|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 0.04M | | | 70.00 | 660.00 | | | 50.00 | 226.00 | 262.00 | 0.03M | 2.05M | 2.78M | 41.17M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 0.04M | | | 70.00 | 660.00 | | | 50.00 | 226.00 | 262.00 | 0.03M | 2.05M | 2.78M | 41.17M |
|
Receivables - Net (Quarter)
|
12.63M | 24.99M | 23.35M | 21.61M | 23.91M | 27.51M | 22.03M | 23.93M | 26.64M | 29.83M | 32.32M | 33.33M | 31.56M | 35.48M | 33.33M | 31.41M | 39.87M | 40.62M | 36.71M | 35.02M | 40.16M | 39.69M | 37.61M | 35.71M | 38.41M | 40.40M | 39.42M | 42.63M | 37.76M | 41.77M | 32.83M | 42.89M | 46.66M | 54.05M | 48.10M | 47.68M | 50.12M | 64.35M | 66.30M | 0.06M | 0.06M | 0.07M | 29.60M | 0.05M | 0.05M | 0.05M | 17.15M | 42.55M | 13.64M | 15.13M |
|
Receivables (Quarter)
|
12.63M | 24.99M | 23.35M | 21.61M | 23.91M | 27.51M | 22.03M | 23.93M | 26.64M | 29.83M | 32.32M | 33.33M | 31.56M | 35.48M | 33.33M | 31.41M | 39.87M | 40.62M | 36.71M | 35.02M | 40.16M | 39.69M | 37.61M | 35.71M | 38.41M | 40.40M | 39.42M | 42.63M | 37.76M | 41.77M | 32.83M | 42.89M | 46.66M | 54.05M | 48.10M | 47.68M | 50.12M | 64.35M | 66.30M | 0.06M | 0.06M | 0.07M | 29.60M | 0.05M | 0.05M | 0.05M | 17.15M | 42.55M | 13.64M | 15.13M |
|
Prepaid Assets (Quarter)
|
0.55M | 0.31M | 0.44M | 0.44M | 0.84M | 0.59M | 0.25M | 0.57M | 0.40M | 0.38M | 0.86M | 0.95M | 0.12M | 0.10M | 0.15M | 1.02M | 0.26M | 0.10M | 0.95M | 0.20M | 1.57M | 0.71M | 0.02M | 2.46M | 1.71M | 1.71M | 1.24M | 0.52M | 0.52M | 1.01M | 2.15M | 2.68M | 0.01M | 1.84M | 2.35M | 2.67M | 1.80M | 1.56M | 7.46M | 0.01M | 0.00M | 0.00M | 7.17M | 0.01M | 0.00M | 0.00M | 2.21M | 2.45M | 2.03M | 1.62M |
|
Current Assets (Quarter)
|
13.39M | 26.88M | 25.25M | 23.37M | 25.22M | 28.77M | 22.90M | 25.14M | 27.77M | 30.92M | 33.32M | 34.43M | 32.33M | 36.16M | 34.43M | 32.58M | 40.84M | 41.25M | 37.99M | 37.02M | 42.95M | 41.74M | 38.61M | 38.19M | 40.15M | 42.15M | 40.74M | 45.60M | 40.10M | 42.78M | 43.65M | 45.57M | 49.35M | 55.91M | 60.17M | 55.20M | 56.72M | 70.81M | 76.16M | 0.07M | 0.07M | 0.07M | 66.91M | 0.06M | 0.05M | 0.05M | 45.35M | 49.54M | 47.60M | 63.99M |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.29M | 0.49M | 0.52M | 0.53M | 0.61M | 0.65M | 0.67M | 0.82M | 0.91M | 1.29M | 1.49M | 1.91M | 1.69M | 1.72M | 1.91M | 2.10M | 1.75M | 1.70M | 2.04M | 2.24M | 2.35M | 2.52M | 2.56M | 2.35M | 2.45M | 3.10M | 3.55M | 4.82M | 4.16M | 3.74M | 3.46M | 4.06M | 2.79M | 3.05M | 4.33M | 6.22M | 6.34M | 1.60M | 2.08M | 0.00M | 0.00M | 0.00M | 1.22M | 0.00M | 0.00M | 0.00M | 0.61M | 0.95M | 0.30M | 0.28M |
|
Goodwill (Quarter)
|
4.86M | 4.90M | 5.85M | 5.86M | 5.86M | 5.86M | 6.40M | 7.82M | 7.09M | 7.09M | 9.18M | 9.18M | 9.18M | 9.18M | 9.18M | 9.18M | 16.09M | 17.83M | 17.97M | 17.98M | 17.98M | 17.98M | 17.98M | 17.98M | 17.98M | 17.98M | 20.17M | 31.37M | 31.37M | 31.35M | 27.05M | 34.16M | 34.16M | 34.16M | 29.14M | 29.14M | 29.14M | 29.14M | 55.19M | 0.06M | 0.06M | 0.06M | 59.59M | 0.06M | 0.06M | 0.06M | 1.07M | 59.15M | 1.07M | 1.07M |
|
Intangibles (Quarter)
|
18.23M | 20.18M | 18.18M | 16.87M | 15.73M | 14.73M | 13.72M | 19.86M | 19.67M | 18.48M | 29.76M | 23.51M | 26.48M | 24.94M | 23.51M | 22.28M | 35.16M | 38.80M | 37.32M | 36.19M | 35.13M | 34.08M | 33.03M | 32.35M | 31.35M | 30.54M | 33.81M | 43.88M | 36.44M | 35.44M | 32.13M | 36.47M | 36.98M | 35.96M | 33.58M | 32.81M | 32.41M | 34.14M | 47.55M | 0.02M | 0.03M | 0.03M | 30.37M | 0.03M | 0.03M | 0.03M | 4.38M | 23.04M | 3.91M | 3.12M |
|
Goodwill & Intangibles (Quarter)
|
23.09M | 25.08M | 24.04M | 22.74M | 21.60M | 20.59M | 20.13M | 27.67M | 26.76M | 25.57M | 38.95M | 32.70M | 35.67M | 34.12M | 32.70M | 31.47M | 51.25M | 56.63M | 55.29M | 54.18M | 53.11M | 52.06M | 51.02M | 50.33M | 49.33M | 48.52M | 53.98M | 75.25M | 67.81M | 66.79M | 59.19M | 70.62M | 71.13M | 70.12M | 62.73M | 61.95M | 61.55M | 63.28M | 102.75M | 0.08M | 0.09M | 0.09M | 89.96M | 0.09M | 0.09M | 0.09M | 5.46M | 82.19M | 4.99M | 4.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | 7.26M | 7.67M | 7.57M | 7.48M | 7.69M | 7.52M | 7.59M | 7.66M | 8.41M | 9.51M | 9.17M | 9.51M | 9.51M | 9.51M | 9.91M | 9.92M | 6.40M | 6.25M | 5.60M | 5.32M | 4.87M | 4.33M | 4.41M | 4.41M | 4.07M | 2.85M | 4.51M | 4.51M | 5.83M | 5.87M | 5.34M | 4.89M | 4.55M | 3.54M | 3.33M | 3.33M | 2.20M | 0.01M | 0.01M | 0.01M | 7.27M | 0.01M | 0.01M | 0.01M | 7.85M | 8.61M | 9.23M | 9.30M |
|
Other Non-Current Assets (Quarter)
|
0.10M | 1.26M | 0.36M | 32.48M | 1.47M | 1.47M | 1.88M | 1.96M | 2.07M | 36.06M | 49.59M | 2.66M | 2.45M | 2.56M | 2.66M | 43.68M | 2.74M | 69.35M | 2.91M | 3.04M | 3.12M | 60.57M | 59.10M | 62.12M | 3.70M | 3.70M | 71.30M | 3.92M | 82.70M | 5.10M | 8.66M | 87.23M | 4.10M | 4.14M | 1.28M | 4.01M | | 4.48M | 116.43M | 0.00M | 0.01M | 0.01M | 5.03M | 0.00M | 0.11M | 0.00M | 24.35M | 101.77M | 2.00M | |
|
Non-Current Assets (Quarter)
|
23.75M | 27.27M | 33.37M | 33.01M | 31.82M | 30.73M | 30.37M | 38.46M | 37.82M | 37.34M | 51.08M | 46.78M | 48.98M | 47.91M | 46.78M | 45.78M | 65.65M | 71.05M | 66.64M | 65.72M | 64.19M | 63.09M | 61.66M | 64.47M | 63.89M | 63.85M | 74.85M | 92.53M | 86.85M | 86.32M | 86.63M | 91.29M | 89.92M | 88.19M | 88.12M | 80.32M | 79.25M | 78.45M | 118.51M | 0.10M | 0.11M | 0.11M | 111.61M | 0.11M | 50.19M | 50.19M | 104.76M | 102.72M | 102.09M | 19.59M |
|
Assets (Quarter)
|
37.14M | 54.16M | 58.62M | 56.38M | 57.04M | 59.50M | 53.28M | 63.60M | 65.59M | 68.26M | 84.40M | 81.21M | 81.31M | 84.07M | 81.21M | 78.35M | 106.49M | 112.29M | 104.63M | 102.74M | 107.14M | 104.83M | 100.27M | 102.66M | 104.04M | 105.99M | 115.59M | 138.14M | 126.96M | 129.10M | 130.28M | 136.86M | 139.27M | 144.10M | 148.29M | 135.52M | 135.97M | 149.26M | 194.67M | 0.17M | 0.18M | 0.18M | 178.52M | 0.17M | 50.24M | 50.24M | 150.11M | 152.26M | 149.69M | 83.57M |
|
Accounts Payables (Quarter)
|
2.25M | 5.62M | 1.93M | 1.65M | 1.65M | 1.30M | 1.11M | 1.02M | 0.63M | 1.24M | 1.57M | 0.95M | 1.24M | 1.25M | 0.95M | 1.30M | 1.98M | 1.95M | 1.91M | 0.75M | 1.13M | 0.26M | 0.15M | 0.15M | 0.21M | 0.14M | 0.48M | 0.23M | 0.13M | 0.43M | 0.22M | 0.26M | 0.29M | 0.36M | 0.40M | 1.14M | 0.61M | 0.59M | 0.59M | 551.00 | 73.00 | 250.00 | 0.10M | 224.00 | 254.00 | 221.00 | 0.08M | 1.60M | 1.37M | 1.96M |
|
Dividends payables (Quarter)
|
| | | | | | 0.99M | | 1.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.40M |
|
Payables (Quarter)
|
2.25M | 5.62M | 1.93M | 1.65M | 1.65M | 1.30M | 2.10M | 1.02M | 2.44M | 1.24M | 1.57M | 0.95M | 1.24M | 1.25M | 0.95M | 1.30M | 1.98M | 1.95M | 1.91M | 0.75M | 1.13M | 0.26M | 0.15M | 0.15M | 0.21M | 0.14M | 0.48M | 0.23M | 0.13M | 0.43M | 0.22M | 0.26M | 0.29M | 0.36M | 0.40M | 1.14M | 0.61M | 0.59M | 0.59M | 551.00 | 73.00 | 250.00 | 0.10M | 224.00 | 254.00 | 221.00 | 0.08M | 1.60M | 1.37M | 24.36M |
|
Accumulated Expenses (Quarter)
|
0.40M | 1.15M | 0.07M | 1.39M | 0.22M | 0.25M | 7.13M | 0.15M | 0.20M | 1.06M | 0.79M | 0.75M | 11.99M | 0.73M | 0.10M | 0.47M | 12.59M | 0.28M | 0.33M | 0.37M | 0.43M | 0.43M | 10.41M | 0.45M | 11.56M | 0.20M | 0.07M | 13.67M | 0.28M | 0.09M | 0.08M | 13.19M | 14.66M | 0.13M | 16.15M | 15.49M | 15.64M | 16.56M | 0.27M | 0.02M | 0.02M | 296.00 | 0.44M | 0.01M | 220.00 | 0.02M | 0.22M | 0.29M | 0.51M | |
|
Other Accumulated Expenses (Quarter)
|
0.62M | 0.70M | 0.56M | 0.67M | 0.70M | 0.73M | 0.71M | 0.74M | 0.84M | 0.53M | 1.46M | 0.51M | 0.50M | 0.49M | | | 0.40M | 0.32M | 0.07M | | | | | | | | 1.02M | 1.00M | | | | 3.55M | 3.55M | 3.55M | 3.55M | 3.76M | 3.76M | 3.50M | 1.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | | | | | |
|
Short term Debt (Quarter)
|
0.34M | 0.55M | 0.55M | | 2.25M | | 2.20M | 2.44M | 2.72M | | 6.86M | 3.58M | 3.91M | 4.11M | 3.58M | 3.76M | 5.32M | 2.61M | 2.92M | 4.43M | 3.91M | 3.92M | 2.36M | 2.41M | | | 0.38M | 1.16M | 2.25M | 2.44M | 2.62M | 3.00M | 3.19M | 3.38M | 1.07M | | | | 1.08M | 0.00M | 0.00M | 0.00M | 24.75M | 0.00M | 0.00M | | | 3.75M | 3.81M | 0.54M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.34M | 1.27M | 1.28M | 1.61M | 1.76M | 1.89M | 1.87M | 2.05M | 2.06M | 2.06M | 1.90M | 1.86M | 1.76M | 1.61M | 1.84M | 0.00M | 0.00M | 0.00M | 2.02M | 0.00M | 0.00M | 0.00M | 0.54M | 1.59M | 0.47M | 0.43M |
|
Current Taxes (Quarter)
|
0.06M | 0.05M | 0.15M | 0.13M | 0.47M | 1.30M | | 0.24M | 0.72M | 0.86M | 0.44M | 0.19M | 0.33M | 0.30M | 0.19M | 1.02M | 0.83M | 0.44M | | 0.31M | | 0.03M | 0.06M | 0.18M | 0.11M | 0.28M | | 0.33M | 0.05M | 0.18M | 1.86M | 1.89M | | 0.59M | 0.40M | 4.55M | 0.25M | 0.22M | 0.30M | 302.00 | 157.00 | 211.00 | 0.28M | 325.00 | 165.00 | 172.00 | 0.21M | 0.25M | 0.29M | 0.33M |
|
Total Current Liabilities (Quarter)
|
11.92M | 17.92M | 16.86M | 16.39M | 16.27M | 17.77M | 14.60M | 14.41M | 19.19M | 15.82M | 23.30M | 15.25M | 18.87M | 19.60M | 15.25M | 17.08M | 23.51M | 24.01M | 21.67M | 20.71M | 21.88M | 20.31M | 18.06M | 19.21M | 16.31M | 14.34M | 13.71M | 19.54M | 18.48M | 17.84M | 18.26M | 26.38M | 26.06M | 26.63M | 28.38M | 26.92M | 23.14M | 23.79M | 28.21M | 0.02M | 0.03M | 0.09M | 85.06M | 0.03M | 0.03M | 0.03M | 25.92M | 28.09M | 29.00M | 32.48M |
|
Non-Current Debt (Quarter)
|
5.90M | 2.97M | 14.63M | | 16.06M | | 14.69M | 13.30M | 8.60M | 15.00M | 14.61M | 23.62M | 17.66M | 18.97M | 23.62M | 19.67M | 17.77M | 19.60M | 20.62M | 19.69M | 6.96M | 13.08M | 10.08M | 9.99M | | | 7.12M | 20.69M | 27.43M | 7.71M | 5.71M | 25.55M | 24.80M | 13.43M | 12.59M | 14.12M | | | 36.00M | 0.04M | 0.02M | | | 0.03M | 0.03M | 0.01M | 32.53M | 7.30M | 30.66M | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 4.37M | 4.37M | 4.37M | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | 1.26M | | | | | | | | | | | | 3.07M | | 11.09M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
0.07M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 5.01M | 5.04M | 3.88M | 4.13M | 5.09M | 5.42M | 5.23M | 4.58M | 6.44M | 5.94M | 3.37M | 2.69M | 2.25M | 3.63M | 1.56M | 3.05M | 0.00M | 0.00M | 0.00M | 3.81M | 0.01M | 0.00M | 0.01M | 3.77M | 5.04M | 0.98M | 0.84M |
|
Other Non-Current Liabilities (Quarter)
|
1.85M | 2.35M | 1.95M | 2.78M | 2.46M | 1.26M | 2.91M | 5.00M | 1.57M | 1.55M | 0.33M | 1.59M | 4.67M | 4.91M | 0.27M | 5.43M | 0.25M | 0.22M | 2.18M | 0.61M | 5.67M | 0.70M | 0.66M | | | | | 2.22M | 2.87M | 5.18M | 2.29M | 3.65M | 3.16M | 0.97M | 3.57M | 1.02M | | | | 10.00 | 0.00M | 0.00M | 4.11M | 0.00M | 0.00M | | 0.70M | 3.45M | 0.51M | 0.40M |
|
Total Non-Current Liabilities (Quarter)
|
33.61M | 49.05M | 48.57M | 46.22M | 46.83M | 50.03M | 34.00M | 42.02M | 41.60M | 41.44M | 58.14M | 39.14M | 36.83M | 38.86M | 40.45M | 33.23M | 65.18M | 69.96M | 63.32M | 62.66M | 41.36M | 41.28M | 33.91M | 37.41M | 37.87M | 38.41M | 47.13M | 68.86M | 62.37M | 59.89M | 62.53M | 67.82M | 68.05M | 71.10M | 68.14M | 43.31M | 42.68M | 52.37M | 93.94M | 0.09M | 0.10M | 0.09M | 88.87M | 0.08M | 0.07M | 0.07M | 67.14M | 66.99M | 70.90M | 32.48M |
|
Total Liabilities (Quarter)
|
35.46M | 51.40M | 50.52M | 48.99M | 49.29M | 51.29M | 36.91M | 47.02M | 43.18M | 42.99M | 58.47M | 40.73M | 41.50M | 43.78M | 40.73M | 38.65M | 65.42M | 70.18M | 65.50M | 63.27M | 47.02M | 41.98M | 34.57M | 37.41M | 37.87M | 38.41M | 47.13M | 71.08M | 65.23M | 65.07M | 64.82M | 71.47M | 71.21M | 72.07M | 71.70M | 44.32M | 42.68M | 52.37M | 93.94M | 0.09M | 0.10M | 0.10M | 92.98M | 0.09M | 0.08M | 0.07M | 67.84M | 70.44M | 71.41M | 32.89M |
|
Total Debt (Quarter)
|
6.24M | 3.52M | 15.18M | | 18.31M | | 16.89M | 15.74M | 11.32M | 15.00M | 21.46M | 27.20M | 21.58M | 23.08M | 27.20M | 23.42M | 23.09M | 22.21M | 23.54M | 24.12M | 10.87M | 17.01M | 12.44M | 12.40M | | | 7.50M | 21.85M | 29.68M | 10.15M | 8.33M | 28.55M | 27.99M | 16.81M | 13.66M | 14.12M | | | 37.08M | 0.04M | 0.03M | 0.00M | 24.75M | 0.03M | 0.03M | 0.01M | 32.53M | 11.05M | 34.47M | 0.54M |
|
Common Equity (Quarter)
|
1.68M | 2.75M | 8.10M | 7.39M | 7.75M | 8.21M | 16.36M | 16.58M | 22.41M | 25.27M | 25.93M | 40.49M | 39.81M | 40.29M | 40.49M | 39.70M | 41.07M | 42.11M | 39.13M | 39.47M | 60.11M | 62.85M | 65.70M | 65.25M | 66.17M | 67.59M | 68.46M | 67.06M | 61.72M | 64.03M | 65.46M | 65.39M | 68.06M | 72.03M | 76.59M | 0.09M | 0.09M | 0.10M | 100.74M | 0.08M | 0.08M | 0.09M | 85.54M | 83.55M | 83.16M | 82.94M | 82.27M | 81.82M | 78.29M | 50.69M |
|
Shareholder's Equity (Quarter)
|
1.68M | 2.75M | 8.10M | 7.39M | 7.75M | 8.21M | 16.36M | 16.58M | 22.41M | 25.27M | 25.93M | 40.49M | 39.81M | 40.29M | 40.49M | 39.70M | 41.07M | 42.11M | 39.13M | 39.47M | 60.11M | 62.85M | 65.70M | 65.25M | 66.17M | 67.59M | 68.46M | 67.06M | 61.72M | 64.03M | 65.46M | 65.39M | 68.06M | 72.03M | 76.59M | 0.09M | 0.09M | 0.10M | 100.74M | 0.08M | 0.08M | 0.09M | 85.54M | 83.55M | 83.16M | 82.94M | 82.27M | 81.82M | 78.29M | 50.69M |
|
Liabilities and Shareholders Equity (Quarter)
|
37.14M | 54.16M | 58.62M | 56.38M | 57.04M | 59.50M | 53.28M | 63.60M | 65.59M | 68.26M | 84.40M | 81.21M | 81.31M | 84.07M | 81.21M | 78.35M | 106.49M | 112.29M | 104.63M | 102.74M | 107.14M | 104.83M | 100.27M | 102.66M | 104.04M | 105.99M | 115.59M | 138.14M | 126.96M | 129.10M | 130.28M | 136.86M | 139.27M | 144.10M | 148.29M | 135.52M | 135.97M | 149.26M | 194.67M | 0.17M | 0.18M | 0.18M | 178.52M | 0.17M | 50.24M | 50.24M | 150.11M | 152.26M | 149.69M | 83.57M |
|
Retained Earnings (Quarter)
|
| | 6.98M | 5.45M | 5.70M | 6.06M | 5.56M | 5.73M | 3.57M | 5.75M | 5.41M | 4.26M | 3.94M | 4.12M | 4.26M | 3.39M | 3.49M | 4.44M | 1.37M | 1.65M | 4.18M | 6.21M | 8.00M | 7.23M | 7.96M | 9.09M | 8.76M | 7.17M | 1.82M | 3.88M | -0.12M | 4.73M | -0.06M | -0.05M | 0.06M | | 30.43M | | 33.66M | 0.02M | 0.02M | 0.02M | 16.93M | 0.01M | 0.01M | 0.01M | 11.96M | 11.23M | 7.50M | -20.71M |
|
Treasury Shares (Quarter)
|
| | | | | | 0.12M | | | | | | 0.17M | 0.12M | 0.03M | 0.12M | 0.12M | 0.12M | | 0.12M | 0.11M | 828.00 | 828.00 | 828.00 | 828.00 | 828.00 | 176.00 | 0.06M | 0.03M | 0.00M | 610.00 | 0.03M | | | | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.08M | | | | 74.82M | | 126.15M | 115.51M |