|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 22.06M | 20.94M | 18.90M | 15.43M | 10.48M | 10.73M | 9.79M | 10.33M | 13.65M | 14.81M | 13.81M | 18.98M | 16.51M | 26.36M | 46.90M | 56.60M | 59.79M | 73.86M | 82.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 22.06M | 20.94M | 18.90M | 15.43M | 10.48M | 10.73M | 9.80M | 10.34M | 13.67M | 14.82M | 13.82M | 18.99M | 16.52M | 26.38M | 46.91M | 56.60M | 59.79M | 73.86M | 82.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.97M | 9.69M | 9.02M | 11.38M | 10.90M | 10.96M | 9.37M | 10.74M | 9.63M | 8.36M | 10.68M | 14.29M | 15.29M | 19.59M | 23.19M | 28.01M | 31.41M | 34.12M | 39.44M | 48.61M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.97M | 9.69M | 9.02M | 11.38M | 10.90M | 10.96M | 9.37M | 10.74M | 9.63M | 8.36M | 10.68M | 14.29M | 15.29M | 19.59M | 23.19M | 28.01M | 31.41M | 34.12M | 39.44M | 48.61M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99M | 3.97M | 3.85M | 3.68M | 3.75M | 3.79M | 3.82M | 3.86M | 4.19M | 3.84M | 3.83M | 3.97M | 3.82M | 3.65M | 5.22M | 6.09M | 6.22M | 6.77M | 6.48M | 6.65M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.25M | 35.72M | 33.81M | 33.96M | 30.09M | 25.22M | 23.92M | 23.68M | 23.49M | 25.86M | 29.33M | 32.08M | 36.87M | 38.34M | 54.78M | 81.00M | 92.35M | 100.69M | 119.78M | 135.39M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | 7.89M | 2.41M | 2.95M | 2.88M | 2.90M | 2.72M | 2.51M | 2.59M | 2.43M | 2.37M | 2.28M | 2.14M | 3.27M | 3.33M | 4.10M | 4.68M | 4.71M | 7.14M | 7.97M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 2.18M | 2.14M | 2.14M | 2.14M | 2.08M | 1.98M | 2.00M | 2.04M | 2.10M | 2.03M | 2.08M | 2.06M | 2.04M | 2.08M | 2.00M | 2.02M | 2.09M | 2.10M | 2.08M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | 4.25M | 10.24M | 19.18M | 11.23M | 21.53M | 11.94M | 12.53M | 13.06M | 13.49M | 13.45M | 13.76M | 13.82M | 13.91M | 13.88M | 13.35M | 13.57M | 13.93M | 13.88M | 13.98M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59M | 6.43M | 12.39M | 21.32M | 13.37M | 23.61M | 13.92M | 14.53M | 15.11M | 15.59M | 15.48M | 15.83M | 15.88M | 15.95M | 15.96M | 15.35M | 15.59M | 16.02M | 15.98M | 16.06M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.36M | 2.00M | 1.95M | 1.87M | 1.67M | 1.53M | 1.48M | 1.58M | 1.59M | 1.55M | 1.74M | 1.85M | 1.74M | 7.89M | 7.49M | 7.28M | 6.04M | 4.19M | 3.43M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51M | 2.39M | 2.34M | 2.25M | 2.10M | 2.00M | 1.51M | 1.50M | 2.25M | 2.23M | 2.52M | 2.44M | 2.02M | 2.05M | 1.77M | 1.27M | 1.28M | 1.34M | 1.52M | 1.65M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.04M | 25.21M | 25.02M | 25.25M | 24.85M | 24.70M | 23.89M | 24.36M | 25.64M | 25.74M | 27.10M | 27.35M | 26.70M | 27.64M | 33.38M | 32.45M | 32.86M | 31.93M | 33.14M | 33.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.29M | 60.93M | 58.83M | 59.22M | 54.93M | 49.92M | 47.81M | 48.04M | 49.13M | 51.60M | 56.42M | 59.43M | 63.57M | 65.97M | 88.17M | 113.45M | 125.21M | 132.62M | 152.92M | 168.59M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 2.27M | 1.76M | 1.82M | 1.73M | 2.05M | 2.95M | 2.63M | 2.23M | 2.72M | 2.42M | 2.66M | 2.09M | 3.73M | 3.49M | 4.55M | 4.50M | 4.49M | 4.39M | 9.62M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 2.27M | 1.76M | 1.82M | 1.73M | 2.05M | 2.95M | 2.63M | 2.23M | 2.72M | 2.42M | 2.66M | 2.09M | 3.73M | 3.49M | 4.55M | 4.50M | 4.49M | 4.39M | 9.62M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.92M | 7.27M | 6.24M | 6.39M | 7.23M | 6.40M | 6.74M | 6.14M | 6.77M | 5.22M | 7.15M | 3.06M | 7.30M | 5.35M | 9.62M | 13.84M | 13.61M | 12.38M | 12.30M | 16.48M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 1.25M | 1.13M | 1.28M | 1.23M | 0.70M | 0.60M | 0.88M | 1.12M | 1.06M | 1.04M | 1.26M | 1.16M | 1.15M | 1.17M | 1.64M | 1.50M | 1.48M | 1.22M | 1.66M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.05M | 1.06M | 1.03M | 0.81M | 0.78M | 0.74M | 0.69M | 0.63M | 0.58M | 0.75M | 0.78M | 0.80M | 0.83M | 0.85M | 0.88M | 0.90M | 0.93M | 1.12M | 1.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 3.68M | 3.42M | 3.21M | 3.41M | 3.39M | 2.99M | 3.23M | 3.58M | 5.00M | 3.43M | 3.85M | 4.06M | 3.91M | 3.96M | 5.70M | 4.86M | 4.22M | 3.21M | 4.47M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | 4.19M | 3.04M | 5.07M | 3.52M | 6.67M | 4.77M | 6.50M | 8.01M | 8.03M | 6.49M | 7.03M | 7.49M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.72M | 21.23M | 20.30M | 21.30M | 20.45M | 19.53M | 20.93M | 20.82M | 21.17M | 21.38M | 22.92M | 22.93M | 25.27M | 26.37M | 29.79M | 39.51M | 39.13M | 35.12M | 44.52M | 50.53M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66M | 5.77M | 5.70M | 6.22M | 6.13M | 6.00M | 5.87M | 5.08M | 6.29M | 6.45M | 6.46M | 6.78M | 6.90M | 7.00M | 7.31M | 6.74M | 7.10M | 7.49M | 7.56M | 7.62M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.38M | -3.41M | -3.45M | -3.52M | -0.73M | -0.73M | -0.73M | -0.73M | -0.72M | -0.72M | -0.71M | -0.71M | -0.71M | -0.70M | -0.70M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.13M | 0.06M | 0.01M | 0.02M | 0.02M | 0.02M | 0.07M | 0.06M | 0.02M | 0.02M | 0.02M | 0.08M | 0.09M | 0.03M | 0.03M | 0.04M | 0.07M | 0.04M | 0.15M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | 5.80M | 5.51M | 5.28M | 4.29M | 4.09M | 3.93M | 4.04M | 3.93M | 3.83M | 4.87M | 4.70M | 4.47M | 4.25M | 4.03M | 3.78M | 3.54M | 3.29M | 3.56M | 3.23M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.52M | 32.93M | 31.56M | 32.81M | 30.89M | 29.63M | 30.76M | 30.00M | 31.44M | 31.68M | 34.28M | 34.44M | 36.72M | 37.70M | 41.16M | 50.06M | 49.81M | 45.98M | 55.68M | 61.53M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.79M | 7.02M | 6.83M | 7.50M | 7.36M | 6.70M | 6.47M | 5.96M | 7.41M | 7.51M | 7.50M | 8.04M | 8.06M | 8.14M | 8.48M | 8.39M | 8.60M | 8.97M | 8.78M | 9.28M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.15M | 31.41M | 30.72M | 29.93M | 24.78M | 21.02M | 17.78M | 18.77M | 18.42M | 20.65M | 22.86M | 25.00M | 26.85M | 28.27M | 47.01M | 63.47M | 75.40M | 86.64M | 97.24M | 107.06M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.15M | 31.41M | 30.72M | 29.93M | 24.78M | 21.02M | 17.78M | 18.77M | 18.42M | 20.65M | 22.86M | 25.00M | 26.85M | 28.27M | 47.01M | 63.39M | 75.40M | 86.64M | 97.32M | 107.14M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.29M | 60.93M | 58.83M | 59.22M | 54.93M | 49.92M | 47.81M | 48.04M | 49.13M | 51.60M | 56.42M | 59.43M | 63.57M | 65.97M | 88.17M | 113.45M | 125.21M | 132.62M | 152.92M | 168.59M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | 0.03M | 3.18M | -3.18M | -3.18M | -3.18M | -3.18M | -3.18M | -3.18M | -3.18M | 0.73M | -3.18M | 0.75M | -3.18M | 0.73M | 3.18M | -3.18M | -3.18M | 0.52M | 3.18M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.23M | 5.13M | 4.33M | -2.19M | 0.34M | -3.49M | -4.09M | -8.78M | -10.89M | -11.71M | -1.62M | -1.62M | -1.79M | -2.04M | -1.57M | 18.98M | -2.09M | 33.98M | 42.33M | 51.16M |