 24.86M | 24.98M | 25.10M | 25.24M | 25.38M | 21.35M | 17.32M | 13.31M | 25.94M | 26.01M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 20.27M | | | | 42.98M | | | | 43.86M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | 2.61M | 2.61M | 2.61M | 2.61M | 2.61M | 2.61M | 2.61M | 2.61M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 3.40M | 2.31M | 0.99M | 11.18M | 11.26M | 7.18M | 2.69M | 2.55M | 2.53M | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.12M | 0.12M | 11.95M | 0.10M | 11.95M | 12.08M | 6.00M | 3.00M | 3.10M | 0.08M | 0.06M | 0.04M | 0.03M | 0.12M | 0.10M | 0.09M | 0.07M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 20.93M | | 45.88M | 44.13M | 28.37M | 35.07M | 23.29M | 25.19M | 26.66M | 28.35M | 29.62M | 33.28M | 32.45M | 31.02M | 32.01M | 31.98M | 29.63M | 29.65M | 31.17M |
|
Total Liabilities (Quarter)
|
| | 1.80M | | 3.76M | 3.12M | 4.55M | 5.10M | 5.27M | 5.18M | 5.77M | 5.94M | 6.59M | 7.44M | 9.57M | 9.15M | 10.92M | 11.84M | 12.61M | 14.23M | 29.90M | 30.33M | 29.46M | 31.25M | 26.93M | 20.95M | 9.54M | 46.00M | 44.24M | 40.32M | 35.17M | 35.23M | 37.27M | 32.66M | 31.35M | 32.72M | 33.36M | 32.51M | 31.05M | 32.05M | 32.10M | 29.73M | 29.73M | 31.24M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 14.49M | 14.72M | 14.81M | 14.97M | 14.21M | 3.83M | 3.51M | 14.58M | 14.68M | 14.78M | 14.88M | 15.00M | 15.11M | 24.73M | 24.86M | 24.98M | 25.10M | 25.24M | 25.38M | 25.52M | 25.66M | 25.81M | 25.94M | 26.01M |
|
Common Equity (Quarter)
|
| | 26.69M | | 46.40M | 43.15M | 52.96M | 49.08M | 46.29M | 41.79M | 36.55M | 57.90M | 53.06M | 47.81M | 52.79M | 50.22M | 45.25M | -18.30M | 50.11M | 42.53M | 33.54M | -27.33M | 20.68M | 16.43M | 13.19M | -35.88M | 4.35M | 79.77M | 74.64M | 119.31M | 93.70M | 82.71M | 117.85M | 87.32M | 83.80M | 76.63M | 64.38M | 175.12M | 165.38M | 155.23M | 0.01M | 136.47M | 127.04M | 116.51M |
|
Shareholder's Equity (Quarter)
|
| | 26.69M | | 46.40M | 43.15M | 52.96M | 49.08M | 46.29M | 41.79M | 36.55M | 57.90M | 53.06M | 47.81M | 52.79M | 50.22M | 45.25M | -18.30M | 50.11M | 42.53M | 33.54M | -27.33M | 20.68M | 16.43M | 13.19M | -35.88M | 4.35M | 79.77M | 74.64M | 119.31M | 93.70M | 82.71M | 117.85M | 87.32M | 83.80M | 76.63M | 64.38M | 175.12M | 165.38M | 155.23M | 0.01M | 136.47M | 127.04M | 116.51M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 28.49M | | 50.16M | 46.27M | 57.51M | 54.18M | 51.56M | 46.97M | 42.33M | 63.84M | 59.65M | 55.25M | 62.36M | 59.37M | 56.16M | 70.50M | 62.72M | 56.76M | 63.44M | 54.22M | 50.15M | 47.68M | 40.12M | 28.93M | 13.88M | 125.77M | 118.89M | 159.63M | 128.87M | 117.94M | 155.12M | 119.97M | 115.15M | 109.34M | 97.75M | 207.63M | 196.43M | 187.27M | 176.60M | 166.21M | 156.78M | 147.76M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | 1.45M | 1.45M | | | 1.45M | | | | | | | | 0.18M | | | | 0.11M | 0.07M | | 0.05M | 0.02M | 0.20M | 0.18M | 0.17M | 0.30M | 0.29M | 0.50M | 0.51M | 0.46M | 0.36M | 0.53M | 1.27M | 1.27M | 1.14M | 1.09M |
|
Retained Earnings (Quarter)
|
| | 156.13M | | 0.01M | 167.02M | 173.54M | 177.75M | -0.00M | 184.95M | 190.53M | -0.01M | 200.72M | -0.02M | -0.03M | -219.95M | -227.82M | -235.13M | -0.00M | -254.90M | -264.81M | -0.02M | 0.01M | 0.01M | 0.00M | -38.41M | -316.94M | -54.88M | -61.70M | 0.96M | -95.05M | -106.64M | -119.20M | -223.31M | -232.70M | 0.25M | -257.51M | -267.72M | 0.59M | -289.21M | -300.52M | -0.29M | -1.02M | -1.61M |
|
Shares Outstanding (Quarter)
|
| | 15.48M | | 26.47M | 26.47M | 47.72M | 47.72M | 47.72M | 46.27M | 46.27M | 102.71M | 102.71M | 102.71M | 113.72M | 119.84M | 127.51M | 1.17M | 159.48M | 163.61M | 163.61M | 1.20M | 192.84M | 208.34M | 232.89M | 3.16M | 3.64M | 24.20M | 24.39M | 30.51M | 30.60M | 30.84M | 35.12M | 50.84M | 52.82M | 54.14M | 54.15M | 113.58M | 113.85M | 113.87M | 114.04M | 114.04M | 114.04M | 114.04M |