|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.26M | 7.36M | 9.95M | 12.13M | 14.18M | 17.54M | 18.85M | 18.47M | 20.10M | 20.73M | 22.47M | 19.91M | 21.20M | 19.36M | 20.83M | 19.69M | 18.50M | 18.62M | 21.36M | 20.15M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.26M | 7.36M | 9.95M | 12.13M | 14.18M | 17.54M | 18.85M | 18.47M | 20.10M | 20.73M | 22.47M | 19.91M | 21.20M | 19.36M | 20.83M | 19.69M | 18.50M | 18.62M | 21.36M | 20.15M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.01M | 20.34M | 23.07M | 0.36M | 21.20M | 0.77M | 22.77M | 20.34M | 20.43M | 0.70M | 0.56M | 15.85M | 14.22M | 0.58M | 12.75M | 12.33M | 11.87M | 11.75M | 9.70M | 8.84M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.01M | 20.34M | 23.07M | 0.36M | 21.20M | 0.77M | 22.77M | 20.34M | 20.43M | 0.70M | 0.56M | 15.85M | 14.22M | 0.58M | 12.75M | 12.33M | 11.87M | 11.75M | 9.70M | 8.84M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 0.81M | 0.67M | 0.86M | 0.82M | 0.77M | 0.60M | 0.72M | 0.76M | 0.71M | 0.85M | 1.29M | 1.40M | 1.25M | 0.76M | 0.96M | 0.89M | 1.30M | 0.62M | 0.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.69M | 28.52M | 33.69M | 34.22M | 36.19M | 39.46M | 42.22M | 39.53M | 41.29M | 41.38M | 41.77M | 37.05M | 36.81M | 35.48M | 35.40M | 32.99M | 32.47M | 31.68M | 31.68M | 29.48M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.78M | 0.77M | 1.08M | 1.06M | 1.03M | 1.14M | 1.09M | 1.02M | 0.95M | 0.85M | 0.78M | 0.71M | 0.66M | 0.55M | 0.50M | 0.44M | 0.40M | 0.35M | 0.31M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.44M | 63.44M | 63.44M | 61.29M | 61.29M | 61.29M | 61.29M | 61.29M | 61.29M | 61.29M | 76.59M | 61.29M | 61.29M | 46.01M | 46.01M | 76.59M | 76.11M | 76.26M | 24.76M | 24.76M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.73M | 15.77M | 37.40M | 13.74M | 37.40M | 12.01M | 11.29M | 37.40M | 37.40M | 37.40M | 8.41M | 37.40M | 37.40M | 1.04M | 39.62M | 0.63M | 1.05M | 40.26M | 0.62M | 40.26M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.17M | 79.21M | 100.84M | 75.03M | 98.69M | 73.30M | 72.58M | 98.69M | 98.69M | 98.69M | 85.00M | 98.69M | 98.69M | 47.05M | 85.62M | 77.22M | 77.16M | 116.52M | 25.38M | 65.02M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.17M | | | | 7.05M | | | 6.32M | 12.16M | 7.06M | 7.76M | 10.53M | 13.17M | 9.49M | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 1.14M | 1.02M | 1.00M | 0.83M | 0.83M | 0.78M | 0.68M | 0.68M | 0.64M | 0.60M | 0.48M | 0.41M | 0.39M | 0.29M | 0.23M | | | 0.14M | 0.16M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.55M | 84.74M | 83.90M | 80.72M | 79.43M | 78.33M | 77.33M | 76.63M | 76.82M | 82.32M | 81.84M | 80.58M | 80.20M | 61.41M | 60.50M | 59.80M | 29.30M | 28.89M | 28.32M | 29.46M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.24M | 113.26M | 117.59M | 114.93M | 115.62M | 117.79M | 119.55M | 116.16M | 118.11M | 123.70M | 123.61M | 117.63M | 117.01M | 96.88M | 95.90M | 92.79M | 61.77M | 60.56M | 60.00M | 58.94M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 1.82M | 2.26M | 2.38M | 1.70M | 2.57M | 2.96M | 2.87M | 3.37M | 2.86M | 2.76M | 2.49M | 2.53M | 2.37M | 1.96M | 1.73M | 1.88M | 1.43M | 1.39M | 1.13M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 1.82M | 2.26M | 2.38M | 1.70M | 2.57M | 2.96M | 2.87M | 3.37M | 2.86M | 2.76M | 2.49M | 2.53M | 2.37M | 1.96M | 1.73M | 2.07M | 1.62M | 1.59M | 1.13M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.72M | 5.34M | 6.41M | 4.90M | 5.82M | 5.92M | 5.75M | 4.83M | 5.58M | 4.95M | 5.46M | 3.36M | 4.34M | 3.87M | 5.03M | 3.10M | 4.35M | 3.99M | 4.52M | 2.90M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.12M | 3.71M | 4.07M | 4.72M | 4.14M | 2.98M | 5.54M | 1.99M | 0.94M | 0.74M | 1.78M | 1.71M | 1.17M | 1.15M | 0.90M | 1.08M | 0.59M | 0.90M | 0.59M | 0.51M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.85M | 10.97M | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.58M | 1.68M | 1.65M | 1.61M | 1.46M | 1.33M | 1.30M | 1.46M | 1.53M | 1.48M | 1.38M | 1.33M | 1.23M | 1.09M | 1.11M | 1.04M | 1.05M | 0.99M | 1.01M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.01M | 23.41M | 31.16M | 13.64M | 13.27M | 12.94M | 15.58M | 10.99M | 11.36M | 10.08M | 11.48M | 8.93M | 9.37M | 8.61M | 9.32M | 7.03M | 8.36M | 7.57M | 7.69M | 5.54M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.83M | 0.02M | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.20M | 0.59M | 0.49M | 0.48M | 0.52M | 4.65M | 0.58M | 0.62M | | 5.10M | | | | | | 0.29M | 0.33M | 0.26M | 0.26M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 2.87M | 3.01M | 2.63M | 2.50M | 2.20M | 1.89M | 2.05M | 2.87M | 2.82M | 2.47M | 2.19M | 2.00M | 1.80M | 2.25M | 2.06M | 2.24M | 2.05M | 1.83M | 2.97M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | 2.18M | 2.07M | 0.59M | 0.55M | 0.51M | 0.56M | 0.51M | 0.45M | 0.40M | 0.36M | 0.19M | 0.17M | 0.14M | 0.08M | 0.07M | 0.04M | 0.03M | 0.01M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.30M | 12.21M | 36.82M | 3.71M | 3.53M | 16.17M | 18.00M | 13.62M | 14.84M | 12.90M | 13.95M | 11.11M | 11.37M | 10.41M | 11.61M | 9.09M | 11.09M | 10.14M | 9.97M | 8.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.31M | 35.62M | 36.82M | 17.35M | 16.80M | 16.17M | 18.55M | 14.12M | 15.29M | 13.30M | 14.31M | 11.30M | 11.54M | 10.55M | 11.69M | 9.15M | 11.13M | 10.17M | 9.99M | 8.97M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.68M | 10.98M | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.93M | 77.64M | 80.77M | 97.58M | 98.82M | 101.62M | 101.00M | 102.03M | 102.81M | 110.40M | 109.30M | 106.32M | 105.47M | 86.34M | 84.21M | 83.64M | 50.64M | 50.40M | 50.01M | 49.97M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.93M | 77.64M | 80.77M | 97.58M | 98.82M | 101.62M | 101.00M | 102.03M | 102.81M | 110.40M | 109.30M | 106.32M | 105.47M | 86.34M | 84.21M | 83.64M | 50.64M | 50.40M | 50.01M | 49.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.24M | 113.26M | 117.59M | 114.93M | 115.62M | 117.79M | 119.55M | 116.16M | 118.11M | 123.70M | 123.61M | 117.63M | 117.01M | 96.88M | 95.90M | 92.79M | 61.77M | 60.56M | 60.00M | 58.94M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.44M | 1.54M | 1.54M | 1.19M | 1.95M | 1.95M | 1.80M | 1.38M | 1.58M | 1.58M | 1.58M | 0.91M | 0.95M | 0.95M | 5.49M | 5.49M | 0.31M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.70M | -33.64M | -30.65M | -13.98M | -12.89M | -10.26M | -11.05M | -10.39M | -9.74M | -1.86M | -1.63M | -3.19M | -4.19M | -23.48M | -25.73M | -26.42M | -59.54M | -59.97M | -60.48M | -60.63M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |