|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 8.70M | | | 10.83M | | | 4.90M | 5.51M | 4.50M | 2.62M | 2.89M | 2.75M | 3.20M | 9.79M | 10.30M | 8.52M | 7.10M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 8.70M | | | 10.83M | | | 4.90M | 5.51M | 4.50M | 2.62M | 2.89M | 2.75M | 3.20M | 9.79M | 10.30M | 8.52M | 7.10M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.32M | 8.15M | 8.19M | 8.56M | 9.51M | 9.40M | 9.00M | 8.05M | 8.01M | 9.00M | 7.70M | 7.89M | 9.53M | 9.03M | 10.47M | 15.78M | 11.20M | 10.47M | 11.54M | 12.07M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 3.68M | 3.99M | 4.16M | 4.11M | 4.37M | 4.32M | 3.71M | 4.99M | 4.23M | 4.00M | 4.38M | 5.94M | 5.54M | 6.63M | 5.79M | 5.40M | 5.33M | 7.17M | 6.16M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.34M | 11.83M | 12.18M | 12.72M | 13.62M | 13.77M | 13.32M | 11.77M | 13.00M | 13.23M | 11.70M | 12.28M | 15.47M | 14.57M | 17.10M | 21.57M | 16.60M | 15.81M | 18.71M | 18.22M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.86M | 0.73M | 0.56M | 1.14M | 0.96M | 0.83M | 0.66M | 1.33M | 1.10M | 0.78M | 0.83M | 1.50M | 1.25M | 0.86M | 0.71M | 1.37M | 1.22M | 1.28M | 0.99M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.63M | 12.60M | 13.70M | 17.82M | 19.66M | 18.37M | 20.61M | 20.36M | 19.46M | 14.92M | 14.02M | 13.20M | 13.64M | 13.18M | 14.08M | 19.70M | 22.36M | 21.01M | 21.33M | 20.18M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.09M | 6.76M | 6.98M | 6.99M | 7.13M | 7.70M | 7.71M | 7.85M | 7.19M | 7.37M | 6.94M | 6.53M | 5.72M | 5.27M | 4.97M | 5.04M | 4.38M | 4.23M | 3.95M | 3.71M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | 0.34M | 2.23M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.96M | 15.51M | 15.59M | 15.76M | 15.71M | 16.02M | 15.76M | 15.79M | 14.85M | 14.98M | 14.28M | 13.59M | 12.49M | 11.76M | 11.16M | 10.93M | 9.99M | 9.53M | 8.83M | 8.26M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.59M | 28.11M | 29.30M | 33.58M | 35.38M | 34.39M | 36.36M | 36.15M | 34.31M | 29.91M | 28.29M | 26.79M | 26.13M | 24.93M | 25.24M | 30.63M | 32.34M | 30.55M | 30.16M | 28.45M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 3.35M | 3.48M | 3.74M | 2.87M | 2.54M | 4.61M | 4.30M | 5.33M | 5.76M | 4.54M | 4.76M | 5.80M | 5.24M | 4.85M | 5.09M | 4.25M | 4.84M | 5.99M | 5.73M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 3.35M | 3.48M | 3.74M | 2.87M | 2.54M | 4.61M | 4.30M | 5.33M | 5.76M | 4.54M | 4.76M | 5.80M | 5.24M | 4.85M | 5.09M | 4.25M | 4.84M | 5.99M | 5.73M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 1.98M | 1.91M | 2.03M | 2.41M | 1.96M | 1.67M | 2.03M | 2.27M | 2.09M | 2.02M | 2.43M | 2.16M | 2.10M | 2.23M | 2.27M | 2.56M | 1.80M | 2.19M | 3.35M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.07M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.12M | 0.10M | 0.08M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.93M | 1.01M | 1.05M | 1.10M | 1.13M | 1.17M | 1.21M | 1.24M | 1.27M | 1.30M | 1.34M | 1.37M | 1.40M | 1.43M | 1.47M | 1.51M | 1.52M | 1.53M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.26M | 5.48M | 6.13M | 8.70M | 11.10M | 10.90M | 11.20M | 13.16M | 12.78M | 11.10M | 13.00M | 13.33M | 12.09M | 10.31M | 10.22M | 10.92M | 15.44M | 14.43M | 12.34M | 10.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20M | 11.68M | 12.46M | 15.50M | 17.48M | 16.62M | 18.74M | 20.80M | 21.73M | 20.38M | 20.95M | 21.97M | 21.54M | 19.16M | 18.86M | 19.87M | 23.85M | 22.70M | 22.14M | 20.68M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.06M | 0.10M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.78M | 8.65M | 8.53M | 8.62M | 8.41M | 9.23M | 8.96M | 8.87M | 7.39M | 7.11M | 6.78M | 7.74M | 6.09M | 5.74M | 6.78M | 6.44M | 4.63M | 4.24M | 5.27M | 3.37M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.24M | 0.23M | 0.23M | 0.39M | 0.66M | 0.62M | 0.59M | 0.55M | 0.51M | 0.48M | 0.44M | 0.40M | 0.36M | 0.32M | 0.28M | 0.09M | 0.07M | 0.05M | 0.03M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.98M | 20.33M | 20.99M | 24.12M | 25.89M | 24.75M | 26.57M | 28.50M | 29.12M | 27.49M | 27.73M | 28.41M | 27.63M | 24.90M | 24.23M | 24.87M | 28.49M | 26.94M | 25.89M | 24.04M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.16M | 20.57M | 21.23M | 24.35M | 26.28M | 25.41M | 27.19M | 29.09M | 29.68M | 28.00M | 28.20M | 28.84M | 28.04M | 25.27M | 24.56M | 25.16M | 28.57M | 27.01M | 25.93M | 24.07M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43M | 7.54M | 8.07M | 9.24M | 9.10M | 8.98M | 9.17M | 7.06M | 4.64M | 1.90M | 0.09M | -2.06M | -1.90M | -0.33M | 0.68M | 5.47M | 3.77M | 3.54M | 4.23M | 4.28M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43M | 7.54M | 8.07M | 9.24M | 9.10M | 8.98M | 9.17M | 7.06M | 4.64M | 1.90M | 0.09M | -2.06M | -1.90M | -0.33M | 0.68M | 5.47M | 3.77M | 3.54M | 4.23M | 4.28M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.59M | 28.11M | 29.30M | 33.58M | 35.38M | 34.39M | 36.36M | 36.15M | 34.31M | 29.91M | 28.29M | 26.79M | 26.13M | 24.93M | 25.24M | 30.63M | 32.34M | 30.55M | 30.16M | 28.45M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.12M | 0.00M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.53M | -72.70M | -72.42M | -71.60M | -71.98M | -72.30M | -72.32M | -74.80M | -77.32M | -79.90M | -81.95M | -84.48M | -84.59M | -83.30M | -82.60M | -78.10M | -79.89M | -80.36M | -80.12M | -80.40M |