|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.24M | 5.30M | 5.45M | 6.60M | 7.18M | 6.72M | 3.48M | 7.10M | 9.10M | 18.61M | 15.88M | 21.10M | 19.42M | 20.59M | 23.89M | 27.70M | 24.66M | 27.93M | 32.75M | 36.53M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.24M | 5.30M | 5.45M | 6.60M | 7.18M | 6.72M | 3.48M | 7.10M | 9.10M | 18.61M | 15.88M | 21.10M | 19.42M | 20.59M | 23.89M | 27.70M | 24.66M | 27.93M | 32.75M | 36.53M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.43M | 26.40M | 32.47M | 34.15M | 35.14M | 37.73M | 37.26M | 33.60M | 31.44M | 22.95M | 24.84M | 22.56M | 24.40M | 24.65M | 26.06M | 23.84M | 23.81M | 22.11M | 20.56M | 20.65M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.78M | 12.18M | 12.90M | 9.24M | 11.70M | 13.48M | 13.18M | 8.72M | 10.64M | 2.20M | 2.20M | 7.26M | 7.62M | 7.99M | 7.99M | 7.60M | 8.34M | 8.40M | 8.30M | 5.75M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.21M | 38.58M | 45.38M | 43.39M | 46.84M | 51.21M | 50.44M | 42.32M | 42.08M | 25.15M | 27.04M | 29.82M | 32.02M | 32.64M | 34.05M | 31.44M | 32.15M | 30.50M | 28.86M | 26.40M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 3.42M | 4.17M | 3.89M | 3.19M | 3.10M | 3.83M | 3.79M | 3.35M | 4.76M | 5.86M | 5.50M | 6.89M | 7.38M | 7.88M | 7.02M | 7.65M | 7.22M | 7.68M | 5.65M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.69M | 47.30M | 54.99M | 53.91M | 57.21M | 61.03M | 57.76M | 53.17M | 54.53M | 58.29M | 56.22M | 56.46M | 58.33M | 60.62M | 65.81M | 66.20M | 64.46M | 65.66M | 69.29M | 68.58M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.89M | 2.20M | 3.04M | 3.54M | 3.29M | 2.98M | 2.67M | 2.45M | 2.14M | 2.01M | 1.91M | 1.98M | 2.24M | 2.08M | 2.00M | 1.93M | 1.79M | 1.74M | 1.56M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.51M | 32.51M | 32.51M | 8.43M | 32.51M | 32.51M | 32.51M | 8.43M | 32.51M | 32.51M | 32.51M | 27.21M | 8.43M | 27.21M | 27.21M | 27.21M | 27.21M | 27.21M | 27.21M | 27.21M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.14M | 20.34M | 19.55M | 18.76M | 17.97M | 17.18M | 16.39M | 15.77M | 15.08M | 14.39M | 13.69M | 13.00M | 12.31M | 11.62M | 10.96M | 10.31M | 9.66M | 9.01M | 33.10M | 7.75M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.65M | 52.85M | 52.06M | 27.19M | 50.48M | 49.69M | 48.90M | 24.20M | 47.59M | 46.90M | 46.20M | 40.21M | 20.73M | 38.83M | 38.17M | 37.52M | 36.87M | 36.22M | 60.31M | 34.97M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.46M | | | | | | | | | | 0.79M | 0.74M | 0.66M | 0.61M | 1.30M | 1.29M | 1.67M | 1.46M | 2.58M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.59M | 0.60M | 0.59M | 0.51M | 0.49M | 0.57M | 0.58M | 0.49M | 0.26M | 0.46M | 0.46M | 0.26M | 0.24M | 0.21M | 0.19M | 0.46M | 0.46M | 0.45M | 0.53M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 61.39M | 60.09M | 60.16M | 59.56M | 58.11M | 57.02M | 55.70M | 54.31M | 52.93M | 53.33M | 48.76M | 47.74M | 46.89M | 45.67M | 45.28M | 45.61M | 44.73M | 43.33M | 43.26M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.69M | 108.70M | 115.08M | 114.07M | 116.78M | 119.14M | 114.78M | 108.88M | 108.83M | 111.22M | 109.54M | 105.23M | 106.07M | 107.50M | 111.48M | 111.48M | 110.08M | 110.39M | 112.62M | 111.84M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92M | 4.64M | 4.94M | 4.95M | 6.24M | 6.72M | 5.83M | 4.47M | 4.69M | 4.38M | 4.84M | 4.66M | 5.47M | 5.79M | 4.64M | 4.68M | 3.74M | 3.56M | 3.41M | 3.45M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92M | 4.64M | 4.94M | 4.95M | 6.24M | 6.72M | 5.83M | 4.47M | 4.69M | 4.38M | 4.84M | 4.66M | 5.47M | 5.79M | 4.64M | 4.68M | 3.74M | 3.56M | 3.41M | 3.45M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.88M | 12.46M | 15.55M | 14.24M | 13.37M | 13.25M | 15.63M | 11.09M | 11.48M | 9.95M | 12.27M | 12.35M | 11.98M | 11.35M | 14.72M | 13.75M | 13.45M | 13.69M | 16.87M | 15.39M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.79M | 1.01M | 1.23M | 0.78M | 0.95M | 1.03M | 1.19M | 0.93M | 1.48M | 0.86M | 0.94M | 1.34M | 0.94M | 0.63M | 0.55M | 0.71M | 0.86M | 0.69M | 0.90M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 4.40M | 4.40M | 4.40M | 4.40M | 4.40M | 2.20M | 1.10M | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 1.44M | 1.49M | 1.48M | 1.57M | 1.53M | 1.50M | 1.50M | 1.47M | 1.23M | 1.32M | 1.24M | 1.24M | 1.25M | 1.26M | 1.26M | 1.29M | 1.31M | 1.29M | 1.28M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.44M | 0.45M | 0.54M | 0.44M | 0.47M | 0.55M | 0.21M | 0.41M | 0.44M | 0.41M | 0.68M | 0.72M | 0.95M | 0.86M | 0.33M | 0.22M | 0.29M | 0.31M | 0.04M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.82M | 24.16M | 27.85M | 26.84M | 26.80M | 27.32M | 26.74M | 19.56M | 18.98M | 23.48M | 19.70M | 19.87M | 20.76M | 20.28M | 22.10M | 20.58M | 19.41M | 19.72M | 22.57M | 21.06M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79M | 10.72M | 9.64M | 8.70M | 7.25M | 6.17M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 3.24M | 0.89M | 0.82M | 0.76M | 0.92M | 0.67M | 0.48M | 0.52M | 2.37M | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 5.85M | 4.05M | 5.18M | 3.68M | 3.18M | 2.70M | 3.80M | 3.44M | 1.85M | 4.37M | 3.84M | 3.52M | 3.19M | 4.11M | 2.49M | 3.45M | 3.14M | 1.47M | 1.14M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | | 0.90M | 0.12M | 0.12M | 0.12M | 0.10M | 0.10M | 0.10M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.35M | 42.66M | 44.01M | 39.52M | 38.62M | 37.49M | 30.20M | 22.77M | 21.62M | 25.81M | 23.27M | 23.71M | 24.28M | 23.47M | 24.96M | 24.05M | | | | 22.53M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.23M | 42.66M | 44.91M | 39.64M | 38.74M | 37.61M | 30.31M | 22.88M | 21.73M | 25.88M | 23.34M | 23.78M | 24.34M | 23.47M | 24.96M | 24.05M | 23.13M | 22.58M | 24.61M | 22.53M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.20M | 15.12M | 14.04M | 13.10M | 11.65M | 10.57M | 2.20M | 1.10M | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.46M | 66.04M | 70.17M | 74.43M | 78.03M | 81.53M | 84.47M | 86.00M | 87.10M | 85.34M | 86.20M | 81.44M | 81.72M | 84.04M | 86.53M | 87.43M | 86.95M | 87.81M | 88.01M | 89.31M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.46M | 66.04M | 70.17M | 74.43M | 78.03M | 81.53M | 84.47M | 86.00M | 87.10M | 85.34M | 86.20M | 81.44M | 81.72M | 84.04M | 86.53M | 87.43M | 86.95M | 87.81M | 88.01M | 89.31M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.69M | 108.70M | 115.08M | 114.07M | 116.78M | 119.14M | 114.78M | 108.88M | 108.83M | 111.22M | 109.54M | 105.23M | 106.07M | 107.50M | 111.48M | 111.48M | 110.08M | 110.39M | 112.62M | 111.84M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.65M | 1.65M | 0.03M | 1.65M | 1.65M | 1.65M | 0.02M | 1.65M | 1.71M | 1.71M | 0.02M | 0.01M | 0.01M | 0.01M | 1.70M | 1.72M | 0.02M | 0.14M | 2.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.81M | -0.63M | -0.60M | -0.61M | -0.75M | -1.07M | 58.02M | 59.55M | 59.81M | -1.56M | -1.65M | -1.64M | 52.25M | 53.65M | 55.52M | 55.82M | 54.38M | -1.90M | -2.32M | 56.43M |