|
Cash & Equivalents (Quarter)
|
| | 0.01M | 5.55M | 8.34M | 6.21M | 4.57M | 2.93M | 3.70M | 5.10M | 5.80M | 4.88M | 5.68M | 4.97M | 3.67M | 3.15M | 2.97M | 4.71M | 5.20M | 6.00M | 7.16M | 3.48M | 3.39M | 4.37M | 6.76M | 6.48M | 7.72M | 6.21M | 1.51M | 1.84M | 1.79M | 1.50M | 1.79M | 0.63M | 0.69M | 0.95M | 0.15M | 0.13M | 0.15M | 0.22M | 0.22M | 0.07M | 0.13M |
|
Cash & Current Investments (Quarter)
|
| | 0.01M | 5.55M | 8.34M | 6.21M | 4.57M | 2.93M | 3.70M | 5.10M | 5.80M | 4.88M | 5.68M | 4.97M | 3.67M | 3.15M | 2.97M | 4.71M | 5.20M | 6.00M | 7.16M | 3.48M | 3.39M | 4.37M | 6.76M | 6.48M | 7.72M | 6.21M | 1.51M | 1.84M | 1.79M | 1.50M | 1.79M | 0.63M | 0.69M | 0.95M | 0.15M | 0.13M | 0.15M | 0.22M | 0.22M | 0.07M | 0.13M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | | | | |
|
Inventory (Quarter)
|
| | | 0.20M | | | | 0.16M | 0.19M | 0.19M | 0.17M | 0.49M | 0.46M | 0.30M | 0.42M | 0.35M | 0.36M | 0.37M | 0.33M | 0.33M | 0.35M | 0.45M | 0.28M | 0.06M | 0.08M | 0.07M | 0.07M | 0.05M | 0.04M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | | | | 0.30M | 0.29M | 0.27M | 0.26M | 0.16M | 0.20M | 0.20M | 0.20M |
|
Prepaid Assets (Quarter)
|
| | | 2.10M | | | | 2.53M | 3.20M | 3.01M | 3.12M | 2.17M | 2.44M | 2.57M | 3.41M | 3.46M | 3.71M | 4.08M | 4.79M | 6.41M | 6.36M | 5.18M | 5.62M | 2.99M | 3.51M | 3.71M | 2.92M | 2.07M | 1.79M | 1.37M | 1.26M | 1.58M | 1.20M | 0.94M | 0.51M | 0.61M | 0.38M | 0.35M | 0.33M | 0.34M | 0.35M | 0.35M | 0.36M |
|
Current Assets (Quarter)
|
0.03M | 0.02M | 0.01M | 25.14M | 0.02M | 0.00M | 0.02M | 16.19M | 18.01M | 19.04M | 19.92M | 19.70M | 21.19M | 20.53M | 19.95M | 17.73M | 20.50M | 22.03M | 23.54M | 25.06M | 26.66M | 20.60M | 21.74M | 18.41M | 23.31M | 24.27M | 25.61M | 15.15M | 10.96M | 9.31M | 7.32M | 6.25M | 3.75M | 3.35M | 2.11M | 1.86M | 0.95M | 0.75M | 0.74M | 0.73M | 0.77M | 0.73M | 0.80M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 1.29M | | | | 1.32M | 1.29M | 1.28M | 1.27M | 1.23M | 1.21M | 1.18M | 1.15M | 1.13M | 1.18M | 1.17M | 1.15M | 1.19M | 1.19M | 1.60M | 1.91M | 1.85M | 1.73M | 1.70M | 1.83M | 1.38M | 1.34M | 1.32M | 0.35M | 0.00M | 0.00M | | | | | | | | | | 0.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | 1.29M | 1.51M | 1.54M | 1.54M | 0.44M | 0.59M | | 0.36M | 0.10M | 0.18M | 0.23M | 0.28M | 1.34M | 0.27M | 1.19M | 1.20M | 0.03M | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 0.23M | | | | 0.22M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.22M | 0.24M | 0.21M | 0.29M | 0.30M | 0.31M | 0.33M | 0.34M | 0.22M | 0.21M | 3.15M | 0.25M | 0.29M | 0.30M | 0.41M | 0.04M | 0.04M | 0.04M | 0.82M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.03M | 0.11M | 0.03M | 0.03M | 0.03M |
|
Non-Current Assets (Quarter)
|
| | | 1.52M | | | | 1.54M | 1.51M | 1.49M | 1.49M | 1.43M | 1.41M | 1.41M | 1.39M | 2.63M | 2.97M | 3.01M | 3.00M | 0.10M | 2.12M | 1.81M | 2.48M | 0.80M | 3.57M | 3.27M | 4.20M | 2.20M | 1.70M | 2.60M | 2.55M | 0.00M | 0.08M | 0.07M | 0.07M | 1.65M | 0.05M | 0.66M | 0.67M | 0.66M | 0.71M | 0.68M | 0.75M |
|
Assets (Quarter)
|
0.03M | 0.02M | 0.01M | 26.66M | 0.02M | 0.00M | 0.02M | 17.73M | 19.52M | 20.54M | 21.41M | 21.12M | 22.60M | 21.93M | 21.34M | 20.36M | 23.47M | 25.04M | 26.55M | 27.02M | 28.79M | 22.42M | 24.22M | 20.56M | 26.88M | 27.54M | 29.81M | 17.36M | 12.66M | 11.90M | 9.87M | 6.34M | 3.83M | 3.42M | 2.17M | 1.92M | 1.01M | 0.79M | 0.78M | 0.88M | 0.90M | 0.85M | 0.92M |
|
Accounts Payables (Quarter)
|
0.01M | 0.01M | 0.01M | 2.17M | 0.01M | 0.01M | 0.02M | 2.62M | 3.28M | 3.24M | 3.81M | 2.45M | 3.93M | 4.40M | 3.67M | 3.34M | 3.23M | 3.05M | 3.32M | 2.86M | 3.93M | 2.80M | 2.82M | 2.59M | 5.30M | 5.09M | 4.50M | 2.31M | 1.81M | 3.75M | 5.40M | 1.76M | 1.30M | 1.38M | 1.45M | 2.11M | 2.45M | 0.62M | 2.55M | 2.58M | 3.47M | 2.68M | 2.66M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.01M | | | 0.51M | | | | | | | | | | | | | 0.14M | 0.21M | 0.39M | 1.18M | 2.43M | 3.26M | 3.34M | 3.71M |
|
Payables (Quarter)
|
0.01M | 0.01M | 0.01M | 2.17M | 0.01M | 0.01M | 0.02M | 2.62M | 3.28M | 3.24M | 3.81M | 2.45M | 3.93M | 4.40M | 3.67M | 3.34M | 3.23M | 3.05M | 3.32M | 2.87M | 3.93M | 2.80M | 3.34M | 2.59M | 5.30M | 5.09M | 4.50M | 2.31M | 1.81M | 3.75M | 5.40M | 1.76M | 1.30M | 1.38M | 1.45M | 2.26M | 2.66M | 1.01M | 3.73M | 5.01M | 6.73M | 6.02M | 6.37M |
|
Accumulated Expenses (Quarter)
|
| | | 0.53M | | | | 0.10M | 1.03M | 1.84M | 1.33M | 0.16M | 1.85M | 0.63M | 1.64M | 0.84M | 0.32M | 1.13M | 0.30M | 1.83M | 1.98M | 0.90M | 2.41M | 0.57M | 0.40M | 2.54M | 0.42M | 0.15M | 0.08M | 0.16M | 0.13M | 0.07M | 0.12M | 0.04M | 0.27M | 0.11M | 0.23M | 0.24M | 0.19M | 0.24M | 0.11M | 0.74M | 0.74M |
|
Other Accumulated Expenses (Quarter)
|
| | | 2.22M | | | | 2.97M | 3.19M | 4.07M | 3.50M | 2.37M | 2.31M | 2.09M | 1.97M | 2.05M | 2.41M | 2.58M | 2.57M | 2.43M | 3.51M | 3.76M | 3.09M | 1.92M | 3.70M | 4.04M | 3.31M | 1.66M | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
6.00 | 6.00 | 6.00 | 1.21M | 6.00 | 6.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.51M | 0.51M | 0.89M | 0.88M | 0.50M | 0.50M | 0.50M | | | | | 1.91M | 1.02M | 0.14M | 0.21M | 0.39M | 1.18M | 1.18M | 1.00M | 3.34M | 3.71M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.49M | 0.89M | 0.09M | 0.02M | 0.02M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | 0.07M | 0.06M | 0.06M | 0.06M |
|
Current Deferred Revenue (Quarter)
|
| | | 73.26M | | | | 56.14M | 55.64M | 57.67M | 57.98M | 60.70M | 59.13M | 56.31M | 54.10M | 54.39M | 56.12M | 56.82M | 58.25M | 57.15M | 57.24M | 55.08M | 58.14M | 57.35M | | | | 46.45M | 37.10M | 30.22M | 21.50M | 10.40M | 7.61M | 5.08M | 4.30M | 4.40M | 2.30M | 6.90M | 4.10M | 3.47M | 3.90M | 3.90M | 3.86M |
|
Total Current Liabilities (Quarter)
|
0.01M | 0.01M | 0.01M | 80.72M | 0.01M | 0.01M | 0.02M | 63.46M | 64.90M | 67.91M | 68.90M | 68.18M | 68.53M | 65.25M | 62.71M | 61.89M | 65.24M | 65.81M | 67.59M | 65.97M | 69.18M | 64.84M | 67.95M | 67.88M | 74.08M | 74.69M | 74.19M | 56.69M | 47.05M | 41.27M | 35.26M | 27.81M | 24.69M | 23.66M | 20.25M | 20.68M | 20.58M | 19.53M | 20.15M | 22.45M | 24.44M | 25.08M | 25.85M |
|
Non-Current Debt (Quarter)
|
| | | 0.43M | | | | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | | | | | | | | 1.90M | 0.06M | 1.90M | 1.91M | 1.93M | 1.96M | 2.84M | 1.74M | 0.56M | 0.56M | 0.56M | 0.76M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | 0.17M | | | | 0.24M | 0.25M | 0.08M | 0.09M | 0.07M | 0.08M | 0.16M | 0.32M | 0.23M | 0.69M | 0.56M | 0.43M | 0.60M | 0.31M | 0.03M | 0.01M | 44.17M | 60.00M | 60.59M | 61.17M | 46.45M | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.19M | -0.21M | -0.38M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 16.82M | | | | 4.50M | 4.22M | 4.19M | 4.39M | 11.29M | 10.09M | 10.06M | 9.81M | 9.85M | 9.70M | 10.80M | 10.65M | 9.24M | 9.44M | 9.44M | 9.44M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.01M | | 0.08M | | 0.99M | | | | 1.05M | | | | 0.13M | 0.08M | 0.04M | 1.51M | 1.49M | 1.34M | 1.34M | 1.34M | 0.80M | 0.80M | 0.80M | 0.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.55M | 0.83M | 0.03M | 0.03M | 0.02M | | 0.04M | 0.01M | 0.01M | | 0.02M | 0.01M | | | 0.05M | 0.03M | 0.02M | 0.02M |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.06M | | | | 0.13M | 0.06M | 0.06M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.38M | 0.25M | 0.36M | 0.47M | 1.19M | 1.27M | 0.40M | 0.04M | 1.33M | 1.33M | 1.33M | 1.33M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | 81.31M | | | | 63.75M | 65.19M | 68.04M | 69.04M | 68.29M | 68.65M | 65.45M | 63.07M | 62.16M | 65.95M | 66.39M | 68.04M | 66.60M | 69.50M | 64.95M | 67.97M | 67.89M | 74.67M | 75.24M | 75.02M | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
0.01M | 0.01M | 0.01M | 81.38M | 49.96M | 0.01M | 0.02M | 63.88M | 65.26M | 68.10M | 69.10M | 68.34M | 68.69M | 65.49M | 63.11M | 62.54M | 66.20M | 66.75M | 68.51M | 67.78M | 70.77M | 65.35M | 68.01M | 69.22M | 76.01M | 76.57M | 76.36M | 56.72M | 47.08M | 43.19M | 37.16M | 29.98M | 26.74M | 25.61M | 23.67M | 24.10M | 23.87M | 23.70M | 23.23M | 23.85M | 25.83M | 26.45M | 27.42M |
|
Total Debt (Quarter)
|
6.00 | 6.00 | 6.00 | 1.64M | 6.00 | 6.00 | 0.01M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.54M | 0.52M | 0.89M | 0.88M | 0.50M | 0.50M | 0.50M | | | 1.90M | 0.06M | 3.81M | 2.93M | 2.08M | 2.17M | 3.23M | 2.92M | 1.74M | 1.56M | 3.90M | 4.46M |
|
Common Equity (Quarter)
|
0.02M | 0.01M | 0.01M | -54.72M | -49.94M | -0.01M | 0.01M | -46.15M | -47.70M | -47.70M | -47.70M | -47.21M | -46.10M | -43.56M | -41.77M | -42.17M | -42.73M | -41.71M | -41.97M | -40.77M | -41.99M | -42.94M | -43.79M | -48.66M | -49.13M | -49.03M | -46.55M | -39.36M | -34.41M | -31.29M | -27.29M | -23.64M | -22.91M | -22.19M | -21.50M | -22.18M | -22.87M | -22.91M | -22.45M | -22.97M | -24.92M | -25.61M | -26.50M |
|
Shareholder's Equity (Quarter)
|
0.02M | 0.01M | 0.01M | -54.72M | -49.94M | -0.01M | 0.01M | -46.15M | -47.70M | -47.70M | -47.70M | -47.21M | -46.10M | -43.56M | -41.77M | -42.17M | -42.73M | -41.71M | -41.97M | -40.77M | -41.99M | -42.94M | -43.79M | -48.66M | -49.13M | -49.03M | -46.55M | -39.36M | -34.41M | -31.29M | -27.29M | -23.64M | -22.91M | -22.19M | -21.50M | -22.18M | -22.87M | -22.91M | -22.45M | -22.97M | -24.92M | -25.61M | -26.50M |
|
Liabilities and Shareholders Equity (Quarter)
|
0.03M | 0.02M | 0.01M | 26.66M | 0.02M | 0.00M | 0.02M | 17.73M | 19.52M | 20.54M | 21.41M | 21.12M | 22.60M | 21.93M | 21.34M | 20.36M | 23.47M | 25.04M | 26.55M | 27.02M | 28.79M | 22.42M | 24.22M | 20.56M | 26.88M | 27.54M | 29.81M | 17.36M | 12.66M | 11.90M | 9.87M | 6.34M | 3.83M | 3.42M | 2.17M | 1.92M | 1.01M | 0.79M | 0.78M | 0.88M | 0.90M | 0.85M | 0.92M |
|
Retained Earnings (Quarter)
|
-0.03M | -0.04M | -0.04M | -64.44M | -0.07M | -0.09M | -0.19M | -57.07M | -57.68M | -58.66M | -59.63M | -59.80M | -59.20M | -58.18M | -57.01M | -55.92M | -56.23M | -54.28M | -52.89M | -51.62M | -52.48M | -54.89M | -56.11M | -61.58M | -61.68M | -61.96M | -60.31M | -51.63M | -48.59M | -44.79M | -40.10M | -35.62M | -35.37M | -35.00M | -35.20M | -36.18M | -36.73M | -37.58M | -37.24M | -37.70M | -38.57M | -39.24M | -39.99M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | 0.09M | | | | 0.79M | | | | 0.79M | | | |