|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.63M | 65.93M | 85.74M | 57.02M | 67.56M | 67.35M | 77.43M | 41.64M | 47.44M | 58.87M | 70.30M | 39.66M | 49.95M | 58.10M | 68.61M | 36.26M | 30.04M | 36.13M | 44.07M | 11.64M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.63M | 65.93M | 85.74M | 57.02M | 67.56M | 67.35M | 77.43M | 41.64M | 47.44M | 58.87M | 70.30M | 39.66M | 49.95M | 58.10M | 68.61M | 36.26M | 30.04M | 36.13M | 44.07M | 11.64M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.87M | 9.39M | 8.85M | 9.89M | 8.99M | 9.87M | 9.12M | 10.20M | 9.75M | 10.27M | 9.97M | 12.38M | 11.91M | 12.83M | 12.51M | 12.57M | 13.13M | 13.21M | 11.79M | 9.82M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15M | 2.19M | 5.92M | 4.99M | 6.13M | 0.07M | 0.58M | 6.52M | 6.99M | 1.18M | 6.48M | 0.85M | 0.85M | 0.86M | 0.94M | 0.74M | 0.88M | 10.04M | 0.33M | 6.46M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.02M | 11.57M | 14.77M | 14.88M | 15.11M | 9.94M | 9.70M | 16.72M | 16.74M | 11.44M | 16.46M | 13.23M | 12.77M | 13.69M | 13.45M | 13.30M | 14.00M | 23.25M | 12.11M | 16.28M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | 3.87M | 2.68M | 2.27M | 3.60M | 4.24M | 4.45M | 5.08M | 5.09M | 4.33M | 3.96M | 4.21M | 4.00M | 3.53M | 3.08M | 3.58M | 3.92M | 3.99M | 4.36M | 4.57M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | 5.27M | 5.26M | 5.01M | 4.97M | 5.04M | 5.02M | 5.78M | 6.93M | 7.27M | 7.42M | 7.61M | 7.51M | 7.46M | 7.39M | 7.33M | 7.30M | 7.63M | 7.71M | 7.70M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.15M | 1.59M | 1.19M | 0.18M | 0.15M | 0.15M | 0.15M | 0.15M | 0.22M | 0.22M | 0.22M | 0.22M | 1.35M | 1.01M | 0.16M | 0.15M | 1.03M | 2.85M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.67M | 63.67M | 63.67M | 63.67M | 81.09M | 63.67M | 81.09M | 63.67M | 81.09M | 81.09M | 63.67M | 81.09M | 81.09M | 81.09M | 81.09M | 63.67M | 81.09M | 63.67M | 63.67M | 81.09M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.52M | 24.58M | 46.52M | 46.52M | 46.52M | 21.99M | 46.52M | 20.72M | 46.52M | 46.52M | 46.52M | 46.52M | 46.52M | 46.52M | 46.52M | 16.10M | 46.52M | 15.00M | 14.45M | 13.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.20M | 88.26M | 110.20M | 110.20M | 127.61M | 85.67M | 127.61M | 84.39M | 127.61M | 127.61M | 110.20M | 127.61M | 127.61M | 127.61M | 127.61M | 79.77M | 127.61M | 78.67M | 78.13M | 95.08M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.32M | 10.98M | 10.80M | 9.09M | 8.48M | 7.56M | 6.92M | 6.32M | 5.99M | 5.53M | 5.03M | 4.88M | 4.49M | 3.75M | 4.22M | 3.81M | 2.74M | 2.08M | 1.49M | 1.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.76M | 212.91M | 229.32M | 197.90M | 207.31M | 205.09M | 212.68M | 178.61M | 182.54M | 191.29M | 199.57M | 170.18M | 177.59M | 184.17M | 194.43M | 159.93M | 152.71M | 157.56M | 166.61M | 132.98M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.52M | 18.76M | 19.82M | 13.03M | 9.62M | 2.98M | 1.70M | 2.94M | 1.89M | 1.66M | 1.99M | 2.74M | 2.43M | 1.72M | 1.95M | 2.49M | 3.19M | 3.12M | 4.28M | 3.46M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.52M | 18.76M | 19.82M | 13.03M | 9.62M | 2.98M | 1.70M | 2.94M | 1.89M | 1.66M | 1.99M | 2.74M | 2.43M | 1.72M | 1.95M | 2.49M | 3.19M | 3.12M | 4.28M | 3.46M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.53M | 31.57M | 41.71M | 10.70M | 20.78M | 29.00M | 39.73M | 8.06M | 16.47M | 24.82M | 37.37M | 9.09M | 18.21M | 27.24M | 39.87M | 9.09M | 17.81M | 29.29M | 43.42M | 10.23M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.51M | 9.65M | 9.33M | 9.42M | 9.68M | 9.60M | 9.17M | 9.20M | 9.52M | 9.59M | 9.07M | 9.09M | 9.28M | 9.42M | 10.39M | 10.40M | 10.49M | 10.60M | 10.04M | 10.06M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.83M | 9.93M | 9.03M | 8.12M | 7.23M | 6.33M | 6.34M | 4.53M | 3.63M | 3.62M | 2.72M | 1.81M | | | | | | | 4.02M | 10.01M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.30M | 34.33M | 36.46M | 38.96M | 39.07M | 40.92M | 41.24M | 39.62M | 39.25M | 40.28M | 39.07M | 38.10M | 38.18M | 38.30M | 39.00M | 36.65M | 35.35M | 34.62M | 34.61M | 33.71M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.28M | 0.01M | 0.32M | 0.25M | 0.00M | 0.28M | 0.29M | 0.30M | 0.31M | 0.32M | | 0.38M | 0.40M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.07M | 32.90M | 32.37M | 31.17M | 30.04M | 28.83M | 29.55M | 29.52M | 28.57M | 27.45M | 26.28M | 25.09M | 23.89M | 22.67M | 22.27M | 21.02M | 21.07M | 20.87M | 19.62M | 18.25M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.78M | 103.09M | 112.51M | 72.68M | 77.58M | 77.12M | 86.84M | 54.57M | 60.37M | 67.40M | 77.76M | 48.12M | 54.08M | 61.29M | 74.74M | 43.23M | 52.76M | 64.05M | 81.72M | 52.35M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.83M | 9.93M | 9.03M | 8.12M | 7.23M | 6.33M | 6.34M | 4.53M | 3.63M | 3.62M | 2.72M | 1.81M | | | | | | | 4.02M | 10.01M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.98M | 109.83M | 116.81M | 125.22M | 129.73M | 127.97M | 125.83M | 124.04M | 122.17M | 123.89M | 121.81M | 122.05M | 123.50M | 122.88M | 119.69M | 116.69M | 99.95M | 93.50M | 84.88M | 80.63M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.98M | 109.83M | 116.81M | 125.22M | 129.73M | 127.97M | 125.83M | 124.04M | 122.17M | 123.89M | 121.81M | 122.05M | 123.50M | 122.88M | 119.69M | 116.69M | 99.95M | 93.50M | 50.27M | 46.92M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.76M | 212.91M | 229.32M | 197.90M | 207.31M | 205.09M | 212.68M | 178.61M | 182.54M | 191.29M | 199.57M | 170.18M | 177.59M | 184.17M | 194.43M | 159.93M | 152.71M | 157.56M | 166.61M | 132.98M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.19M | 0.19M | 0.03M | 0.32M | 0.51M | 0.24M | 0.29M | 0.29M | 0.81M | 0.28M | 0.81M | 0.89M | 1.07M | 0.24M | 1.01M | 2.58M | 3.06M | 0.18M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.29M | 24.36M | 27.78M | 33.67M | 37.75M | 39.43M | 39.76M | 41.24M | 42.62M | -0.02M | -0.01M | -0.02M | 43.89M | 44.23M | 43.95M | -0.05M | -0.04M | 43.53M | -0.07M | 40.35M |