|
Cash & Equivalents (Quarter)
|
0.15M | | | | | | | | | | | | 5.15M | | 7.63M | | 2.23M | 0.49M | 3.05M | 3.75M | 4.10M | 6.08M | 0.28M | 6.75M | 5.82M | 6.30M | 1.29M | 7.48M | 7.02M | 1.53M | 4.19M | 10.04M | 13.75M | 10.30M | 13.67M | 1.98M | 2.21M | 4.79M | 1.26M | 1.83M | 1.13M | 1.53M | 3.05M | 8.21M | 2.07M | 1.11M | 1.34M | 1.57M | 0.61M | 1.62M | 2.22M | 2.09M | 2.67M | 1.10M |
|
Cash & Current Investments (Quarter)
|
0.15M | | | | | | | | | | | | 5.15M | | 7.63M | | 2.23M | 0.49M | 3.05M | 3.75M | 4.10M | 6.08M | 0.28M | 6.75M | 5.82M | 6.30M | 1.29M | 7.48M | 7.02M | 1.53M | 4.19M | 10.04M | 13.75M | 10.30M | 13.67M | 1.98M | 2.21M | 4.79M | 1.26M | 1.83M | 1.13M | 1.53M | 3.05M | 8.21M | 2.07M | 1.11M | 1.34M | 1.57M | 0.61M | 1.62M | 2.22M | 2.09M | 2.67M | 1.10M |
|
Receivables - Net (Quarter)
|
1.89M | 2.70M | 3.80M | 8.28M | 3.20M | 7.10M | 8.90M | 13.70M | 10.92M | 11.11M | 8.20M | 8.47M | 1.20M | 0.41M | 8.92M | | 10.50M | 12.43M | 10.29M | 9.47M | 10.52M | 10.97M | 9.39M | 9.26M | 9.45M | 9.80M | 20.73M | 9.06M | 10.23M | 35.71M | 28.20M | 24.43M | 19.65M | 24.02M | 21.34M | 29.72M | 35.06M | 38.43M | 38.24M | 41.30M | 45.68M | 45.69M | | 48.12M | | 50.17M | 44.39M | 47.71M | 49.88M | 50.49M | 42.35M | | 42.78M | |
|
Receivables - Other (Quarter)
|
0.01M | 0.01M | 0.15M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.01M | 0.06M | | 0.06M | | 0.09M | 0.12M | 0.71M | 0.00M | 0.07M | | | 0.24M | | 0.21M | | | 114.00 | | | | | | 0.11M | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
1.89M | 2.71M | 3.95M | 8.29M | 3.21M | 7.11M | 8.92M | 13.72M | 10.94M | 11.13M | 8.22M | 8.47M | 1.21M | 0.47M | 8.92M | 0.06M | 10.50M | 12.52M | 10.40M | 10.17M | 10.52M | 11.03M | 9.39M | 9.26M | 9.69M | 9.80M | 20.93M | 9.06M | 10.23M | 35.71M | 28.20M | 24.43M | 19.65M | 24.02M | 21.34M | 29.83M | 35.06M | 38.43M | 38.24M | 41.30M | 45.68M | 45.69M | | 48.12M | | 50.17M | 44.39M | 47.71M | 49.88M | 50.49M | 42.35M | | 42.78M | |
|
Current Deferred Tax Assets (Quarter)
|
| | | 0.91M | 0.91M | 0.62M | 0.21M | | | | | | | | 0.88M | | 0.88M | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
0.23M | 0.21M | 0.04M | 0.03M | 0.02M | 0.55M | 0.54M | 0.41M | 0.33M | 0.39M | 0.43M | 0.17M | 0.53M | 0.53M | 0.76M | 0.33M | 0.31M | 0.48M | 0.75M | 0.28M | 0.72M | 0.30M | 0.17M | 0.65M | 0.74M | 0.42M | | 0.31M | 0.54M | 1.25M | 0.19M | 0.16M | 1.10M | 1.18M | 0.34M | 0.92M | 0.95M | 1.16M | 0.66M | 1.10M | 1.02M | 1.31M | 1.83M | 1.43M | 2.60M | 3.28M | 3.28M | 2.69M | 3.67M | 2.58M | 2.41M | 3.63M | 3.53M | 3.19M |
|
Current Assets (Quarter)
|
5.49M | 4.92M | 6.00M | 11.56M | 5.99M | 6.81M | 8.25M | 17.01M | 13.13M | | | | | | 17.99M | | 15.03M | 15.21M | 14.82M | 15.18M | 16.48M | 18.29M | 18.18M | 17.04M | 16.73M | 16.82M | 22.23M | 17.32M | 17.96M | 45.77M | 37.02M | 40.62M | 38.58M | 39.62M | 38.97M | 34.53M | 41.15M | 46.71M | 42.00M | 47.17M | 50.83M | 50.88M | 51.93M | 59.63M | 57.87M | 56.15M | 51.45M | 55.06M | 57.65M | 58.04M | 49.24M | 50.64M | 51.82M | 53.87M |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.41M | 0.28M | 0.37M | 0.38M | 0.49M | 0.47M | 0.52M | 0.61M | 0.56M | | | | | | 0.41M | | 0.55M | 0.59M | 0.43M | 0.40M | 0.45M | 0.41M | 0.37M | 0.40M | 0.36M | 0.38M | 2.05M | 0.29M | 0.28M | 2.10M | 1.90M | 2.55M | 2.79M | 2.96M | 3.19M | 3.43M | 3.84M | 3.85M | 4.45M | 4.48M | 4.44M | 4.40M | 4.35M | 4.39M | 4.37M | 4.32M | 4.28M | 4.24M | 4.20M | 4.16M | 4.15M | 4.13M | 4.11M | 4.08M |
|
Goodwill (Quarter)
|
2.50M | 2.50M | 2.50M | 2.50M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | | | | | | 2.50M | | 3.81M | 3.68M | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.07M | 5.87M | 5.87M | 5.87M | 5.87M | 5.87M | 5.87M | 5.87M | 1.07M | 1.63M | 6.43M | 6.43M | 1.63M |
|
Intangibles (Quarter)
|
0.18M | 0.12M | 0.08M | 0.05M | 0.62M | 0.59M | 0.55M | 0.52M | 0.49M | | | | | | | | 0.65M | 0.59M | 0.66M | 0.66M | 4.20M | 4.14M | 4.09M | 4.03M | 0.66M | 3.96M | 4.44M | 4.21M | 4.44M | 16.88M | | 17.02M | 0.02M | 0.19M | 0.34M | 19.84M | 0.67M | 19.96M | 24.26M | 27.23M | 28.01M | 28.47M | 25.80M | 22.72M | 26.84M | 26.35M | 10.16M | 21.01M | 20.59M | 31.78M | 31.88M | 36.45M | 7.90M | 31.88M |
|
Goodwill & Intangibles (Quarter)
|
2.68M | 2.62M | 2.58M | 2.55M | 3.93M | 3.89M | 3.86M | 3.83M | 3.79M | | | | | | 2.50M | | 4.46M | 4.27M | 4.31M | 4.25M | 4.20M | 4.14M | 4.09M | 4.03M | 3.98M | 3.96M | 3.93M | 4.21M | 4.44M | 16.88M | | 17.02M | 0.02M | 0.19M | 0.34M | 19.84M | 0.67M | 19.96M | 25.08M | 29.26M | 29.37M | 29.28M | 31.60M | 33.26M | 32.65M | 32.16M | 31.60M | 31.05M | 26.46M | 28.73M | 4.57M | 27.48M | 26.79M | 4.34M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | 3.06M | | 2.02M | 1.77M | 2.39M | 2.20M | 1.70M | 1.31M | 0.72M | 1.22M | 1.11M | 1.13M | 1.08M | 1.32M | 1.08M | | | | | | 0.08M | | | | | | | | | | | | 0.33M | 0.28M | 0.33M | 1.76M | 2.07M | 1.79M | 1.78M | 1.95M |
|
Other Non-Current Assets (Quarter)
|
0.71M | 0.75M | 0.06M | 0.13M | | -0.05M | -0.04M | 0.51M | 0.00M | 0.02M | 0.02M | -0.04M | -0.01M | | 0.31M | -0.03M | 0.17M | 0.07M | 0.31M | 2.01M | 2.00M | 2.00M | 0.30M | 0.20M | 0.06M | 0.04M | | 0.19M | | | | | | | | 0.71M | 0.38M | 0.95M | 0.95M | 0.14M | 0.21M | 0.45M | 1.23M | 0.16M | 1.47M | 0.12M | 0.10M | 1.13M | 0.07M | 0.06M | 1.13M | 0.05M | 0.04M | 0.04M |
|
Non-Current Assets (Quarter)
|
3.80M | 2.93M | 3.01M | 3.06M | 4.63M | 4.94M | 5.13M | 4.95M | 5.22M | | | | | | 8.23M | | 9.04M | 8.64M | 9.13M | 8.86M | 8.35M | 7.86M | 7.18M | 6.11M | 5.92M | 5.91M | 2.14M | 7.76M | 7.09M | 12.77M | 9.89M | 8.66M | 9.61M | 9.52M | 10.13M | 27.75M | 28.57M | 28.05M | 35.35M | 38.15M | 39.07M | 38.88M | 51.35M | 50.92M | 49.94M | 49.09M | 52.37M | 50.88M | 49.97M | 44.62M | 44.77M | 43.10M | 42.50M | 41.07M |
|
Assets (Quarter)
|
9.30M | 7.86M | 9.01M | 14.62M | 10.62M | 11.75M | 13.39M | 21.95M | 18.35M | | | | | | 26.22M | | 24.07M | 23.85M | 23.96M | 24.04M | 24.84M | 26.16M | 25.36M | 23.15M | 22.65M | 22.73M | 24.37M | 25.08M | 25.05M | 58.54M | 46.91M | 49.28M | 48.19M | 49.15M | 49.10M | 62.28M | 69.72M | 74.76M | 77.35M | 85.31M | 89.89M | 89.77M | 103.28M | 110.55M | 107.81M | 105.24M | 103.83M | 105.94M | 107.62M | 102.66M | 94.01M | 93.74M | 94.31M | 94.94M |
|
Accounts Payables (Quarter)
|
1.55M | 1.52M | 0.27M | 0.90M | 0.37M | 0.60M | 0.52M | 0.72M | 0.51M | | | | | | 0.56M | | 0.35M | 0.23M | 0.76M | 0.40M | 0.69M | 0.41M | 0.56M | 0.24M | 0.29M | 0.49M | 0.77M | 0.90M | 0.53M | 0.04M | 1.41M | 2.06M | 0.09M | 0.01M | 0.46M | 1.75M | 1.39M | 7.31M | 1.13M | 2.11M | 0.63M | 0.21M | 2.33M | 2.36M | 2.43M | 2.48M | 2.48M | 2.41M | 2.42M | 2.42M | 0.17M | 2.40M | 2.38M | 0.40M |
|
Notes Payables (Quarter)
|
| | | | 0.10M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
1.55M | 1.52M | 0.27M | 0.90M | 0.47M | 0.63M | 0.52M | 0.72M | 0.51M | | | | | | 0.56M | | 0.35M | 0.23M | 0.76M | 0.40M | 0.69M | 0.41M | 0.56M | 0.24M | 0.29M | 0.49M | 0.77M | 0.90M | 0.53M | 0.04M | 1.41M | 2.06M | 0.09M | 0.01M | 0.46M | 1.75M | 1.49M | 7.31M | 1.13M | 2.11M | 0.63M | 0.21M | 2.33M | 2.36M | 2.43M | 2.48M | 2.48M | 2.41M | 2.42M | 2.42M | 0.17M | 2.40M | 2.38M | 0.40M |
|
Accumulated Expenses (Quarter)
|
1.68M | 1.49M | 1.50M | 1.19M | 1.52M | 1.79M | 2.08M | 2.01M | 1.20M | | | | | | 1.20M | | 0.87M | 0.99M | 1.10M | 1.43M | 1.78M | 1.69M | 1.50M | 2.13M | 1.00M | 1.01M | | 1.00M | 0.94M | 1.19M | 1.11M | 2.52M | 2.88M | 2.09M | 2.78M | 3.21M | 6.66M | 6.36M | 3.69M | 4.34M | 2.38M | 3.41M | 3.35M | 3.04M | 4.62M | 3.22M | 4.29M | 4.59M | 3.60M | 3.16M | 2.56M | 2.90M | 3.38M | 3.21M |
|
Other Accumulated Expenses (Quarter)
|
0.56M | 0.04M | 0.75M | 0.56M | 0.46M | 0.57M | 0.74M | 0.51M | 0.29M | | | | | | 0.32M | | 0.44M | 0.32M | 0.40M | 0.48M | 0.30M | 0.65M | 0.90M | 0.62M | 0.53M | 0.56M | 1.95M | 0.79M | 0.45M | 8.08M | 1.89M | 2.25M | 1.14M | 1.66M | 1.39M | 0.51M | 0.75M | 4.05M | 2.66M | 4.07M | 3.30M | 2.66M | 3.41M | 4.17M | 3.06M | 2.62M | 2.34M | 1.22M | 1.79M | 1.67M | 2.02M | 1.79M | 1.98M | 2.07M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.89M | | 0.03M | | | | | | | 0.21M | 5.46M | 2.84M | 2.21M | 12.54M | 21.21M | 16.50M | 0.51M | 14.12M | 0.48M | 15.70M | 0.22M | 0.09M | | | 2.20M |
|
Current Leases (Quarter)
|
0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.88M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.09M | 0.10M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
4.76M | 4.55M | 5.03M | 9.72M | 4.92M | 5.33M | 6.57M | 14.83M | 10.90M | | | | | | 4.51M | | 3.41M | 2.89M | 4.22M | 3.46M | 3.90M | 4.44M | 4.85M | 4.20M | 3.45M | 3.84M | 10.87M | 5.21M | 4.94M | 23.84M | 11.01M | 12.09M | 10.40M | 10.25M | 9.46M | 17.86M | 19.66M | 21.80M | 21.47M | 28.29M | 28.65M | 25.61M | 36.78M | 44.89M | 40.60M | 37.08M | 35.71M | 37.09M | 37.01M | 34.65M | 24.10M | 23.27M | 23.26M | 22.41M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 2.91M | 2.86M | 3.77M | 3.65M | 3.43M | 3.29M | 0.52M | 0.35M | 0.22M | 0.13M | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 1.69M | 1.01M | 0.62M | 0.27M | | 0.98M | 0.95M | 0.51M | 0.47M | 0.33M | | | 0.06M | 0.20M | 0.26M | 0.04M | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 0.75M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
2.88M | 2.63M | 1.08M | 2.15M | 1.60M | 2.39M | 0.79M | 0.60M | 2.51M | 0.50M | 1.39M | | | | 2.23M | | 1.91M | 1.91M | 1.60M | 1.53M | 1.14M | 1.02M | 0.92M | 0.92M | 1.00M | 1.00M | | 0.91M | 0.85M | 1.08M | 1.52M | 1.64M | 1.87M | 1.74M | 1.81M | 2.00M | 2.22M | 2.40M | 3.76M | 3.81M | 3.53M | 2.59M | 2.57M | 2.17M | 2.12M | 2.42M | 2.77M | 2.57M | 2.77M | 2.67M | 2.71M | 2.50M | 2.66M | 2.30M |
|
Total Non-Current Liabilities (Quarter)
|
6.60M | 6.03M | 7.26M | 10.71M | 7.40M | 6.83M | 9.23M | 17.34M | 11.45M | -0.50M | -1.39M | | | | 4.51M | | 3.41M | 2.89M | 4.22M | 3.46M | 3.90M | 4.44M | 4.85M | 4.20M | 3.45M | 3.84M | 11.63M | 6.13M | 5.69M | 28.40M | 14.11M | 15.16M | 12.44M | 11.99M | 10.92M | 20.58M | 25.60M | 27.24M | 26.86M | 34.50M | 34.47M | 31.29M | 42.46M | 47.97M | 43.64M | 39.82M | 38.33M | 39.50M | 39.43M | 37.07M | 26.50M | 25.67M | 25.64M | 24.81M |
|
Total Liabilities (Quarter)
|
9.47M | 8.66M | 8.34M | 12.86M | 9.00M | 9.21M | 10.03M | 17.94M | 13.96M | | | | | | 6.74M | | 5.33M | 4.81M | 5.82M | 4.99M | 5.04M | 5.46M | 5.77M | 5.12M | 4.45M | 4.85M | 11.63M | 7.04M | 6.54M | 29.48M | 15.63M | 16.80M | 14.31M | 13.73M | 12.73M | 22.59M | 27.82M | 29.64M | 30.62M | 38.32M | 38.01M | 33.88M | 45.03M | 50.14M | 45.76M | 42.24M | 41.09M | 42.07M | 42.20M | 39.74M | 29.21M | 28.17M | 28.29M | 27.11M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.89M | | 0.03M | | | | | 3.06M | 2.91M | 3.07M | 9.24M | 6.48M | 5.63M | 15.83M | 21.73M | 16.85M | 0.73M | 14.25M | 0.48M | 15.70M | 0.22M | 0.09M | | | 2.20M |
|
Common Equity (Quarter)
|
-0.18M | -0.81M | 0.67M | 1.76M | 1.62M | 2.54M | 3.36M | 4.01M | 4.39M | | | | | | 18.96M | | 18.75M | 19.04M | 18.13M | 19.06M | 19.80M | 20.70M | 12.63M | 18.03M | 18.20M | 17.88M | 10.92M | 18.04M | 13.16M | 27.25M | 31.28M | 32.48M | 33.88M | 35.42M | 36.37M | 39.69M | 41.90M | 45.12M | 46.73M | 46.99M | 51.89M | 55.89M | 58.25M | 60.41M | 62.05M | 63.00M | 62.73M | 63.88M | 65.41M | 62.91M | 64.80M | 65.56M | 66.02M | 67.83M |
|
Shareholder's Equity (Quarter)
|
-0.18M | -0.81M | 0.67M | 1.76M | 1.62M | 2.54M | 3.36M | 4.01M | 4.39M | | | | | | 18.96M | | 18.75M | 19.04M | 18.13M | 19.06M | 19.80M | 20.70M | 12.63M | 18.03M | 18.20M | 17.88M | 10.92M | 18.04M | 13.16M | 27.25M | 31.28M | 32.48M | 33.88M | 35.42M | 36.37M | 39.69M | 41.90M | 45.12M | 46.73M | 46.99M | 51.89M | 55.89M | 58.25M | 60.41M | 62.05M | 63.00M | 62.73M | 63.88M | 65.41M | 62.91M | 64.80M | 65.56M | 66.02M | 67.83M |
|
Liabilities and Shareholders Equity (Quarter)
|
9.30M | 7.86M | 9.01M | 14.62M | 10.62M | 11.75M | 13.39M | 21.95M | 18.35M | | | | | | 26.22M | | 24.07M | 23.85M | 23.96M | 24.04M | 24.84M | 26.16M | 25.36M | 23.15M | 22.65M | 22.73M | 24.37M | 25.08M | 25.05M | 58.54M | 46.91M | 49.28M | 48.19M | 49.15M | 49.10M | 62.28M | 69.72M | 74.76M | 77.35M | 85.31M | 89.89M | 89.77M | 103.28M | 110.55M | 107.81M | 105.24M | 103.83M | 105.94M | 107.62M | 102.66M | 94.01M | 93.74M | 94.31M | 94.94M |
|
Treasury Shares (Quarter)
|
2.63M | | | 1.65M | 1.60M | 2.89M | 2.89M | 2.74M | 4.17M | 2.91M | 2.82M | 2.59M | 2.45M | 2.44M | 2.33M | 0.50M | 1.66M | 1.24M | 3.82M | | | 6.28M | 0.07M | -0.02M | -0.13M | 0.87M | 0.32M | 0.95M | -0.05M | -1.39M | 0.26M | 0.26M | 0.29M | 0.03M | 0.27M | 0.29M | 0.03M | 0.03M | 0.20M | 0.04M | 180.00 | 229.00 | 0.20M | 0.18M | 0.04M | 0.04M | 0.15M | 0.15M | 0.14M | 0.15M | 0.04M | 0.10M | 0.10M | 0.05M |
|
Retained Earnings (Quarter)
|
-54.10M | -55.73M | -54.31M | -53.25M | -53.81M | -52.96M | -52.24M | -51.69M | -51.67M | | | | | | -38.33M | | -38.44M | -37.60M | -38.30M | -37.39M | -36.65M | -35.80M | -36.62M | -37.84M | -37.28M | -36.73M | 5.78M | -36.39M | -35.98M | 3.19M | 3.68M | 4.56M | 5.72M | 7.01M | 7.69M | 10.75M | 12.65M | 15.02M | 16.39M | 16.18M | 20.24M | 23.66M | 25.54M | 27.34M | 28.51M | 29.16M | 28.34M | 29.12M | 30.32M | 27.27M | 28.65M | 29.17M | 29.39M | 30.85M |