|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.68M | 1.40M | 2.82M | 0.23M | 0.86M | 3.11M | 0.34M | 1.82M | 1.27M | 0.65M | 6.28M | 2.10M | 3.48M | 3.16M | 4.73M | 5.18M | 5.47M | 1.31M | 2.92M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.68M | 1.40M | 2.82M | 0.23M | 0.86M | 3.11M | 0.34M | 1.82M | 1.27M | 0.65M | 6.28M | 2.10M | 3.48M | 3.16M | 4.73M | 5.18M | 5.47M | 1.31M | 2.92M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.01M | 31.53M | 32.95M | 43.07M | 48.24M | 58.76M | 38.51M | 6.62M | 58.81M | 9.90M | 5.16M | 70.69M | 73.49M | 9.40M | 75.91M | 16.93M | 14.18M | 54.08M | 6.20M | 47.99M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 0.80M | 0.24M | 0.15M | 1.01M | 1.11M | 0.70M | 3.28M | 4.50M | 9.88M | 9.55M | 8.89M | 9.72M | 9.46M | 6.32M | 7.38M | 7.17M | 7.89M | 9.30M | 10.54M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.50M | 32.33M | 33.19M | 43.23M | 49.25M | 59.87M | 39.21M | 9.89M | 63.31M | 19.77M | 14.71M | 79.58M | 83.21M | 18.86M | 82.23M | 24.31M | 21.34M | 61.97M | 15.50M | 58.53M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 4.20M | 3.02M | 1.23M | 2.49M | 2.34M | 1.86M | 4.64M | 3.67M | 4.32M | 5.31M | 4.64M | 4.51M | 5.43M | 5.11M | 7.03M | 5.24M | 3.99M | 4.16M | 7.70M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.93M | 54.11M | 41.89M | 47.28M | 51.97M | 63.07M | 51.54M | 59.02M | 68.81M | 77.09M | 72.97M | 90.50M | 89.82M | 85.29M | 90.50M | 97.04M | 85.98M | 100.71M | 94.93M | 99.89M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 1.86M | 1.70M | 2.10M | 1.94M | 1.92M | 1.89M | 2.10M | 2.16M | 2.16M | 2.22M | 4.00M | 4.39M | 4.45M | 6.79M | 7.37M | 7.37M | 7.43M | 7.62M | 7.26M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.35M | 16.35M | 16.35M | 16.35M | 16.35M | 16.35M | 16.35M | 22.15M | 22.15M | 22.15M | 22.15M | 22.15M | 22.15M | 22.15M | 22.15M | 22.15M | 22.15M | 22.15M | 22.15M | 22.15M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | 0.01M | | | | | 0.86M | 0.82M | 0.77M | 0.73M | 0.68M | 0.64M | 0.59M | 0.55M | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.33M | 21.80M | 21.11M | 20.91M | 18.94M | 19.22M | 19.00M | 26.85M | 26.56M | 26.29M | 26.02M | 25.98M | 26.27M | 28.54M | 28.26M | 27.67M | 27.64M | 27.44M | 27.26M | 27.25M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.00M | 2.59M | 2.54M | 0.54M | 0.48M | 0.43M | | | | | 0.06M | 0.05M | 0.05M | 0.06M | 0.12M | 0.12M | 0.14M | 0.13M | 0.01M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.16M | 0.17M | 0.18M | 0.18M | 0.19M | 0.17M | 0.16M | 0.17M | 0.17M | 0.31M | 0.29M | 0.20M | 0.21M | 0.23M | 0.23M | 0.26M | 0.28M | 0.26M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.33M | 21.80M | 21.11M | 20.91M | 18.94M | 19.22M | 19.00M | 26.85M | 26.56M | 26.29M | 26.02M | 25.98M | 26.27M | 28.54M | 28.26M | 27.67M | 27.64M | 27.44M | 27.26M | 27.25M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.34M | 77.77M | 64.70M | 70.29M | 72.85M | 84.21M | 72.42M | 87.96M | 97.53M | 105.54M | 101.21M | 120.48M | 120.48M | 118.28M | 125.55M | 132.08M | 120.99M | 135.59M | 129.81M | 134.40M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 7.33M | 9.86M | 10.30M | 9.31M | 8.35M | 8.76M | 14.15M | 12.28M | 12.95M | | 12.45M | 13.60M | 12.92M | 11.53M | 13.37M | | 9.76M | 13.08M | 9.65M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 7.33M | 9.86M | 10.30M | 9.31M | 8.35M | 8.76M | 14.15M | 12.28M | 12.95M | | 12.45M | 13.60M | 12.92M | 11.53M | 13.37M | | 9.76M | 13.08M | 9.65M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.88M | 12.89M | 12.65M | 14.67M | 13.03M | 18.48M | 16.07M | 13.02M | 15.42M | 11.84M | | 11.20M | 12.17M | 9.71M | 11.63M | 9.93M | | 10.37M | 12.79M | 10.78M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.52M | 1.78M | 1.08M | 0.10M | 0.10M | 0.30M | 0.47M | 0.47M | 0.30M | | 0.30M | 0.30M | 0.30M | 0.30M | 0.21M | | 0.21M | 0.21M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.18M | 0.12M | 0.45M | 1.50M | 1.34M | 0.33M | 1.35M | 0.46M | 0.46M | | 0.69M | 0.61M | | 1.02M | 1.05M | 0.71M | 1.12M | 1.12M | 1.21M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.35M | 0.44M | 0.69M | | 1.76M | 2.74M | 0.09M | 0.23M | 0.23M | | 0.33M | 0.78M | 0.14M | 0.22M | 0.35M | | 0.79M | 0.25M | 0.39M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | 3.92M | 3.42M | 2.50M | 2.18M | 1.10M | 0.81M | 0.50M | | 1.90M | 3.51M | 2.68M | 2.04M | 4.20M | 4.50M | 9.14M | 6.23M | 14.80M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.74M | 27.76M | 29.23M | 33.73M | 29.86M | 35.65M | 33.76M | 40.42M | 43.43M | 64.56M | | 58.20M | 62.81M | 57.65M | 55.64M | 53.63M | | 54.49M | 48.01M | 53.88M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | 0.09M | 0.58M | 0.50M | 0.42M | 0.34M | 0.23M | 0.12M | | | | | | 1.29M | 1.11M | 0.93M | 0.75M | 0.57M | 0.38M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.89M | 22.03M | 9.69M | 7.96M | 14.15M | 15.29M | | 8.78M | 19.15M | 14.85M | 6.66M | 30.80M | 22.16M | 23.87M | 30.48M | 34.97M | 23.40M | 34.02M | 31.54M | 24.67M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.38M | 0.37M | | 0.14M | 0.07M | 0.17M | 1.55M | 0.17M | 1.65M | 0.19M | 1.62M | 1.67M | 0.18M | 4.53M | | 4.53M | 4.53M | 5.67M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 2.22M | 1.81M | 1.76M | 1.63M | 1.91M | 1.66M | 2.93M | 2.64M | 2.51M | 2.38M | 2.27M | 2.64M | 4.78M | 4.52M | 4.36M | 4.29M | 4.02M | 3.80M | 3.81M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 2.36M | 0.64M | 1.34M | 0.70M | 0.60M | 0.30M | 2.44M | 1.97M | 1.67M | 1.67M | 1.97M | 1.67M | 1.67M | 1.67M | 0.21M | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.24M | 52.48M | 41.19M | 44.40M | 46.18M | 53.41M | 35.83M | 53.56M | 67.05M | 83.69M | 78.16M | 92.72M | 89.42M | 88.16M | 93.83M | 98.38M | | | | 88.42M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.10M | 54.84M | 41.83M | 45.74M | 46.88M | 54.01M | 36.13M | 56.00M | 69.02M | 85.36M | 79.83M | 94.69M | 91.09M | 89.83M | 95.50M | 98.59M | 86.39M | 97.80M | 88.44M | 88.42M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.39M | 22.55M | 11.46M | 9.04M | 14.25M | 15.39M | 0.30M | 9.26M | 19.62M | 15.15M | 6.66M | 31.10M | 22.46M | 24.17M | 30.78M | 35.18M | 23.40M | 34.23M | 31.75M | 24.67M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.24M | 22.93M | 22.86M | 24.55M | 25.97M | 30.20M | 36.29M | 31.96M | 28.51M | 20.17M | 21.38M | 25.79M | 29.40M | 28.45M | 30.04M | 33.48M | 34.60M | 37.79M | 41.38M | 45.97M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.24M | 22.93M | 22.86M | 24.55M | 25.97M | 30.20M | 36.29M | 31.96M | 28.51M | 20.17M | 21.38M | 25.79M | 29.40M | 28.45M | 30.04M | 33.48M | 34.60M | 37.79M | 41.38M | 45.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.34M | 77.77M | 64.70M | 70.29M | 72.85M | 84.21M | 72.42M | 87.96M | 97.53M | 105.54M | 101.21M | 120.48M | 120.48M | 118.28M | 125.55M | 132.08M | 120.99M | 135.59M | 129.81M | 134.40M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 5.03M | 0.62M | 1.16M | 6.61M | 7.02M | 0.41M | 8.00M | 8.64M | 0.94M | 0.10M | 9.83M | 0.30M | 10.11M | 0.41M | 10.24M | 0.22M | 10.54M | 10.54M | 0.28M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.97M | -2.66M | -65.71M | -2.63M | -2.70M | -2.73M | -2.96M | -36.10M | -2.81M | -2.86M | -24.52M | -19.27M | -15.31M | -2.91M | -8.80M | -2.92M | | -2.72M | 4.29M | -2.81M |