|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.32M | 7.91M | 3.49M | 1.54M | 4.97M | 3.62M | 3.85M | 3.01M | 5.37M | 2.72M | 3.72M | 4.21M | 3.24M | 2.96M | 2.07M | 3.70M | 2.65M | 2.78M | 2.30M | 2.91M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51M | 1.84M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | 9.74M | 3.49M | 1.54M | 4.97M | 3.62M | 3.85M | 3.01M | 5.37M | 2.72M | 3.72M | 4.21M | 3.24M | 2.96M | 2.07M | 3.70M | 2.65M | 2.78M | 2.30M | 2.91M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.64M | 13.73M | 15.27M | 18.39M | 22.20M | 18.34M | 18.86M | 20.49M | 24.98M | 18.99M | 18.59M | 22.23M | 31.76M | 22.27M | 19.65M | 22.12M | 23.42M | 17.73M | 16.10M | 17.96M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.64M | 13.73M | 15.27M | 18.39M | 22.20M | 18.34M | 18.86M | 20.49M | 24.98M | 18.99M | 18.59M | 22.23M | 31.76M | 22.27M | 19.65M | 22.12M | 23.42M | 17.73M | 16.10M | 17.96M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 4.00M | 4.56M | 4.18M | 3.56M | 5.73M | 3.88M | 4.29M | 3.81M | 3.60M | 4.79M | 4.24M | 3.03M | 3.75M | 3.96M | 3.59M | 3.66M | 3.28M | 3.59M | 3.46M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.84M | 27.47M | 23.49M | 24.46M | 30.73M | 27.69M | 26.59M | 27.79M | 34.16M | 26.51M | 27.11M | 30.89M | 38.03M | 29.33M | 26.01M | 29.65M | 29.98M | 25.75M | 23.93M | 24.48M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.11M | 21.98M | 21.20M | 20.58M | 20.71M | 20.94M | 21.36M | 21.25M | 21.88M | 22.13M | 23.38M | 25.27M | 24.49M | 23.17M | 21.90M | 20.39M | 18.44M | 16.74M | 14.92M | 13.29M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 5.65M | 5.97M | 6.08M | 1.86M | 1.92M | 1.67M | 1.87M | 1.93M | 1.83M | 1.86M | 1.84M | 1.92M | 0.96M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.70M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M | 120.70M | 120.30M | 120.61M | 120.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M | 0.10M | 15.47M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.50M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M | 144.50M | 144.10M | 120.71M | 136.07M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | | | 1.85M | 2.09M | 3.20M | 3.37M | 3.85M | 4.02M | 4.15M | 4.00M | 4.10M | 4.05M | 3.94M | 3.78M | 3.62M | 3.25M | 2.99M | 2.79M | 2.58M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.47M | 195.53M | 195.69M | 197.12M | 197.69M | 198.53M | 196.20M | 198.91M | 198.85M | 197.20M | 192.63M | 194.31M | 193.87M | 195.06M | 193.39M | 191.72M | 182.09M | 179.19M | 168.55M | 163.76M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.31M | 223.00M | 219.18M | 221.58M | 228.42M | 226.22M | 222.79M | 226.70M | 233.01M | 223.71M | 219.74M | 225.20M | 231.90M | 224.38M | 219.39M | 221.37M | 212.07M | 204.94M | 192.48M | 188.24M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.01M | 13.32M | 16.14M | 15.86M | 11.92M | 16.99M | 19.65M | 23.82M | 12.40M | 14.26M | 15.73M | 17.41M | 14.61M | 12.21M | 14.66M | 16.15M | 11.69M | 13.65M | 13.47M | 13.64M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.01M | 13.32M | 16.14M | 15.86M | 11.92M | 16.99M | 19.65M | 23.82M | 12.40M | 14.26M | 15.73M | 17.41M | 14.61M | 12.21M | 14.66M | 16.15M | 11.69M | 13.65M | 13.47M | 13.64M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | 2.25M | 2.10M | 2.39M | 2.42M | 2.42M | 2.32M | 0.10M | | | 0.97M | 2.01M | 2.14M | 1.72M | 1.86M | 1.62M | 1.67M | 1.70M | 1.73M | 1.79M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.00M | | | 0.60M | 0.62M | 0.38M | 0.03M | 0.28M | | 0.11M | | 1.06M | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.76M | 42.23M | 42.49M | 45.22M | 55.79M | 53.37M | 51.45M | 50.12M | 58.08M | 52.77M | 48.33M | 49.46M | 55.04M | 51.71M | 46.11M | 44.93M | 50.12M | 46.48M | 40.71M | 39.65M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.98M | 58.80M | 60.73M | 63.46M | 70.73M | 73.40M | 73.81M | 74.08M | 70.76M | 67.03M | 65.14M | 68.88M | 72.85M | 65.63M | 62.63M | 62.71M | 63.49M | 61.83M | 55.92M | 55.08M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.62M | 15.66M | 17.69M | 22.73M | 32.77M | 30.00M | 30.00M | 30.00M | 46.00M | 43.00M | 40.00M | 38.00M | 41.00M | 35.00M | 32.00M | 32.00M | 33.00M | 30.00M | 30.00M | 30.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.96M | 0.92M | 0.93M | 1.00M | 0.77M | 0.80M | 0.74M | 0.77M | 0.67M | 0.51M | 0.51M | 0.68M | 0.56M | 0.80M | 0.52M | 0.54M | 0.38M | 0.27M | 0.29M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61M | 8.93M | 9.17M | 9.31M | 7.49M | 6.22M | 5.63M | 5.51M | 4.67M | 3.44M | 2.34M | 9.11M | 3.19M | 2.26M | 1.86M | 1.37M | 1.16M | 0.97M | 0.18M | 0.12M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 10.44M | 9.69M | 6.98M | 8.78M | 8.19M | 7.59M | 8.43M | 8.01M | 7.50M | 7.97M | 8.55M | 8.16M | 9.53M | 9.17M | 8.99M | 10.21M | 8.20M | 9.49M | 7.39M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 1.94M | 0.99M | 0.80M | 0.99M | 0.97M | 0.95M | 0.80M | 0.73M | 0.53M | 0.51M | 0.49M | 0.46M | 0.43M | 0.41M | 0.39M | 0.36M | 0.34M | 0.32M | 0.57M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.55M | 93.56M | 98.03M | 104.42M | 119.22M | 117.15M | 116.50M | 119.67M | 131.03M | 122.71M | 116.14M | 117.17M | 124.86M | 114.13M | 107.67M | 106.66M | 107.81M | 102.11M | 94.88M | 93.17M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.88M | 95.50M | 99.02M | 105.22M | 120.21M | 118.12M | 117.45M | 120.47M | 131.76M | 123.24M | 116.65M | 117.66M | 125.32M | 114.56M | 108.08M | 107.05M | 108.17M | 102.45M | 95.20M | 93.74M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.62M | 15.66M | 17.69M | 22.73M | 32.77M | 30.00M | 30.00M | 30.00M | 46.00M | 43.00M | 40.00M | 38.00M | 41.00M | 35.00M | 32.00M | 32.00M | 33.00M | 30.00M | 30.00M | 30.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.43M | 127.50M | 120.16M | 116.36M | 108.20M | 108.11M | 105.33M | 106.24M | 101.25M | 100.48M | 103.09M | 107.54M | 106.58M | 109.82M | 111.31M | 114.33M | 103.90M | 102.50M | 97.28M | 94.51M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.43M | 127.50M | 120.16M | 116.36M | 108.20M | 108.11M | 105.33M | 106.24M | 101.25M | 100.48M | 103.09M | 107.54M | 106.58M | 109.82M | 111.31M | 114.33M | 103.90M | 102.50M | 97.28M | 94.51M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.31M | 223.00M | 219.18M | 221.58M | 228.42M | 226.22M | 222.79M | 226.70M | 233.01M | 223.71M | 219.74M | 225.20M | 231.90M | 224.38M | 219.39M | 221.37M | 212.07M | 204.94M | 192.48M | 188.24M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.11M | 21.80M | 2,945.93M | 24.83M | 26.90M | 27.59M | 28.40M | | 30.72M | 2.57M | | 1.66M | 32.53M | 32.55M | 32.62M | 32.66M | 0.31M | 2.90M | 35.23M | 11.16M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.22M | | 24.00M | -0.06M | -0.05M | 26.98M | 26.05M | -0.48M | 29.20M | 29.07M | -0.07M | 32.23M | -0.06M | 31.66M | | 0.00M | -0.03M | -0.01M | 17.62M | 18.97M |