|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 63.23M | 0.01M | 0.01M | 70.50M | 0.01M | 71.52M | 80.87M | 0.01M | 0.01M | 79.83M | 0.01M | 82.98M | 70.00M | 0.01M | 0.01M | 0.01M | 62.91M | 70.90M | 83.06M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 63.23M | 0.01M | 0.01M | 70.50M | 0.01M | 71.52M | 80.87M | 0.01M | 0.01M | 79.83M | 0.01M | 82.98M | 70.00M | 0.01M | 0.01M | 0.01M | 62.91M | 70.90M | 83.06M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.02M | 26.31M | 11.40M | 14.77M | 18.18M | 26.96M | 24.53M | 16.47M | 10.21M | 31.60M | 18.42M | 14.27M | 10.95M | 31.73M | 23.05M | 15.79M | 12.43M | 32.77M | 23.40M | 13.77M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.72M | 1.20M | 0.69M | 0.91M | | 0.69M | 0.68M | 0.94M | 1.70M | 1.10M | 1.20M | 1.30M | 3.60M | 1.50M | 2.20M | 1.30M | 1.40M | 1.40M | 1.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.73M | 27.03M | 12.60M | 15.46M | 19.09M | 26.96M | 25.22M | 17.15M | 11.15M | 33.30M | 19.52M | 15.47M | 12.25M | 35.33M | 24.55M | 18.00M | 13.72M | 34.17M | 24.80M | 15.07M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.78M | 2.30M | 0.84M | 2.25M | 0.90M | 0.53M | 2.13M | 1.08M | 1.27M | 2.58M | 2.16M | 1.32M | 2.92M | 0.86M | 0.85M | 2.49M | 0.89M | 2.25M | 0.68M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.30M | 94.68M | 86.33M | 87.49M | 93.46M | 104.14M | 101.38M | 101.51M | 96.58M | 109.83M | 103.37M | 105.72M | 98.89M | 107.12M | 94.72M | 90.65M | 85.76M | 100.57M | 98.22M | 100.09M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.70M | 0.75M | 0.75M | 0.89M | 0.83M | 0.81M | 0.86M | 0.68M | 0.63M | 0.55M | 0.56M | 0.48M | 0.44M | 0.46M | 0.52M | 0.53M | 0.67M | 0.80M | 0.93M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | | | | 28.23M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51M | 2.61M | 1.38M | 3.10M | 3.22M | 0.87M | 0.82M | 1.01M | 1.16M | 2.32M | 1.43M | 1.77M | 1.95M | 1.78M | 1.25M | 1.43M | 1.61M | 28.59M | 1.31M | 28.04M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.70M | 0.75M | 0.75M | 0.89M | 0.83M | 0.81M | 0.86M | 0.68M | 0.63M | 0.55M | 0.56M | 0.48M | 0.44M | 0.46M | 0.52M | 0.53M | 0.67M | 0.80M | 0.93M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.18M | 114.56M | 109.14M | 110.33M | 116.42M | 126.01M | 122.62M | 122.67M | 117.25M | 130.12M | 122.97M | 125.44M | 120.32M | 127.85M | 114.92M | 111.26M | 106.22M | 148.00M | 144.61M | 146.77M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 3.07M | 1.72M | 1.58M | 2.10M | 1.71M | 1.94M | 1.20M | 1.50M | 2.04M | 0.85M | 1.78M | 1.53M | 2.73M | 1.91M | 1.84M | 1.97M | 2.60M | 1.51M | 1.42M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 3.07M | 1.72M | 1.58M | 2.10M | 1.71M | 1.94M | 1.20M | 1.50M | 2.04M | 0.85M | 1.78M | 1.53M | 2.73M | 1.91M | 1.84M | 1.97M | 2.60M | 1.51M | 1.42M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.41M | 2.64M | 2.45M | 6.40M | 8.13M | 3.72M | 3.38M | 6.44M | 7.39M | 3.07M | 5.93M | 5.84M | 6.93M | 7.64M | 2.51M | 2.77M | 3.98M | 6.75M | 5.59M | 4.78M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | | | | 1.48M | | | | 3.33M | | | | 1.32M | | | | 1.45M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 1.47M | 1.33M | 1.18M | 1.07M | 1.04M | 1.02M | 1.00M | 0.97M | 0.83M | 0.69M | 0.59M | 1.19M | 1.18M | 1.17M | 1.09M | 1.19M | 1.22M | 1.24M | 1.52M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | 0.94M | | | | 1.02M | | | | 0.42M | | | | 0.10M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.70M | 46.21M | 40.59M | 39.01M | 38.05M | 45.64M | 44.66M | 41.77M | 35.11M | 47.76M | 41.96M | 40.88M | 34.34M | 45.99M | 41.03M | 37.36M | 35.37M | 48.77M | 45.20M | 42.09M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.03M | 63.54M | 53.22M | 51.14M | 53.48M | 62.02M | 58.17M | 55.50M | 50.46M | 63.72M | 53.84M | 53.29M | 49.62M | 62.61M | 52.91M | 49.28M | 49.74M | 62.15M | 55.91M | 52.78M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | 3.33M | 2.72M | 2.54M | 2.99M | 3.79M | 3.67M | 2.97M | 2.23M | 2.10M | 2.41M | 2.99M | 3.16M | 3.28M | 2.88M | 3.01M | 1.38M | 1.77M | 2.21M | 2.36M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.80M | 3.35M | 3.09M | 2.82M | 2.54M | 2.27M | 2.04M | 1.91M | 1.76M | 1.62M | 1.47M | 2.80M | 2.59M | 2.46M | 2.79M | 2.61M | 2.45M | 2.16M | 2.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.83M | 0.83M | 0.89M | 0.87M | 0.81M | 0.72M | 0.79M | 0.82M | 0.84M | 0.83M | 0.90M | 0.89M | 0.87M | 0.94M | 0.92M | 0.90M | 0.91M | 0.81M | 0.84M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.77M | 67.67M | 59.28M | 56.77M | 59.29M | 68.34M | 64.11M | 60.51M | 54.59M | 67.58M | 57.87M | 57.75M | 55.58M | 68.48M | 58.23M | 55.08M | 53.73M | 66.37M | 60.27M | 57.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.59M | 68.50M | 60.12M | 57.66M | 60.16M | 69.15M | 64.83M | 61.30M | 55.41M | 68.42M | 58.70M | 58.65M | 56.46M | 69.36M | 59.17M | 56.00M | 54.63M | 67.27M | 61.08M | 57.98M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.59M | 46.06M | 49.03M | 52.66M | 56.26M | 56.86M | 57.78M | 61.37M | 61.84M | 61.70M | 64.27M | 66.79M | 63.86M | 58.50M | 55.75M | 55.26M | 51.59M | 80.73M | 83.53M | 88.78M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.59M | 46.06M | 49.03M | 52.66M | 56.26M | 56.86M | 57.78M | 61.37M | 61.84M | 61.70M | 64.27M | 66.79M | 63.86M | 58.50M | 55.75M | 55.26M | 51.59M | 80.73M | 83.53M | 88.78M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.18M | 114.56M | 109.14M | 110.33M | 116.42M | 126.01M | 122.62M | 122.67M | 117.25M | 130.12M | 122.97M | 125.44M | 120.32M | 127.85M | 114.92M | 111.26M | 106.22M | 148.00M | 144.61M | 146.77M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.79M | 0.87M | 1.26M | 2.14M | 3.54M | 4.21M | 4.63M | 5.52M | 6.15M | 6.38M | 6.38M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -333.16M | -1.22M | -330.56M | -331.38M | -332.00M | -2.69M | -3.84M | -333.67M | -2.50M | -2.12M | -2.88M | -2.10M | -325.17M | -2.24M | -323.01M | -322.34M | -1.39M | -0.34M | -288.59M | -286.25M |