|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56M | 6.62M | 6.93M | 68.67M | 73.13M | 83.50M | 97.04M | 89.90M | 6.40M | 7.67M | 9.94M | 109.35M | 7.01M | 133.53M | 10.29M | 122.34M | 111.49M | | 7.53M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56M | 6.62M | 6.93M | 68.67M | 73.13M | 83.50M | 97.04M | 89.90M | 6.40M | 7.67M | 9.94M | 109.35M | 7.01M | 133.53M | 10.29M | 122.34M | 111.49M | | 7.53M | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.95M | 1.68M | 3.39M | 3.41M | 3.49M | 4.03M | 4.68M | 9.17M | 7.75M | 7.28M | 16.22M | 35.47M | 25.75M | 32.80M | 32.64M | 52.23M | 41.33M | 49.64M | 72.19M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.02M | 1.44M | 1.44M | 1.44M | 1.57M | 1.24M | 1.37M | 1.59M | 1.61M | 1.65M | 1.74M | 1.61M | 1.05M | 1.05M | 0.65M | 0.93M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.95M | 1.68M | 4.41M | 4.43M | 4.93M | 5.47M | 6.12M | 10.74M | 8.99M | 8.65M | 17.81M | 37.08M | 27.40M | 34.53M | 34.25M | 53.28M | 42.38M | 50.30M | 73.12M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 1.74M | 1.54M | 1.24M | 1.63M | 1.75M | 1.95M | 1.70M | 2.58M | 2.29M | 2.25M | 2.02M | 2.36M | 2.47M | 2.40M | 2.25M | 2.38M | 2.41M | 2.46M | 1.95M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.92M | 75.06M | 73.41M | 74.33M | 79.18M | 90.18M | 104.47M | 97.72M | 104.13M | 97.31M | 98.86M | 129.18M | 154.77M | 163.41M | 147.50M | 158.84M | 167.15M | 158.71M | 171.30M | 240.06M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 1.76M | 1.73M | 1.64M | 1.52M | 1.41M | 1.33M | 1.26M | 1.19M | 1.12M | 1.15M | 1.09M | 1.05M | 1.11M | 1.14M | 1.16M | 1.13M | 1.12M | 1.45M | 1.90M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.51M | 4.49M | 4.49M | 4.49M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.42M | 3.84M | 10.70M | 11.28M | 4.21M | 12.82M | 13.79M | 5.66M | 6.53M | 18.19M | 20.01M | 8.81M | 24.24M | 10.71M | 28.79M | 12.24M | 45.68M | 23.68M | 47.96M | 22.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.42M | 3.84M | 10.70M | 11.28M | 4.21M | 12.82M | 13.79M | 5.66M | 6.53M | 18.19M | 20.01M | 8.81M | 24.24M | 10.71M | 28.79M | 12.24M | 51.19M | 28.17M | 52.45M | 26.83M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | | | | 5.84M | | | | 4.30M | 4.22M | 4.08M | 3.87M | 4.81M | 3.48M | 3.33M | 2.99M | 4.80M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.77M | 72.37M | 70.19M | 68.67M | 73.13M | 76.97M | 89.06M | 80.19M | 90.80M | 86.04M | 87.96M | 109.35M | 108.31M | 102.24M | 110.57M | 111.58M | 111.49M | 113.91M | 118.55M | 164.98M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.78M | 9.71M | 9.78M | 9.72M | 9.63M | 9.72M | 9.89M | 10.53M | 11.24M | 11.54M | 12.35M | 17.42M | 18.23M | 18.90M | 19.47M | 20.19M | 37.96M | 35.19M | 38.21M | 36.20M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.70M | 84.77M | 83.19M | 84.05M | 88.81M | 99.90M | 114.36M | 108.24M | 115.37M | 108.86M | 111.21M | 146.60M | 172.99M | 182.31M | 166.97M | 179.03M | 205.12M | 193.90M | 209.51M | 276.25M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 2.86M | 3.45M | 5.77M | 6.95M | 5.58M | 6.62M | 8.09M | 11.30M | 10.48M | 11.61M | 26.52M | 36.13M | 50.25M | 35.35M | 34.33M | 48.91M | 39.48M | 39.44M | 70.54M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 2.86M | 3.45M | 5.77M | 6.95M | 5.58M | 6.62M | 8.09M | 11.30M | 10.48M | 11.61M | 26.52M | 36.13M | 50.25M | 35.35M | 34.33M | 48.91M | 39.48M | 39.44M | 70.54M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.60M | 1.73M | 1.86M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.34M | 0.34M | 0.35M | 0.35M | 0.36M | 0.36M | 0.37M | 0.37M | 0.38M | 0.38M | 0.39M | 0.40M | 0.42M | 0.45M | 0.47M | 0.49M | 0.58M | 0.75M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.77M | 65.76M | 63.26M | 61.28M | 64.68M | 76.97M | 89.06M | 80.19M | 84.40M | 78.37M | 78.02M | 92.28M | 108.18M | 102.08M | 100.09M | 111.33M | 104.29M | 101.75M | 110.36M | 143.19M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.41M | 68.95M | 67.05M | 67.39M | 71.98M | 82.89M | 96.03M | 88.64M | 96.07M | 89.22M | 90.01M | 119.18M | 144.70M | 152.74M | 135.87M | 146.11M | 155.68M | 143.32M | 152.12M | 216.35M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.81M | 6.14M | 6.14M | 6.14M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | | | | 1.15M | | | | 0.87M | | | | 0.79M | | | | 3.04M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | 4.18M | 3.76M | 3.67M | 3.93M | 3.50M | 3.76M | 3.31M | 3.58M | 3.50M | 3.03M | 2.93M | 3.22M | 3.12M | 2.60M | 2.48M | 2.83M | 2.23M | 5.50M | 6.03M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.34M | 72.80M | 70.81M | 71.06M | 75.56M | 86.39M | 99.44M | 91.95M | 99.29M | 92.35M | 93.04M | 122.11M | 147.53M | 155.46M | 138.47M | 148.59M | 165.84M | 151.69M | 163.75M | 227.76M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.81M | 7.74M | 7.87M | 8.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.36M | 11.98M | 12.38M | 12.99M | 13.25M | 13.51M | 14.93M | 16.29M | 16.09M | 16.51M | 18.17M | 24.49M | 25.46M | 26.85M | 28.51M | 30.44M | 39.27M | 42.21M | 45.76M | 48.49M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.36M | 11.98M | 12.38M | 12.99M | 13.25M | 13.51M | 14.93M | 16.29M | 16.09M | 16.51M | 18.17M | 24.49M | 25.46M | 26.85M | 28.51M | 30.44M | 39.27M | 42.21M | 45.76M | 48.49M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.70M | 84.77M | 83.19M | 84.05M | 88.81M | 99.90M | 114.36M | 108.24M | 115.37M | 108.86M | 111.21M | 146.60M | 172.99M | 182.31M | 166.97M | 179.03M | 205.12M | 193.90M | 209.51M | 276.25M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | 1.34M | 0.30M | 0.30M | 0.30M | -0.30M | 0.20M | 0.62M | 0.70M | 3.08M | 0.70M | 0.70M | 0.80M | 2.78M | 0.10M | 0.93M | 0.93M | 0.93M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.68M | -3.61M | -3.88M | -3.77M | -4.08M | -4.31M | -3.46M | -2.75M | -2.91M | -3.01M | -1.91M | 3.71M | 4.02M | 4.72M | 6.16M | 7.53M | 10.11M | 11.50M | 13.72M | 15.08M |