|
Cash & Equivalents
|
2.51M | 3.52M | 8.08M | 8.29M | 22.09M | 40.04M | 42.15M | 33.02M | 34.73M | 12.99M | 13.52M | 34.69M | 54.36M | 25.03M | 6.65M | 4.23M |
|
Cash & Current Investments
|
2.51M | 3.52M | 8.08M | 8.29M | 22.09M | 40.04M | 42.15M | 33.02M | 34.73M | 12.99M | 13.52M | 34.69M | 54.36M | 25.03M | 6.65M | 4.23M |
|
Receivables - Net
|
| 9.17M | 11.19M | 12.12M | 11.04M | 8.12M | 9.81M | 10.86M | 14.81M | 11.92M | 11.64M | 13.92M | 13.73M | 14.46M | 12.38M | 11.05M |
|
Receivables - Other
|
| 1.11M | 0.91M | 0.93M | 1.28M | 1.17M | 1.44M | 1.55M | 1.46M | 0.05M | 0.10M | 0.31M | 0.10M | 0.10M | 0.08M | 0.19M |
|
Receivables
|
| 10.29M | 12.10M | 13.05M | 12.32M | 9.29M | 11.24M | 12.41M | 16.27M | 11.97M | 11.74M | 14.23M | 13.83M | 14.56M | 12.46M | 11.24M |
|
Current Deferred Tax Assets
|
| 0.91M | 0.79M | 0.55M | 0.05M | 0.35M | 1.10M | | | | | | | | | |
|
Prepaid Assets
|
| 1.35M | 0.77M | 1.27M | 1.31M | 1.42M | 1.48M | 1.58M | 2.31M | 2.92M | 2.04M | 2.65M | 3.88M | 2.39M | 4.23M | 3.48M |
|
Current Assets
|
| 17.34M | 22.14M | 23.82M | 36.57M | 53.19M | 55.06M | 47.06M | 52.26M | 28.41M | 29.16M | 54.11M | 73.71M | 43.72M | 24.36M | 19.60M |
|
Buildings
|
| | 9.27M | 9.32M | 9.32M | 9.58M | 9.39M | 9.39M | | | | | | | | |
|
Land & Improvements
|
| | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 14.48M | 13.61M | 12.49M | 11.90M | 12.14M | 11.12M | 11.81M | 12.36M | 14.15M | 13.53M | 11.73M | 12.39M | 17.25M | 28.20M | 38.27M |
|
Goodwill
|
| 55.13M | 57.73M | 57.80M | 57.59M | 58.49M | 57.79M | 57.86M | 58.02M | 57.83M | 57.94M | 57.26M | 62.33M | 62.33M | 62.33M | 66.15M |
|
Intangibles
|
| 8.64M | 12.85M | 14.04M | 14.02M | 15.49M | 13.20M | 13.20M | 13.47M | 13.45M | 13.46M | 13.47M | 14.17M | 13.91M | 13.91M | 14.13M |
|
Goodwill & Intangibles
|
| 63.77M | 70.58M | 71.84M | 71.61M | 73.98M | 70.99M | 71.06M | 71.49M | 71.28M | 71.40M | 70.72M | 76.50M | 76.24M | 76.24M | 80.29M |
|
Long-Term Deferred Tax
|
| | 3.89M | 2.92M | 2.84M | | | | | | | | 0.01M | 0.01M | | |
|
Other Non-Current Assets
|
| 0.18M | 0.12M | 0.14M | 0.19M | 0.23M | 0.29M | 0.77M | 1.91M | 3.48M | 4.20M | 4.60M | 3.80M | 3.26M | 3.27M | 2.71M |
|
Non-Current Assets
|
| 78.43M | 78.54M | 76.23M | 74.52M | 76.32M | 72.99M | 73.56M | 75.06M | 79.62M | 81.53M | 79.31M | 83.83M | 86.75M | 93.35M | 108.66M |
|
Assets
|
| 95.77M | 100.68M | 100.05M | 111.09M | 129.51M | 128.05M | 120.62M | 127.32M | 108.03M | 110.69M | 133.42M | 157.54M | 130.46M | 122.44M | 132.54M |
|
Accounts Payables
|
| 0.96M | 0.78M | 0.29M | 0.65M | 0.83M | 0.61M | 0.77M | 0.59M | 0.61M | 1.28M | 1.09M | 1.94M | 1.15M | 1.30M | 1.19M |
|
Notes Payables
|
| 1.83M | 14.49M | -12.44M | 2.26M | 2.33M | 2.40M | 2.68M | 1.07M | 3.67M | 4.38M | 4.06M | 4.28M | 4.49M | 7.21M | 4.79M |
|
Dividends payables
|
| | | | | 2.51M | 18.44M | 4.21M | 4.22M | 17.11M | 5.24M | | 3.04M | 2.96M | 2.91M | 2.77M |
|
Payables
|
| 2.78M | 15.27M | -12.14M | 2.91M | 5.67M | 21.46M | 7.66M | 5.88M | 21.39M | 10.90M | 5.16M | 9.27M | 8.60M | 11.42M | 8.75M |
|
Accumulated Expenses
|
| 4.32M | 3.59M | 4.39M | 4.32M | 4.37M | 4.39M | 4.54M | 6.60M | 5.80M | 6.09M | 6.46M | 7.14M | 4.55M | 4.89M | 5.09M |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.20M | 1.04M | 1.30M | 1.32M | 1.08M | 0.88M | 1.10M |
|
Short term Debt
|
| | 1.86M | 12.44M | 2.26M | | | | | | | | | | | |
|
Current Leases
|
| | 0.10M | 0.10M | 0.11M | 0.15M | 0.07M | 0.08M | 0.07M | 0.20M | | | | | | |
|
Current Taxes
|
| | 0.14M | | 0.09M | 0.11M | 0.70M | 0.66M | | 0.64M | 0.37M | | | | 0.22M | 0.35M |
|
Current Deferred Revenue
|
| 17.70M | 16.50M | 15.81M | 13.88M | 15.10M | 14.84M | 15.50M | 16.88M | 16.24M | 16.35M | 15.59M | 17.21M | 15.20M | 14.83M | 15.79M |
|
Total Current Liabilities
|
| 26.15M | 24.40M | 35.30M | 23.78M | 27.93M | 44.17M | 31.51M | 32.31M | 47.11M | 38.16M | 31.68M | 40.39M | 33.42M | 36.20M | 35.86M |
|
Capital Leases
|
| 0.33M | 0.33M | 0.23M | 0.11M | | | | | | | | | | | |
|
Non-Current Debt
|
| 14.33M | 12.62M | 7.29M | 8.07M | 5.74M | 3.34M | 0.86M | | 34.18M | 29.80M | 26.55M | 22.27M | 17.69M | 29.47M | 57.90M |
|
Non-Current Deffered Revenue
|
| 0.18M | 0.18M | 0.25M | 0.24M | 0.12M | 0.00M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 6.19M | 9.34M | 8.76M | 6.94M | 7.43M | 5.74M | 4.67M | 4.03M | 6.28M | 7.40M | 7.26M | 7.00M | 5.27M | 4.14M | 3.53M |
|
Other Non-Current Liabilities
|
| 0.33M | 0.33M | 0.23M | 0.30M | 0.54M | 0.57M | 0.78M | 0.94M | 1.39M | 2.44M | 3.62M | 2.54M | 2.05M | 3.67M | 3.97M |
|
Total Non-Current Liabilities
|
| 46.86M | 44.80M | 43.08M | 39.03M | 41.22M | 53.25M | 37.04M | 36.34M | 87.56M | 75.35M | 65.49M | 69.66M | 56.38M | 69.81M | 97.28M |
|
Total Liabilities
|
| 47.19M | 45.12M | 43.30M | 39.33M | 41.76M | 53.83M | 37.82M | 37.27M | 88.95M | 77.79M | 69.11M | 72.20M | 58.43M | 73.48M | 101.25M |
|
Total Debt
|
| 14.33M | 14.49M | 19.73M | 10.32M | 5.74M | 3.34M | 0.86M | | 34.18M | 29.80M | 26.55M | 22.27M | 17.69M | 29.47M | 57.90M |
|
Common Equity
|
44.17M | 48.58M | 55.55M | 56.74M | 71.75M | 87.75M | 74.22M | 82.81M | 90.04M | 19.08M | 32.89M | 64.31M | 85.34M | 72.03M | 48.95M | 31.28M |
|
Shareholder's Equity
|
44.17M | 48.58M | 55.55M | 56.74M | 71.75M | 87.75M | 74.22M | 82.81M | 90.04M | 19.08M | 32.89M | 64.31M | 85.34M | 72.03M | 48.95M | 31.28M |
|
Liabilities and Shareholders Equity
|
| 95.77M | 100.68M | 100.05M | 111.09M | 129.51M | 128.05M | 120.62M | 127.32M | 108.03M | 110.69M | 133.42M | 157.54M | 130.46M | 122.44M | 132.54M |
|
Treasury Shares
|
0.00M | 0.02M | 0.05M | 0.32M | 0.01M | 0.07M | 0.16M | 0.02M | 0.13M | 0.22M | 0.09M | 0.18M | 0.15M | 0.76M | 6.78M | 7.99M |
|
Retained Earnings
|
| 41.34M | 46.99M | 44.70M | 58.04M | 73.69M | 65.31M | 71.51M | 77.57M | -106.34M | -93.36M | -61.38M | -36.11M | -25.18M | -30.53M | -17.06M |