|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.75M | 10.05M | 9.10M | 8.43M | 7.92M | 4.22M | 7.09M | 9.56M | 9.81M | 2.98M | 0.87M | 0.32M | 0.58M | 0.96M | 1.13M | 0.40M | 1.43M | 0.45M | 1.15M | 1.01M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.75M | 10.05M | 9.10M | 8.43M | 7.92M | 4.22M | 7.09M | 9.56M | 9.81M | 2.98M | 0.87M | 0.32M | 0.58M | 0.96M | 1.13M | 0.40M | 1.43M | 0.45M | 1.15M | 1.01M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.72M | 23.85M | 25.92M | 39.95M | 46.56M | 50.65M | 52.06M | 45.89M | 43.58M | 45.48M | 49.93M | 58.15M | 60.44M | 62.46M | 60.13M | 62.25M | 64.16M | 53.66M | 50.75M | 49.01M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.31M | 0.33M | 0.34M | 0.33M | 0.33M | 0.33M | 0.33M | | | | 0.32M | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 24.16M | 26.25M | 40.29M | 46.90M | 50.98M | 52.39M | 46.22M | 43.58M | 45.48M | 49.93M | 58.47M | 60.44M | 62.46M | 60.13M | 62.25M | 64.16M | 53.66M | 50.75M | 49.01M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.50M | 1.46M | 1.95M | 2.01M | 2.87M | 3.07M | 2.31M | 2.41M | 3.15M | 2.75M | 2.14M | 1.84M | 2.57M | 3.31M | 2.60M | 2.42M | 2.62M | 2.12M | 1.17M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.66M | 35.40M | 36.48M | 50.33M | 56.49M | 57.74M | 62.22M | 57.77M | 55.79M | 51.61M | 53.55M | 60.61M | 62.86M | 65.99M | 64.57M | 75.14M | 68.02M | 56.73M | 54.01M | 51.20M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24M | 3.02M | 3.36M | 5.60M | 5.39M | 4.59M | 5.99M | 5.91M | 5.54M | 5.09M | 4.87M | 4.63M | 6.22M | 7.84M | 7.75M | 6.50M | 6.30M | 5.95M | 5.78M | 5.64M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.31M | 66.79M | 66.79M | 80.62M | 81.16M | 82.35M | 82.48M | 84.26M | 84.26M | 84.26M | 84.26M | 85.83M | 85.83M | 85.83M | 85.83M | 81.06M | 81.06M | 81.06M | 81.06M | 81.06M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21M | 7.71M | 7.26M | 42.72M | 45.58M | 45.83M | 46.15M | 46.12M | 46.33M | 46.79M | 47.17M | 26.05M | 48.10M | 48.44M | 48.69M | 35.60M | 10.28M | 9.32M | 28.27M | 7.65M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.52M | 74.51M | 74.06M | 123.34M | 126.74M | 128.18M | 128.63M | 130.38M | 130.59M | 131.05M | 131.43M | 111.88M | 133.93M | 134.27M | 134.51M | 116.66M | 91.34M | 90.38M | 109.33M | 88.72M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.89M | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.76M | 77.53M | 77.42M | 125.34M | 126.28M | 124.55M | 124.05M | 123.73M | 121.29M | 119.02M | 116.89M | 116.51M | 116.11M | 115.76M | 113.59M | 100.51M | 97.64M | 96.33M | 95.27M | 94.35M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.42M | 112.93M | 113.90M | 175.67M | 182.77M | 182.29M | 186.27M | 181.49M | 177.08M | 170.63M | 170.44M | 177.12M | 178.97M | 181.75M | 178.15M | 175.65M | 165.66M | 153.06M | 149.28M | 145.55M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 23.12M | 18.66M | 30.20M | 31.70M | 35.10M | 34.54M | 32.21M | 0.33M | 33.42M | 40.92M | 0.24M | 39.85M | 37.86M | 35.66M | 39.90M | 0.98M | 38.13M | 39.32M | 0.69M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.65M | 0.65M | 1.33M | 1.64M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.65M | 1.54M | 1.54M | 1.41M | 1.01M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 23.77M | 19.32M | 31.52M | 33.34M | 36.26M | 35.70M | 33.37M | 1.49M | 34.57M | 42.08M | 1.40M | 41.01M | 39.02M | 36.81M | 41.55M | 2.53M | 39.67M | 40.73M | 1.71M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 1.10M | 1.27M | 1.86M | 1.41M | 1.26M | 2.16M | 1.81M | 1.81M | 1.13M | 1.71M | 1.48M | 2.22M | 1.64M | 2.33M | 1.32M | 2.85M | 2.23M | 2.67M | 2.05M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 1.60M | 1.68M | 6.20M | 7.05M | 5.57M | 5.79M | 4.69M | 3.23M | 3.36M | 2.50M | 2.47M | 2.02M | 1.77M | 1.43M | 1.00M | | | | 0.13M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 1.05M | 1.20M | 0.80M | 0.81M | 0.97M | 1.12M | 0.33M | 0.68M | 0.86M | 0.96M | 0.48M | 0.56M | 1.26M | 0.99M | 0.63M | 0.57M | 0.61M | 0.56M | 0.38M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.25M | 0.34M | 3.72M | 4.52M | 2.44M | 2.61M | 2.73M | 2.55M | 2.68M | 1.82M | 1.50M | 2.02M | 1.77M | 1.43M | 1.00M | 0.14M | 0.10M | 0.07M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.51M | 25.37M | 24.44M | 37.72M | 43.55M | 41.83M | 41.49M | 38.05M | 37.71M | 41.13M | 44.57M | 44.92M | 43.03M | 44.35M | 42.54M | 44.39M | 46.47M | 39.82M | 40.80M | 39.53M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.30M | 14.79M | 15.88M | 62.41M | 65.72M | 66.40M | 70.32M | 70.57M | 68.31M | 58.87M | 56.79M | 64.64M | 68.47M | 70.75M | 71.90M | 76.27M | 74.11M | 69.68M | 65.39M | 64.00M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.73M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.72M | 1.59M | 1.52M | 1.40M | 1.27M | 1.17M | 1.06M | 0.95M | 0.83M | 0.72M | 0.63M | 1.09M | 1.51M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.66M | 40.16M | 41.92M | 102.03M | 111.06M | 108.94M | 113.88M | 108.63M | 106.02M | 100.00M | 101.36M | 109.56M | 111.49M | 115.10M | 114.44M | 120.66M | 120.58M | 109.50M | 106.19M | 103.53M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.66M | 41.89M | 41.92M | 102.04M | 111.07M | 108.94M | 113.89M | 110.35M | 107.61M | 101.52M | 102.75M | 110.84M | 112.66M | 116.16M | 115.39M | 121.49M | 121.30M | 110.12M | 107.28M | 105.04M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.30M | 14.79M | 15.88M | 62.41M | 65.72M | 66.40M | 70.32M | 70.57M | 68.31M | 58.87M | 56.79M | 64.64M | 68.47M | 70.75M | 71.90M | 76.27M | 74.11M | 69.68M | 65.39M | 64.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.75M | 71.04M | 71.98M | 73.63M | 71.70M | 73.35M | 72.38M | 71.14M | 69.48M | 69.11M | 67.68M | 66.28M | 66.31M | 65.60M | 62.77M | 54.16M | 44.36M | 42.94M | 42.01M | 40.51M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.75M | 71.04M | 71.98M | 73.63M | 71.70M | 73.35M | 72.38M | 71.14M | 69.48M | 69.11M | 67.68M | 66.28M | 66.31M | 65.60M | 62.77M | 54.16M | 44.36M | 42.94M | 42.01M | 40.51M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.42M | 112.93M | 113.90M | 175.67M | 182.77M | 182.29M | 186.27M | 181.49M | 177.08M | 170.63M | 170.44M | 177.12M | 178.97M | 181.75M | 178.15M | 175.65M | 165.66M | 153.06M | 149.28M | 145.55M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | 0.23M | 0.06M | 0.23M | 0.22M | 0.25M | 0.46M | 0.39M | 0.38M | 0.21M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.25M | -96.55M | -96.17M | -96.71M | -98.89M | -97.74M | -99.43M | -102.76M | -104.78M | -105.67M | -107.72M | -110.05M | -110.70M | -112.22M | -115.60M | -125.11M | -135.52M | -137.49M | -138.84M | -140.49M |