|
Assets
|
| 19.07M | 79.63M | 64.84M | 75.25M | 101.03M | 78.67M | 120.64M | 275.21M | 457.16M | 1187.83M | 1156.42M | 1114.91M | 1300.04M |
|
Cash & Equivalents
|
7.57M | 14.00M | 71.22M | 35.01M | 39.08M | 59.22M | 33.89M | 78.00M | 159.32M | 349.36M | 173.20M | 154.25M | 216.45M | 239.09M |
|
Cash & Current Investments
|
7.57M | 14.00M | 71.22M | 35.01M | 39.08M | 59.22M | 33.89M | 78.00M | 159.32M | 349.36M | 173.20M | 154.25M | 216.45M | 239.09M |
|
Receivables - Net
|
| 0.57M | 1.14M | 3.05M | 3.50M | 0.20M | 12.72M | 13.17M | 19.33M | 18.46M | 41.46M | 44.02M | 40.38M | 46.52M |
|
Receivables
|
| 0.57M | 1.14M | 3.05M | 3.50M | 0.20M | 12.72M | 13.17M | 19.33M | 18.46M | 41.46M | 44.02M | 40.38M | 46.52M |
|
Raw Materials
|
| | | | | | | | | | 3.00M | 4.10M | 4.00M | 17.88M |
|
Finished Goods
|
| | | | | | | | | | 8.20M | 10.20M | 12.20M | 3.87M |
|
Inventory
|
| 1.05M | 2.57M | 3.70M | 3.77M | 3.48M | 5.32M | 3.40M | 6.81M | 4.66M | 11.22M | 14.29M | 16.13M | 21.75M |
|
Current Deferred Tax Assets
|
| | | 0.30M | | | | | | | | | | |
|
Prepaid Assets
|
| 0.71M | 1.48M | 1.22M | 1.44M | 2.06M | 2.00M | 2.39M | 2.23M | 3.20M | 13.26M | 11.47M | 12.66M | 14.55M |
|
Current Assets
|
| 16.38M | 76.41M | 43.35M | 47.91M | 73.63M | 53.93M | 96.95M | 187.69M | 375.68M | 243.10M | 248.64M | 285.62M | 372.27M |
|
Property, Plant & Equipment (Net)
|
| 2.45M | 2.95M | 4.16M | 10.31M | 11.48M | 9.69M | 8.94M | 8.93M | 8.99M | 15.10M | 17.70M | 20.58M | 22.95M |
|
Goodwill
|
| | | 1.06M | 1.06M | 1.06M | 1.06M | 1.06M | 2.73M | 2.73M | 707.90M | 695.90M | 702.98M | 745.80M |
|
Intangibles
|
| | | 16.00M | 15.20M | 14.13M | 13.07M | 12.00M | 65.02M | 59.92M | 202.73M | 174.87M | 88.59M | 102.30M |
|
Goodwill & Intangibles
|
| | | 17.06M | 16.26M | 15.19M | 14.12M | 13.06M | 67.74M | 62.65M | 910.63M | 870.77M | 791.58M | 848.10M |
|
Other Non-Current Assets
|
| 0.12M | 0.15M | 0.15M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.75M | 0.75M | 5.97M | 6.98M |
|
Non-Current Assets
|
| 2.69M | 3.22M | 21.49M | 27.33M | 27.41M | 24.74M | 23.69M | 87.53M | 81.48M | 944.72M | 907.79M | 829.28M | 927.77M |
|
Accounts Payables
|
| 1.89M | 5.29M | 7.40M | 5.08M | 2.42M | 3.85M | 2.52M | 2.33M | 3.12M | 12.36M | 11.91M | 12.94M | 8.63M |
|
Payables
|
| 1.89M | 5.29M | 7.40M | 5.08M | 2.42M | 3.85M | 2.52M | 2.33M | 3.12M | 12.36M | 11.91M | 12.94M | 8.63M |
|
Accumulated Expenses
|
0.19M | 4.02M | 7.59M | 7.85M | 8.69M | 9.11M | 8.18M | 9.19M | 13.73M | 11.71M | 39.48M | 37.77M | 38.43M | 43.83M |
|
Other Accumulated Expenses
|
| 0.37M | 0.72M | 1.87M | 2.39M | | | | 3.63M | | 0.23M | 0.19M | 0.10M | 0.02M |
|
Short term Debt
|
| 0.60M | | | | | | 1.36M | | | 2.68M | 6.06M | 2.66M | 16.98M |
|
Current Leases
|
| | | | | | | | 1.41M | 1.59M | 3.63M | 4.07M | 5.11M | 7.50M |
|
Current Deferred Revenue
|
| 2.50M | 2.50M | 1.90M | 0.95M | | | 1.40M | | 0.37M | 4.65M | 2.61M | 2.01M | 1.67M |
|
Total Current Liabilities
|
| 8.99M | 15.39M | 17.14M | 14.72M | 11.53M | 12.03M | 13.06M | 17.47M | 16.78M | 64.15M | 62.61M | 61.24M | 78.63M |
|
Capital Leases
|
| | | | | 0.60M | 0.31M | | | | | | | |
|
Non-Current Debt
|
| | 4.90M | 4.92M | 4.99M | 24.92M | 24.94M | 23.93M | 0.69M | 0.81M | | | | |
|
Non-Current Deffered Revenue
|
| 5.11M | 2.61M | 0.95M | 4.28M | 4.40M | 4.17M | 3.90M | | 0.83M | 0.34M | | | |
|
Preferred Stock Liabilities
|
49.30M | 63.37M | | | | | | | | | | | | |
|
Minority Interest
|
| 63.37M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.30M | | | | | 5.16M | 4.68M | 42.85M | 36.75M | 23.65M | 1.23M |
|
Operating Leases
|
| | | | | | | | 11.51M | 9.92M | 14.10M | 10.65M | 7.53M | 43.24M |
|
Other Non-Current Liabilities
|
| 0.58M | | | | | | | 6.09M | 7.59M | 5.72M | 2.50M | 0.79M | 0.56M |
|
Total Non-Current Liabilities
|
| 13.58M | | | | | | | 29.67M | 28.34M | 85.59M | 78.72M | 70.02M | 123.51M |
|
Total Liabilities
|
40.77M | 14.17M | 23.19M | 23.46M | 24.00M | 41.45M | 41.44M | 40.88M | 35.76M | 35.93M | 91.31M | 81.22M | 70.80M | 124.07M |
|
Total Debt
|
| 0.60M | 4.90M | 4.92M | 4.99M | 24.92M | 24.94M | 25.28M | 0.69M | 0.81M | 2.68M | 6.06M | 2.66M | 16.98M |
|
Common Equity
|
-40.77M | -58.47M | 56.44M | 41.37M | 51.25M | 59.58M | 37.23M | 79.75M | 239.46M | 421.23M | 1096.51M | 1075.20M | 1044.10M | 1175.97M |
|
Shareholder's Equity
|
-40.77M | -58.47M | 56.44M | 41.37M | 51.25M | 59.58M | 37.23M | 79.75M | 239.46M | 421.23M | 1096.51M | 1075.20M | 1044.10M | 1175.97M |
|
Liabilities and Shareholders Equity
|
| 19.07M | 79.63M | 64.84M | 75.25M | 101.03M | 78.67M | 120.64M | 275.21M | 457.16M | 1187.83M | 1156.42M | 1114.91M | 1300.04M |
|
Retained Earnings
|
| -60.07M | -85.65M | -115.02M | -148.73M | -180.08M | -211.09M | -234.09M | -246.69M | -281.59M | -357.16M | -393.72M | -468.12M | -443.98M |