|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.71M | 16.70M | 15.30M | 13.47M | 14.06M | 12.40M | 12.12M | 9.35M | 11.25M | 10.92M | 7.96M | 4.49M | 16.63M | 21.70M | | 18.22M | 17.94M | 13.93M | 8.21M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.71M | 16.70M | 15.30M | 13.47M | 14.06M | 12.40M | 12.12M | 9.35M | 11.25M | 10.92M | 7.96M | 4.49M | 16.63M | 21.70M | | 18.22M | 17.94M | 13.93M | 8.21M | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.02M | 57.23M | 59.23M | 54.73M | 60.00M | 63.64M | 66.50M | 65.37M | 63.65M | 63.02M | 65.65M | 44.57M | 68.73M | 37.96M | | 25.18M | 38.46M | 44.37M | 41.59M | 0.39M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | | | 1.78M | 1.79M | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.77M | 57.23M | 59.23M | 56.52M | 61.78M | 63.64M | 66.50M | 65.37M | 63.65M | 63.02M | 65.65M | 44.57M | 68.73M | 37.96M | | 25.18M | 38.46M | 44.37M | 41.59M | 0.39M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 4.39M | 5.32M | 4.38M | 5.75M | 5.77M | 7.69M | 7.86M | 6.82M | 4.78M | 6.16M | 2.26M | 7.84M | 2.12M | 3.08M | 3.01M | 2.90M | 2.26M | 2.35M | 1.17M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.68M | 78.33M | 79.85M | 72.03M | 79.81M | 81.81M | 86.31M | 80.92M | 81.72M | 78.71M | 79.77M | 76.11M | 93.19M | 61.77M | | 46.00M | 59.06M | 60.56M | 51.90M | 31.44M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | 2.88M | 3.04M | 2.93M | 3.00M | 2.92M | 2.97M | 3.26M | 3.20M | 3.17M | 3.09M | 2.72M | 2.64M | 2.47M | 2.14M | 2.02M | 2.91M | 3.27M | 3.27M | 3.60M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 3.76M | 4.17M | 4.17M | 4.18M | 4.17M | 4.20M | 1.71M | 1.71M | 1.72M | 1.71M | 1.29M | 0.94M | 1.24M | 1.24M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 2.00M | 2.30M | 5.65M | 2.49M | 2.29M | 2.10M | 5.83M | 1.73M | 1.50M | 1.29M | 1.18M | 0.86M | 0.72M | 0.69M | 0.84M | 0.81M | 0.78M | 0.74M | 0.71M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.88M | 5.76M | 6.47M | 9.82M | 6.67M | 6.46M | 6.30M | 7.54M | 3.44M | 3.22M | 3.01M | 2.47M | 1.81M | 1.96M | 1.93M | 1.70M | 1.66M | 1.63M | 1.60M | 1.56M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 4.36M | 4.16M | 4.47M | 5.51M | 5.80M | 5.26M | 3.77M | 4.03M | 4.10M | 3.86M | 3.32M | 3.07M | 1.03M | | 4.26M | 4.16M | 4.09M | 1.90M | 0.02M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.54M | 1.94M | 1.35M | 1.69M | 1.93M | 2.20M | 1.93M | 1.82M | 2.02M | 2.26M | 2.00M | 2.13M | | | 1.83M | 1.83M | 1.83M | 2.19M | 2.58M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 6.54M | 7.10M | 6.06M | 4.95M | 6.15M | 6.36M | 6.16M | 6.29M | 7.05M | 6.96M | 6.38M | 4.45M | 4.42M | 4.07M | 4.48M | 5.28M | 5.28M | 6.27M | 12.62M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.39M | 94.98M | 97.71M | 89.02M | 98.22M | 100.22M | 104.20M | 94.60M | 95.34M | 93.08M | 94.02M | 90.28M | 104.53M | | 67.40M | 56.43M | 70.16M | 71.56M | 61.66M | 44.06M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.23M | 11.12M | 10.16M | 8.94M | 8.79M | 10.35M | 12.64M | 2.96M | 0.27M | 3.08M | 3.00M | 3.21M | 3.17M | 7.21M | 0.62M | 8.77M | 13.79M | 10.63M | 13.36M | 9.34M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.23M | 11.12M | 10.16M | 8.94M | 8.79M | 10.35M | 12.64M | 2.96M | 0.27M | 3.08M | 3.00M | 3.21M | 3.17M | 7.21M | 0.62M | 8.77M | 13.79M | 10.63M | 13.36M | 9.34M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.08M | 0.36M | 0.35M | 0.35M | 9.33M | 0.30M | 0.20M | 0.20M | 0.99M | 0.18M | 0.09M | 0.06M | 1.64M | 3.54M | 3.74M | 2.17M | 1.91M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.28M | 21.61M | 22.37M | 22.03M | 23.05M | 23.55M | 23.78M | 3.68M | 19.03M | 19.96M | 16.67M | 4.71M | 20.06M | | 3.71M | 3.53M | 1.78M | 0.44M | 4.32M | 5.58M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.94M | 11.39M | 13.83M | 11.04M | 15.83M | 18.48M | 18.91M | 17.98M | 18.59M | 15.91M | 19.32M | 17.53M | 15.16M | | 18.54M | 16.08M | 0.50M | 24.70M | 23.78M | 0.50M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.96M | 1.05M | 1.02M | 0.81M | 0.66M | 0.51M | 0.36M | 0.46M | 0.88M | 0.95M | 0.94M | 0.52M | 0.48M | 0.51M | 0.28M | 0.22M | 0.18M | 0.29M | 0.64M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | 3.64M | 3.72M | 3.27M | 3.33M | 3.02M | 2.98M | 2.66M | | | | 0.58M | | | | 0.14M | 0.48M | 0.52M | 1.15M | 1.61M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 3.71M | 3.31M | 3.90M | 3.13M | 2.88M | 2.76M | 2.40M | 2.18M | 2.33M | 1.77M | 1.91M | 5.11M | | | 0.89M | 2.65M | 1.59M | 1.15M | 1.22M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.27M | 52.42M | 54.42M | 50.21M | 54.95M | 58.93M | 61.58M | 54.55M | 53.60M | 51.49M | 52.25M | 48.56M | 55.02M | 36.94M | | 30.05M | 43.40M | 44.62M | 43.41M | 37.72M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 0.70M | 0.70M | 0.70M | 2.08M | 1.38M | 1.20M | 1.03M | 0.92M | 0.31M | 8.29M | 1.71M | 1.54M | 1.72M | 1.74M | 1.75M | 1.13M | 1.28M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.69M | 16.58M | 16.85M | 17.60M | 16.40M | 15.54M | 15.90M | 15.63M | 16.30M | 15.09M | 15.29M | 12.02M | 7.10M | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.15M | 1.07M | 0.76M | 0.72M | 1.30M | 0.68M | 0.61M | 0.68M | 0.98M | 1.08M | 0.99M | 1.16M | 0.67M | | 0.35M | 0.32M | 0.30M | 0.53M | 4.39M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.79M | 54.57M | 56.49M | 51.67M | 56.38M | 60.27M | 64.34M | 56.54M | 55.48M | 53.50M | 54.24M | 50.03M | 64.47M | 39.33M | 37.85M | 32.12M | 45.46M | 46.67M | 45.08M | 43.44M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.94M | 12.39M | 14.83M | 11.74M | 16.53M | 19.18M | 20.99M | 19.36M | 19.79M | 16.94M | 20.25M | 17.84M | 23.45M | 1.71M | 20.08M | 17.80M | 2.24M | 26.45M | 24.91M | 1.78M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.60M | 40.41M | 41.22M | 37.35M | 41.85M | 39.94M | 39.86M | 38.06M | 39.86M | 39.58M | 39.77M | 40.25M | 40.06M | 30.70M | 29.54M | 24.31M | 24.71M | 24.89M | 16.59M | 0.62M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.60M | 40.41M | 41.22M | 37.35M | 41.85M | 39.94M | 39.86M | 38.06M | 39.86M | 39.58M | 39.77M | 40.25M | 40.06M | 30.70M | 29.54M | 24.31M | 24.71M | 24.89M | 16.59M | 0.62M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.39M | 94.98M | 97.71M | 89.02M | 98.22M | 100.22M | 104.20M | 94.60M | 95.34M | 93.08M | 94.02M | 90.28M | 104.53M | | 67.40M | 56.43M | 70.16M | 71.56M | 61.66M | 44.06M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.21M | 0.21M | 0.23M | 0.21M | 1.21M | 1.21M | 0.06M | 1.21M | 1.21M | 0.98M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.13M | 10.65M | 11.83M | -5.03M | -3.43M | 9.26M | -6.17M | 6.71M | -4.86M | -4.53M | 8.47M | -3.34M | -4.66M | -2.27M | -2.02M | 7.46M | 7.92M | 7.92M | -0.84M | -17.17M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | |