|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.08M | 6.70M | 7.15M | 11.95M | 22.36M | 15.75M | 15.35M | 9.53M | 9.73M | 35.41M | 8.46M | 10.89M | 8.14M | 15.25M | 15.80M | 19.24M | 8.03M | 21.91M | 15.94M | 30.49M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.62M | | | | 64.13M | | | | 71.27M | | | | 75.43M | | | | 79.44M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.08M | 6.70M | 7.15M | 70.57M | 22.36M | 15.75M | 15.35M | 73.66M | 9.73M | 35.41M | 8.46M | 82.17M | 8.14M | 15.25M | 15.80M | 94.67M | 8.03M | 21.91M | 15.94M | 109.92M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.41M | 13.60M | 12.17M | 10.03M | 9.18M | 8.39M | 13.09M | 11.07M | 11.95M | 10.11M | 13.68M | 13.41M | 14.83M | 18.07M | 18.98M | 19.04M | 17.96M | 18.60M | 17.30M | 20.25M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.63M | 1.86M | 1.96M | 3.18M | 2.47M | 2.32M | 4.04M | 2.07M | 1.41M | 1.25M | 0.58M | 1.47M | 1.35M | 1.99M | 7.34M | 2.16M | 1.99M | 2.57M | 9.36M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.11M | 15.23M | 14.03M | 11.99M | 12.36M | 10.87M | 15.41M | 15.11M | 14.02M | 11.52M | 14.92M | 13.99M | 16.30M | 19.42M | 20.97M | 26.37M | 20.12M | 20.60M | 19.87M | 29.60M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.88M | 2.28M | 0.93M | 1.00M | 0.52M | 0.40M | 0.80M | 0.41M | 0.40M | 0.39M | 0.25M | 0.97M | 0.69M | 2.25M | 1.67M | 2.73M | 1.22M | 0.29M | 0.32M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 1.93M | | | | 0.89M | | | | 1.82M | | | | 0.98M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.87M | 80.97M | 83.24M | 83.50M | 84.22M | 84.45M | 86.62M | 87.45M | 92.31M | 90.23M | 93.88M | 97.42M | 102.54M | 106.23M | 113.47M | 117.20M | 121.93M | 123.45M | 126.85M | 132.52M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 1.26M | 1.22M | 1.26M | 1.18M | 1.11M | 1.03M | 1.01M | 0.94M | 0.88M | 0.82M | 0.80M | 0.79M | 0.77M | 0.85M | 0.88M | 0.85M | 0.89M | 0.90M | 0.99M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | | | | 1.24M | | | | 1.24M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | | | | 1.94M | | | | 1.94M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | 3.04M | 2.95M | 2.87M | 2.78M | 2.69M | 2.61M | 2.52M | 2.44M | 2.35M | 2.27M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.27M | | | | 15.53M | | | | 13.92M | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 3.86M | 3.69M | 3.84M | 3.21M | 2.81M | 2.66M | 4.00M | 3.31M | 3.28M | 3.01M | 3.14M | 3.12M | 3.01M | 3.07M | 2.98M | 3.23M | 3.24M | 3.31M | 3.43M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | 9.06M | 8.26M | 8.17M | 6.96M | 7.30M | 9.24M | 13.55M | 8.54M | 11.25M | 10.25M | 10.11M | 9.35M | 11.06M | 10.72M | 13.38M | 13.10M | 12.94M | 12.30M | 12.45M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.37M | 90.03M | 91.50M | 91.66M | 91.18M | 91.75M | 95.86M | 101.00M | 100.84M | 101.47M | 104.13M | 107.53M | 111.89M | 117.29M | 124.19M | 130.57M | 135.03M | 136.38M | 139.15M | 144.97M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 2.04M | 2.91M | 2.65M | 1.33M | 1.78M | 1.60M | 2.71M | 1.86M | 1.43M | 2.36M | 2.64M | 3.68M | 3.40M | 5.85M | 2.46M | 3.37M | 3.69M | 2.69M | 2.63M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 2.04M | 2.91M | 2.65M | 1.33M | 1.78M | 1.60M | 2.71M | 1.86M | 1.43M | 2.36M | 2.64M | 3.68M | 3.40M | 5.85M | 2.46M | 3.37M | 3.69M | 2.69M | 2.63M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 4.39M | 4.12M | 0.14M | 4.31M | 4.23M | 4.33M | 5.20M | 4.52M | 4.66M | 4.91M | 5.40M | 4.91M | 5.40M | 5.88M | 7.17M | 5.33M | 6.11M | 5.49M | 7.33M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43M | | | | 6.83M | | | | 9.54M | | | | 10.46M | | | | 10.87M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | | | | 1.06M | | | | 0.97M | | | | 1.10M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 2.70M | | | | 7.04M | | | | 1.47M | | | | 6.85M | | | | 1.10M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.16M | 13.38M | 15.65M | 16.25M | 15.96M | 17.36M | 19.72M | 22.80M | 21.40M | 19.80M | 20.40M | 20.11M | 21.62M | 24.01M | 27.12M | 27.91M | 28.37M | 24.80M | 22.79M | 23.03M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 4.44M | 4.22M | 4.33M | 3.67M | 3.19M | 2.98M | 3.97M | 3.75M | 3.86M | 3.81M | 3.73M | 3.78M | 3.68M | 3.74M | 3.87M | 3.82M | 4.33M | 4.45M | 4.79M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | | | | -0.05M | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.47M | 1.19M | 0.89M | 0.86M | 0.72M | 1.67M | 1.45M | 1.13M | 0.95M | 0.91M | 0.56M | 0.84M | 0.63M | 0.47M | 2.44M | 2.47M | 2.52M | 2.33M | 3.23M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | 0.66M | 0.64M | | | | 0.68M | | | | 0.92M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17M | 5.98M | 5.47M | 5.26M | 4.48M | 3.91M | 4.65M | 5.42M | 4.88M | 5.45M | 5.14M | 4.93M | 4.94M | 4.80M | 4.87M | 6.99M | 6.95M | 7.51M | 7.42M | 7.84M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.34M | 19.37M | 21.12M | 21.51M | 20.45M | 21.27M | 24.38M | 28.22M | 26.28M | 25.25M | 25.54M | 25.04M | 26.57M | 28.82M | 31.99M | 34.90M | 35.33M | 32.30M | 30.21M | 30.87M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.15M | | | | 72.78M | | | | 82.49M | | | | 95.68M | | | | 114.11M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.03M | 70.66M | 70.38M | 70.15M | 70.73M | 70.48M | 71.48M | 72.78M | 74.56M | 76.23M | 78.58M | 82.49M | 85.32M | 88.47M | 92.20M | 95.68M | 99.70M | 104.08M | 108.94M | 114.11M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.37M | 90.03M | 91.50M | 91.66M | 91.18M | 91.75M | 95.86M | 101.00M | 100.84M | 101.47M | 104.13M | 107.53M | 111.89M | 117.29M | 124.19M | 130.57M | 135.03M | 136.38M | 139.15M | 144.97M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.85M | -68.95M | -70.02M | -2.62M | -71.96M | -73.21M | -73.60M | -2.91M | -73.00M | -72.22M | -72.50M | -69.91M | -69.15M | -67.44M | -65.19M | -2.91M | -60.50M | -58.07M | -54.59M | -2.92M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | | | | 0.78M | | | | 1.32M | | | | 1.47M | | | | 1.14M |