|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 8.23M | 11.13M | 8.36M | 5.40M | 7.43M | 7.53M | 11.60M | 9.04M | 16.43M | 11.26M | 12.09M | 14.54M | 12.93M | 20.35M | 9.93M | 15.34M | 12.24M | 16.68M | 10.11M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 8.23M | 11.13M | 8.36M | 5.40M | 7.43M | 7.53M | 11.60M | 9.04M | 16.43M | 11.26M | 12.09M | 14.54M | 12.93M | 20.35M | 9.93M | 15.34M | 12.24M | 16.68M | 10.11M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31M | 21.02M | 87.67M | 16.59M | 24.18M | 38.53M | 35.30M | 24.79M | 47.82M | 51.17M | 43.17M | 46.32M | 50.12M | 56.06M | 63.93M | 52.19M | 57.65M | 76.05M | 68.63M | 60.37M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 8.73M | 5.91M | 7.70M | 11.94M | 10.08M | 14.40M | 11.45M | 12.20M | 15.96M | 21.80M | 1.66M | 1.12M | 24.60M | 2.77M | 22.73M | 26.69M | 1.10M | 23.33M | 1.24M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | 29.75M | 93.58M | 24.28M | 36.12M | 48.61M | 49.70M | 36.24M | 60.02M | 67.12M | 64.96M | 47.98M | 51.24M | 80.66M | 66.69M | 74.92M | 84.34M | 77.15M | 91.96M | 61.61M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11M | 3.54M | 2.79M | 5.27M | 4.47M | 3.95M | 3.17M | 5.97M | 4.85M | 3.52M | 2.69M | 5.11M | 4.25M | 4.09M | 3.10M | 5.11M | 4.56M | 5.03M | 3.61M | 6.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.97M | 42.98M | 46.64M | 39.82M | 49.10M | 70.39M | 65.40M | 59.73M | 81.80M | 95.18M | 89.82M | 89.12M | 101.35M | 110.43M | 124.85M | 104.20M | 121.62M | 144.92M | 131.75M | 123.24M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.49M | 22.95M | 22.70M | 22.58M | 29.56M | 32.66M | 33.21M | 35.15M | 36.20M | 36.53M | 36.28M | 36.98M | 37.85M | 38.14M | 53.27M | 52.32M | 54.09M | 53.47M | 52.88M | 54.18M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 1.81M | 1.81M | 1.81M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 7.43M | 7.43M | 7.43M | 9.87M | 9.87M | 9.87M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 2.43M | 2.31M | 2.66M | 4.01M | 3.87M | 4.55M | 3.61M | 4.55M | 3.38M | 3.27M | 3.17M | 4.55M | 3.07M | 5.67M | 5.67M | 3.61M | 4.90M | 7.46M | 7.46M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.24M | 4.12M | 4.47M | 8.10M | 7.96M | 8.64M | 7.70M | 8.64M | 7.47M | 7.36M | 7.25M | 8.64M | 7.15M | 13.10M | 13.10M | 11.04M | 14.76M | 17.33M | 17.33M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.11M | 27.19M | 26.83M | 26.62M | 38.01M | 42.23M | 42.52M | 45.11M | 47.43M | 47.33M | 46.56M | 47.00M | 47.49M | 47.82M | 67.25M | 66.02M | 67.50M | 70.28M | 69.24M | 70.64M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.08M | 70.17M | 73.47M | 66.44M | 87.11M | 112.63M | 107.92M | 104.84M | 129.24M | 142.51M | 136.38M | 136.12M | 148.85M | 158.25M | 192.10M | 170.23M | 189.12M | 215.21M | 200.99M | 193.88M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 7.29M | 7.34M | 6.85M | 11.34M | 20.31M | 14.98M | 14.16M | 18.83M | 22.03M | 22.26M | 18.67M | 19.45M | 23.67M | 26.83M | 22.59M | 24.35M | 30.73M | 24.33M | 21.27M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 15.03M | 14.51M | 2.24M | 3.51M | 23.16M | 22.61M | 25.41M | 28.25M | 19.85M | 14.91M | 22.49M | 10.26M | 10.29M | 10.32M | 10.34M | 10.37M | 10.40M | 10.42M | 10.45M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46M | 22.31M | 21.85M | 9.08M | 14.84M | 43.48M | 37.59M | 39.57M | 47.08M | 41.87M | 37.17M | 41.16M | 29.71M | 33.97M | 37.14M | 32.93M | 34.72M | 41.13M | 34.75M | 31.72M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 5.60M | 5.57M | 6.12M | 7.83M | 11.27M | 8.81M | 8.26M | 10.32M | 13.10M | 11.58M | 10.88M | 12.02M | 13.86M | 10.30M | 12.75M | 15.93M | 15.92M | 13.19M | 16.15M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.31M | 3.40M | 14.51M | 2.24M | 3.51M | 4.06M | 4.58M | 25.41M | 28.25M | 19.85M | 14.91M | 22.49M | 10.26M | 10.29M | 10.07M | 9.75M | 10.37M | 10.40M | 11.04M | 10.45M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.51M | 0.74M | 1.21M | 1.08M | 1.23M | 1.29M | 1.11M | 0.91M | 1.10M | 1.13M | 1.14M | 1.06M | 1.06M | 1.21M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.10M | | | | | | | | 5.69M | 2.20M | 2.29M | 0.30M | 0.41M | | 0.17M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | 3.15M | 7.53M | 4.21M | 6.01M | 6.03M | 8.61M | 7.04M | 16.58M | 17.74M | 17.66M | 16.31M | 17.94M | 16.95M | 22.53M | 22.94M | 27.66M | 28.32M | 31.02M | 29.47M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.35M | 34.46M | 28.12M | 22.29M | 33.12M | 65.42M | 60.10M | 60.32M | 80.05M | 79.90M | 74.37M | 76.77M | 73.65M | 74.25M | 83.45M | 79.80M | 91.00M | 97.98M | 91.22M | 87.85M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.07M | 9.02M | 8.27M | 7.88M | 14.43M | 13.49M | 14.44M | 13.68M | 12.73M | 18.87M | 17.03M | 16.09M | 14.50M | 17.19M | 39.22M | 30.61M | 37.60M | 50.26M | 40.50M | 15.41M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 2.03M | 2.48M | 2.27M | 2.88M | 4.46M | 4.03M | 3.73M | 5.16M | 6.87M | 7.65M | 7.20M | 7.28M | 6.49M | 6.87M | 4.65M | 4.74M | 6.75M | 7.73M | 7.92M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.97M | 1.51M | 2.43M | 2.27M | 1.69M | 1.49M | 1.37M | 1.63M | 1.52M | 1.38M | 1.24M | 0.98M | 0.94M | 1.17M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.13M | 45.52M | 38.87M | 32.43M | 50.43M | 84.39M | 79.54M | 79.24M | 100.37M | 107.92M | 100.74M | 101.55M | 96.81M | 99.55M | 131.06M | 116.45M | 134.58M | 155.97M | 140.39M | 112.35M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.38M | 12.42M | 22.78M | 10.12M | 17.94M | 17.55M | 19.02M | 39.09M | 40.98M | 38.72M | 31.94M | 38.58M | 24.76M | 27.48M | 49.30M | 40.36M | 47.97M | 60.66M | 51.54M | 25.86M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.99M | 24.65M | 24.59M | 23.98M | 26.62M | 28.24M | 28.38M | 25.60M | 28.87M | 34.59M | 35.64M | 34.56M | 52.04M | 58.69M | 61.05M | 53.78M | 54.45M | 59.24M | 60.60M | 81.53M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.99M | 24.65M | 24.59M | 23.98M | 26.62M | 28.24M | 28.38M | 25.60M | 28.87M | 34.59M | 35.64M | 34.56M | 52.04M | 58.69M | 61.05M | 53.78M | 54.45M | 59.24M | 60.60M | 81.53M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.08M | 70.17M | 73.47M | 66.44M | 87.11M | 112.63M | 107.92M | 104.84M | 129.24M | 142.51M | 136.38M | 136.12M | 148.85M | 158.25M | 192.10M | 170.23M | 189.12M | 215.21M | 200.99M | 193.88M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.25M | 0.07M | 1.32M | 1.32M | 1.32M | 0.01M | 0.05M | 1.29M | 1.29M | 1.40M | 0.03M | 1.50M | 0.04M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.73M | -36.02M | -24.86M | -25.45M | -23.83M | -32.27M | -32.13M | -34.84M | -31.42M | -25.70M | -24.65M | -25.76M | -8.25M | -1.59M | -1.24M | -8.54M | -6.96M | -3.22M | -1.01M | -1.35M |