|
Cash & Equivalents (Quarter)
|
| | | | | | | | 3.53M | 3.57M | 37.80M | 30.52M | 0.11M | 14.54M | 8.30M | 0.08M | 0.07M | 6.62M | 7.40M | 0.28M | 0.34M | 13.10M | 5.80M | 0.20M | 0.24M | 4.40M | 0.14M | 0.11M |
|
Short-term Investments (Quarter)
|
| | | | | | | | 0.05M | 0.05M | 0.05M | 0.40M | 0.09M | 0.29M | 0.01M | 0.03M | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | 3.58M | 3.62M | 37.85M | 30.92M | 0.20M | 14.84M | 8.31M | 0.11M | 0.07M | 6.62M | 7.40M | 0.28M | 0.34M | 13.10M | 5.80M | 0.20M | 0.24M | 4.40M | 0.14M | 0.11M |
|
Receivables - Net (Quarter)
|
| | | | | | | | 4.10M | 3.63M | 3.98M | 4.16M | 5.02M | 4.23M | 3.07M | 3.41M | 4.33M | 4.12M | 3.35M | 3.00M | 3.92M | 3.21M | 3.15M | 3.13M | 6.08M | 8.13M | 3.72M | 5.41M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 4.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M |
|
Receivables (Quarter)
|
| | | | | | | | 4.10M | 3.63M | 3.98M | 4.16M | 5.02M | 4.23M | 3.07M | 3.41M | 4.33M | 4.12M | 3.35M | 3.00M | 7.92M | 7.21M | 7.15M | 6.13M | 9.08M | 11.13M | 6.72M | 8.41M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | 0.96M | 2.15M | 2.63M | 2.70M | 2.79M | 4.80M | 3.67M | 3.47M | 3.56M | 3.60M | 3.70M | 4.60M | 4.85M | 5.34M | 5.65M | 6.96M | 6.77M | 7.36M | 7.81M | 5.13M |
|
Current Assets (Quarter)
|
| | | | | | | | 31.06M | 28.83M | 54.45M | 46.22M | 33.83M | 32.82M | 18.82M | 18.30M | 24.84M | 21.64M | 23.19M | 22.29M | 33.92M | 35.01M | 24.96M | 30.77M | 33.95M | 37.50M | 35.92M | 30.94M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | 0.97M | 1.01M | 1.25M | 1.54M | 3.05M | 3.11M | 2.94M | 2.83M | 2.71M | 2.46M | 2.34M | 2.22M | 2.02M | 1.95M | 1.85M | 1.78M | 1.72M | 1.66M | 1.61M | 1.57M |
|
Goodwill (Quarter)
|
| | | | | | | | 0.50M | 19.54M | 0.50M | 25.41M | 0.50M | 25.47M | 25.61M | 25.61M | 25.61M | 25.61M | 25.61M | 25.61M | 19.34M | 19.34M | 21.50M | 21.50M | 21.50M | 21.50M | 17.67M | 17.67M |
|
Intangibles (Quarter)
|
| | | | | | | | 22.73M | 23.96M | 24.24M | 3.60M | 28.43M | 3.60M | 27.26M | 26.61M | 25.54M | 24.64M | 23.91M | 23.08M | 17.42M | 17.54M | 20.23M | 19.56M | 18.91M | 18.21M | 18.58M | 17.76M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | 23.23M | 43.50M | 24.74M | 29.01M | 28.93M | 29.07M | 52.87M | 52.22M | 51.15M | 50.24M | 49.52M | 48.69M | 36.76M | 36.88M | 41.73M | 41.06M | 40.40M | 39.71M | 36.24M | 35.43M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | 0.07M | 0.10M | 0.09M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.08M | 0.07M | 0.03M | 0.08M | 0.10M | 0.09M | 0.11M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | -29.22M | -26.99M | 50.48M | -46.22M | -32.03M | -30.60M | 61.37M | -18.29M | -24.70M | 57.16M | 56.06M | 55.96M | 46.30M | 45.92M | 50.44M | 50.24M | 46.50M | 45.74M | 42.12M | 41.16M |
|
Assets (Quarter)
|
| | | | | | | | 1.84M | 1.84M | 104.93M | | 1.80M | 2.22M | 80.19M | 0.00M | 0.14M | 78.80M | 79.26M | 78.25M | 80.22M | 80.93M | 75.40M | 81.02M | 80.45M | 83.24M | 78.04M | 72.10M |
|
Accounts Payables (Quarter)
|
| | | | | | | | 4.61M | 4.02M | 5.30M | 4.89M | 6.09M | 4.92M | 3.34M | 3.99M | 4.70M | 3.40M | 3.40M | 3.83M | 4.87M | 4.93M | 4.30M | 5.20M | 8.78M | 10.59M | 5.65M | 8.51M |
|
Notes Payables (Quarter)
|
| | | | | | | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | 4.63M | 4.03M | 5.30M | 4.89M | 6.09M | 4.92M | 3.34M | 3.99M | 4.70M | 3.40M | 3.40M | 3.83M | 4.87M | 4.93M | 4.30M | 5.20M | 8.78M | 10.59M | 5.65M | 8.51M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | 4.50M | 4.99M | 4.49M | 5.58M | 3.95M | 5.18M | 3.40M | 3.81M | 3.49M | 3.03M | 2.68M | 3.71M | 2.64M | 1.00M | 4.89M | 5.86M | 4.92M | 5.06M | 5.97M | 5.81M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | 2.02M | 1.75M | 1.42M | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | 0.60M | 1.21M | 9.58M | 8.16M | 0.23M | 1.00M | 3.58M | 4.48M | 0.10M | | 8.36M | 8.52M | 3.50M | 8.64M | 4.56M | 9.27M | 12.63M | 8.91M | 15.11M | 12.59M |
|
Current Leases (Quarter)
|
| | | | | | | | 1.94M | 1.73M | 0.87M | 1.10M | 1.38M | 1.55M | 1.61M | 0.27M | 1.62M | 1.51M | 1.50M | 1.51M | 1.20M | 1.27M | 1.24M | 1.48M | 1.51M | 1.58M | 1.66M | 1.73M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | 24.50M | 25.77M | 21.07M | 20.19M | 17.77M | 20.68M | 12.50M | 14.18M | 17.40M | 15.12M | 16.35M | 17.81M | 22.29M | 22.65M | 19.38M | 25.97M | 28.27M | 26.64M | 33.90M | 33.90M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | 0.96M | 1.36M | 0.98M | 0.15M | 0.28M | 0.27M | 0.13M | 0.11M | 3.43M | 3.45M | 3.47M | 3.74M | 3.59M | 5.09M | 5.09M | 5.09M | 5.08M | 5.08M | 0.08M | 2.08M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | 3.30M | 0.36M | | | 3.30M | 3.30M | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | 4.80M | 2.85M | 3.56M | 3.69M | 5.64M | 5.42M | 6.85M | 4.84M | 4.57M | 4.11M | 5.33M | 6.14M | 4.36M | 5.06M | 3.52M | 5.30M | 3.66M | 5.10M | 3.30M | 4.77M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | -0.02M | -0.02M | | | | | 0.30M | 0.30M | 0.30M | 0.31M | 0.38M | 0.39M | 0.34M | 1.95M | 2.73M | 2.73M | 2.73M | 4.62M | 3.33M | 3.32M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | 28.40M | 29.16M | | | | | 17.87M | 19.13M | 25.40M | 22.68M | 23.64M | 25.93M | 26.74M | 31.87M | 27.99M | 34.88M | 37.02M | 35.24M | 37.27M | 39.03M |
|
Total Liabilities (Quarter)
|
| | | | | | | | 28.39M | 29.14M | 24.78M | 24.03M | 23.69M | 26.37M | 18.17M | 19.43M | 25.70M | 22.99M | 24.02M | 26.32M | 27.08M | 33.82M | 30.72M | 37.60M | 39.75M | 39.86M | 40.60M | 42.36M |
|
Total Debt (Quarter)
|
| | | | | | | | 1.56M | 2.57M | 10.55M | 8.31M | 0.51M | 1.27M | 3.71M | 4.58M | 3.52M | 3.45M | 11.82M | 12.25M | 7.08M | 13.73M | 9.64M | 14.36M | 17.71M | 14.00M | 15.19M | 14.67M |
|
Common Equity (Quarter)
|
| | | | | | | | 51.61M | 49.59M | 80.15M | 81.53M | 72.75M | 68.63M | 62.02M | 59.14M | 57.98M | 55.80M | 55.23M | 51.93M | 53.14M | 47.11M | 44.68M | 43.41M | 40.70M | 43.38M | 37.44M | 29.74M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | 1.84M | 1.84M | 104.93M | | 1.80M | 2.22M | 80.19M | 0.00M | 0.14M | 78.80M | 79.26M | 78.25M | 80.22M | 80.93M | 75.40M | 81.02M | 80.45M | 83.24M | 78.04M | 72.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | 0.50M | 0.53M | | 0.08M | | | 0.39M | 1.27M | 1.30M | 1.98M | 2.19M | 2.63M | 0.83M | 0.74M | 0.55M | 0.36M | 0.19M | 2.27M | 0.13M | 0.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | 64.62M | -16.35M | -19.98M | -25.98M | 104.39M | -37.66M | 109.63M | 112.45M | -57.65M | -63.15M | 126.82M | -77.51M | 131.94M | -86.93M | -93.16M | 142.22M | -102.40M | 150.14M | 150.91M | 151.45M |