|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | 114.94M | 95.20M | 76.39M | 81.79M | 66.43M | 47.38M | 79.86M | 121.72M | 93.41M | 136.43M | 131.58M | 99.22M | 60.49M | 147.22M | 97.41M | 55.70M | 40.26M | 39.22M | 69.63M | 217.05M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 0.51M | 1.15M | 0.89M | 0.57M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | 0.77M | 1.05M | 0.65M | 0.75M | 0.87M | 0.84M | 0.91M | 1.15M | 0.66M | 0.82M | 0.39M | 0.56M | 0.70M | 0.85M | 1.07M | 0.64M | 0.67M | 0.72M | 0.71M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | | 0.85M | 1.07M | 1.71M | 1.17M | 1.86M | 1.61M | 0.57M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 2.44M | 2.82M | 3.09M | 3.17M | 4.08M | 4.48M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | 4.25M | 5.16M | 3.66M | 5.34M | 3.59M | 4.36M | 4.95M | 5.81M | 4.16M | 5.52M | 5.80M | 7.30M | 5.76M | 4.98M | 4.48M | 5.59M | 4.48M | 4.96M | 4.92M | 3.53M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 119.96M | 101.37M | 80.70M | 87.88M | 70.88M | 52.59M | 85.72M | 128.68M | 98.22M | 147.65M | 147.87M | 122.08M | 87.33M | 175.42M | 142.97M | 112.17M | 95.70M | 72.94M | 132.81M | 261.58M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | 1.79M | 1.75M | 1.63M | 1.51M | 1.40M | 1.31M | 1.19M | 1.10M | 0.99M | 0.87M | 0.77M | 0.74M | 0.74M | 0.81M | 0.82M | 0.78M | 0.49M | 0.25M | 0.22M | 0.18M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | 27.11M | 27.11M | 27.11M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40M | 10.20M | 10.00M | 9.81M | 9.60M | 9.40M | 9.30M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 27.11M | 27.11M | 27.11M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 17.35M | 27.75M | 27.55M | 27.35M | 27.16M | 26.95M | 26.75M | 26.65M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 2.39M | 2.00M | 2.00M | 1.72M | 1.65M | 1.80M | 1.54M | 1.23M | 1.00M | 1.08M | 1.24M | 1.44M | 1.49M | 1.79M | 2.36M | 2.08M | 3.01M | 2.35M | 1.97M | 0.69M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 41.08M | 40.29M | 39.82M | 29.30M | 28.74M | 28.43M | 27.69M | 26.91M | 26.18M | 25.75M | 25.42M | 25.18M | 24.85M | 35.20M | 35.19M | 34.27M | 34.32M | 32.23M | 30.75M | 28.88M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | 161.03M | 141.66M | 120.52M | 117.18M | 99.62M | 81.02M | 113.41M | 155.59M | 124.41M | 173.40M | 173.29M | 147.26M | 112.18M | 210.61M | 178.16M | 146.45M | 130.01M | 105.17M | 163.56M | 290.46M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | 3.09M | 2.53M | 2.42M | 4.28M | 3.57M | 3.68M | 3.80M | 7.78M | 5.99M | 5.11M | 8.13M | 8.95M | 8.94M | 7.99M | 8.58M | 8.62M | 11.12M | 7.71M | 5.05M | 5.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | 3.09M | 2.53M | 2.42M | 4.28M | 3.57M | 3.68M | 3.80M | 7.78M | 5.99M | 5.11M | 8.13M | 8.95M | 8.94M | 7.99M | 8.58M | 8.62M | 11.12M | 7.71M | 5.05M | 5.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 10.71M | 9.61M | 9.07M | 7.87M | 6.88M | 8.58M | 9.13M | 12.03M | 11.76M | 15.23M | 16.18M | 12.82M | 13.47M | 19.74M | 19.46M | 23.00M | 12.61M | 13.06M | 16.66M | 18.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.69M | 0.80M | 3.42M | 8.61M | 14.62M | 1.31M | 0.55M | 0.76M | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | 0.88M | 0.98M | 1.04M | 1.07M | 1.11M | 1.14M | 1.16M | 1.20M | 1.18M | 1.15M | 1.12M | 1.10M | 1.13M | 1.17M | 1.22M | 1.25M | 1.30M | 1.37M | 1.20M | 0.99M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.75M | 0.59M | 0.46M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 14.67M | 13.12M | 13.23M | 14.02M | 14.97M | 22.00M | 28.71M | 22.32M | 19.48M | 22.25M | 25.43M | 22.86M | 23.54M | 28.90M | 29.26M | 32.88M | 25.88M | 22.90M | 23.51M | 25.76M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.83M | 0.79M | 0.62M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 1.88M | 1.88M | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | 5.58M | 5.35M | 6.11M | 4.78M | 4.48M | 5.28M | 4.96M | 3.60M | 4.55M | 3.12M | 3.96M | 2.61M | 2.32M | 2.03M | 1.76M | 1.41M | 1.11M | 2.18M | 0.10M | 0.99M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 0.49M | 0.43M | 0.50M | | 0.65M | 0.31M | 0.31M | 23.14M | 17.69M | 1.47M | 1.08M | 15.68M | 29.44M | 9.22M | 1.22M | 13.76M | 2.92M | 0.28M | 0.96M | 0.53M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 53.61M | 52.01M | 51.34M | 52.76M | 49.26M | 50.63M | 51.24M | 58.39M | 55.04M | 104.39M | 104.62M | 80.48M | 81.71M | 106.94M | 117.33M | 110.54M | 104.14M | 100.91M | 100.98M | 103.65M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 54.10M | 52.45M | 51.84M | 52.76M | 49.91M | 50.95M | 51.56M | 81.53M | 72.73M | 105.86M | 105.70M | 96.16M | 111.15M | 116.16M | 118.54M | 124.30M | 107.07M | 101.20M | 101.94M | 104.17M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.69M | 0.80M | 3.42M | 8.61M | 14.62M | 1.31M | 0.55M | 0.76M | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | 105.06M | 87.34M | 68.68M | 64.41M | 49.71M | 30.07M | 61.85M | 74.05M | 51.68M | 67.53M | 67.59M | 51.10M | 1.04M | 94.45M | 59.62M | 22.15M | 22.94M | 3.97M | 61.62M | 186.29M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | 105.06M | 87.34M | 68.68M | 64.41M | 49.71M | 30.07M | 61.85M | 74.05M | 51.68M | 67.53M | 67.59M | 51.10M | 1.04M | 94.45M | 59.62M | 22.15M | 22.94M | 3.97M | 61.62M | 186.29M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | 161.03M | 141.66M | 120.52M | 117.18M | 99.62M | 81.02M | 113.41M | 155.59M | 124.41M | 173.40M | 173.29M | 147.26M | 112.18M | 210.61M | 178.16M | 146.45M | 130.01M | 105.17M | 163.56M | 290.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | -212.85M | -232.49M | -252.66M | -282.87M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -456.47M | -0.12M | -477.90M | -529.70M | -438.84M | -475.50M | -0.12M | -515.07M | -0.14M | -570.60M | -0.11M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | 1.14M | 1.00M | 0.91M | 0.93M | 1.94M | 1.77M | 1.40M | 1.68M | 5.84M | 5.86M | 5.57M | 3.12M | 8.37M | 8.22M | 8.12M | 0.20M | 0.33M | 0.33M | 0.10M | 0.07M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | 23.43M | 24.58M | 24.71M | 28.13M | 30.81M | 30.99M | 68.73M | 4.06M | 122.21M | 164.42M | 164.71M | 5.58M | 5.60M | 5.61M | 5.62M | 5.70M | 5.79M | 7.96M | 25.15M | 90.91M |