|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.22M | 15.91M | 3.92M | 0.16M | 1.86M | 13.44M | 14.05M | 16.53M | 13.91M | 19.57M | 14.60M | 30.49M | 23.09M | 41.66M | 38.57M | 22.59M | 16.41M | 24.98M | 20.00M | 33.95M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.22M | 15.91M | 3.92M | 0.16M | 1.86M | 13.44M | 14.05M | 16.53M | 13.91M | 19.57M | 14.60M | 30.49M | 23.09M | 41.66M | 38.57M | 22.59M | 16.41M | 24.98M | 20.00M | 33.95M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.82M | 11.37M | 10.32M | 12.96M | 9.99M | 9.36M | 10.88M | 11.93M | 15.34M | 9.72M | 8.70M | 6.42M | 8.74M | 11.58M | 9.31M | 8.56M | 11.89M | 11.23M | 9.21M | 10.04M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 8.99M | 5.28M | 6.35M | 6.31M | 6.06M | 6.70M | 7.12M | 9.34M | 8.43M | 8.80M | 7.08M | 7.28M | 4.99M | 5.17M | 6.29M | 8.40M | 8.78M | 8.00M | 9.58M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.51M | 20.37M | 15.60M | 19.30M | 16.30M | 15.43M | 17.58M | 19.05M | 24.68M | 18.15M | 17.50M | 13.50M | 16.02M | 16.57M | 14.48M | 14.85M | 20.28M | 20.01M | 17.22M | 19.62M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.68M | 0.95M | 1.01M | 1.06M | 0.81M | 1.10M | 1.03M | 1.03M | 1.16M | 1.07M | 0.96M | 1.14M | 1.35M | 1.32M | 1.40M | 1.11M | 1.56M | 1.91M | 2.50M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13M | 4.47M | 4.08M | 3.18M | 6.21M | 5.41M | 3.80M | 2.73M | 4.51M | 3.74M | 3.96M | 2.86M | 4.35M | 3.31M | 3.84M | 3.28M | 4.42M | 2.97M | 3.58M | 2.91M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.43M | 29.97M | 24.58M | 23.68M | 25.44M | 23.53M | 24.92M | 27.59M | 32.22M | 30.56M | 24.91M | 35.45M | 32.08M | 50.22M | 45.42M | 42.15M | 42.27M | 36.37M | 29.43M | 45.77M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.62M | 20.63M | 20.64M | 23.28M | 24.05M | 24.02M | 24.05M | 24.07M | 24.10M | 24.31M | 24.32M | 24.32M | 24.76M | 24.72M | 24.74M | 24.68M | 24.68M | 24.67M | 24.67M | 25.31M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 3.00M | 2.85M | 0.58M | 0.60M | 0.73M | 1.02M | 1.14M | 1.19M | 1.01M | 1.16M | 1.20M | 2.17M | 2.95M | 3.17M | 3.76M | 4.88M | 4.00M | 4.28M | 6.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.36M | 18.61M | 18.64M | 18.99M | 19.52M | 18.96M | 19.06M | 18.83M | 18.69M | 19.01M | 18.89M | 19.08M | 20.39M | 21.13M | 21.39M | 21.85M | 22.65M | 24.60M | 25.00M | 28.65M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 9.48M | 0.85M | 0.81M | 4.75M | 9.61M | 4.71M | 4.73M | 4.73M | 9.90M | 1.38M | 10.39M | 10.45M | 0.39M | 1.43M | 0.37M | 0.36M | 0.36M | 10.75M | 10.86M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 9.48M | 0.85M | 0.81M | 4.75M | 9.61M | 4.71M | 4.73M | 4.73M | 9.90M | 1.38M | 10.39M | 10.45M | 0.39M | 1.43M | 0.37M | 0.36M | 0.36M | 10.75M | 10.86M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 3.53M | 4.26M | 3.93M | 3.80M | 4.12M | 4.35M | 4.01M | 3.99M | 4.30M | 5.28M | 6.50M | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.01M | 0.03M | 11.51M | 11.54M | 0.01M | 0.02M | 11.78M | 0.01M | 12.07M | 12.22M | 0.01M | 12.53M | 12.68M | 12.82M | 12.95M | 13.08M | 0.06M | 13.34M | 13.46M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.98M | 47.33M | 47.60M | 47.47M | 47.75M | 47.37M | 47.59M | 46.99M | 47.29M | 48.19M | 49.13M | 51.52M | 46.08M | 47.02M | 47.43M | 48.06M | 48.89M | 51.66M | 52.26M | 56.07M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.40M | 77.30M | 72.18M | 71.15M | 73.19M | 70.90M | 72.50M | 74.58M | 79.50M | 78.75M | 74.04M | 86.97M | 78.16M | 97.25M | 92.85M | 90.21M | 91.16M | 88.03M | 81.69M | 101.84M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.72M | 11.97M | 10.33M | 10.72M | 10.37M | 10.32M | 11.81M | 13.90M | 9.61M | 9.58M | 7.98M | 9.11M | 7.67M | 6.37M | 6.54M | 5.20M | 6.37M | 7.01M | 6.79M | 9.05M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.72M | 11.97M | 10.33M | 10.72M | 10.37M | 10.32M | 11.81M | 13.90M | 9.61M | 9.58M | 7.98M | 9.11M | 7.67M | 6.37M | 6.54M | 5.20M | 6.37M | 7.01M | 6.79M | 9.05M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.65M | 3.05M | 5.54M | 4.51M | 6.44M | 4.59M | 4.72M | 4.09M | 6.92M | 4.12M | 6.24M | 4.21M | 6.32M | 5.11M | 4.91M | 4.60M | 6.48M | 5.22M | 5.83M | 5.08M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | | | | 1.25M | | | | 1.39M | | | | 0.41M | | | | 0.51M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.39M | 0.38M | 0.49M | 0.47M | 0.48M | 0.45M | 0.46M | 0.88M | 0.77M | 0.67M | 0.55M | 0.55M | 0.55M | 0.54M | 0.54M | 0.54M | 0.56M | 0.57M | 0.62M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.33M | 0.42M | 0.42M | 0.15M | 0.15M | 0.40M | 0.20M | 0.41M | 0.29M | 0.29M | 0.38M | 0.28M | 0.28M | 0.36M | 0.37M | 0.23M | 0.31M | 0.31M | 0.52M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.24M | | | | 0.48M | | | | 0.27M | | | | 0.38M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | 5.58M | 2.71M | 3.57M | 3.15M | 4.81M | 5.00M | 4.85M | 7.76M | 6.82M | 7.29M | 5.82M | 5.40M | 6.71M | 5.88M | 6.98M | 7.11M | 7.01M | 6.77M | 8.66M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.28M | 25.91M | 22.24M | 22.56M | 23.93M | 22.71M | 24.58M | 25.88M | 27.47M | 25.95M | 24.66M | 22.67M | 22.65M | 21.94M | 20.79M | 20.67M | 23.87M | 22.57M | 23.54M | 27.38M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.88M | 0.92M | 0.39M | 0.36M | 0.32M | 0.32M | 0.35M | 0.42M | 0.78M | 0.71M | 0.64M | 0.56M | 0.49M | 0.54M | 0.50M | 0.48M | 0.62M | 0.54M | 1.36M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.99M | 0.49M | 1.29M | 0.68M | 0.56M | 0.44M | 0.77M | 2.12M | 2.75M | 1.87M | 1.70M | 2.46M | 1.76M | 1.62M | 2.02M | 1.35M | 1.87M | 1.21M | 1.98M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.86M | 1.00M | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.51M | 0.26M | 0.27M | 0.93M | 0.86M | 0.91M | 0.75M | 0.95M | 0.84M | 0.78M | 0.77M | 0.77M | 0.24M | 0.77M | 0.22M | 0.13M | 3.41M | 3.41M | 3.56M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | | | | 2.06M | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 2.03M | 1.92M | 1.78M | 2.10M | 1.58M | 1.89M | 1.40M | 1.74M | 1.67M | 1.94M | 1.96M | 1.84M | 1.43M | 1.70M | 1.61M | 1.52M | 1.10M | 0.99M | 1.36M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 6.61M | 6.71M | 7.14M | 7.31M | 7.28M | 7.39M | 7.49M | 7.97M | 8.05M | 8.02M | 8.11M | 8.20M | 8.29M | 8.43M | 8.54M | 8.62M | 8.70M | 8.83M | 8.95M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.07M | 10.80M | 10.45M | 10.38M | 10.28M | 10.66M | 10.55M | 10.47M | 13.20M | 13.43M | 13.14M | 13.34M | 13.14M | 12.92M | 12.87M | 12.71M | 11.92M | 15.33M | 15.18M | 16.13M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.35M | 36.72M | 32.68M | 32.95M | 34.22M | 33.37M | 35.13M | 36.35M | 40.67M | 39.37M | 37.80M | 36.01M | 35.79M | 34.86M | 33.66M | 33.38M | 35.79M | 37.90M | 38.71M | 43.51M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.39M | 0.88M | 1.78M | 1.15M | 1.04M | 0.89M | 1.23M | 3.00M | 3.52M | 2.55M | 2.24M | 3.02M | 2.31M | 2.16M | 2.56M | 1.89M | 2.43M | 1.78M | 2.60M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.06M | 40.58M | 39.49M | 38.20M | 38.97M | 37.53M | 37.37M | 38.23M | 38.83M | 39.38M | 36.24M | 50.97M | 42.37M | 62.39M | 59.19M | 56.83M | 55.36M | 50.14M | 42.98M | 58.33M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.40M | 77.30M | 72.18M | 71.15M | 73.19M | 70.90M | 72.50M | 74.58M | 79.50M | 78.75M | 74.04M | 86.97M | 78.16M | 97.25M | 92.85M | 90.21M | 91.16M | 88.03M | 81.69M | 101.84M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.01M | 0.01M | 0.01M | 0.01M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.95M | 114.31M | 114.53M | -76.41M | -75.74M | 115.21M | 115.45M | -77.37M | 116.11M | -76.95M | 116.98M | -84.46M | 136.05M | -96.93M | -100.50M | 160.26M | -105.05M | 161.06M | -118.20M | 182.96M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |