|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.86M | 80.96M | 65.20M | 43.81M | 35.62M | 25.61M | 19.49M | 18.69M | 19.14M | 19.51M | 15.90M | 15.71M | 16.19M | 12.57M | 11.43M | 17.06M | 11.47M | 10.44M | 8.49M | 10.01M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.86M | 80.96M | 65.20M | 43.81M | 35.62M | 25.61M | 19.49M | 18.69M | 19.14M | 19.51M | 15.90M | 15.71M | 16.19M | 12.57M | 11.43M | 17.06M | 11.47M | 10.44M | 8.49M | 10.01M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | 9.90M | 9.08M | 14.87M | 18.16M | 14.81M | 11.84M | 13.82M | 13.67M | 10.29M | 10.68M | 12.96M | 13.15M | 13.22M | 13.17M | 12.82M | 12.39M | 11.50M | 12.46M | 10.72M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | 9.90M | 9.08M | 14.87M | 18.16M | 14.81M | 11.84M | 13.82M | 13.67M | 10.29M | 10.68M | 12.96M | 13.15M | 13.22M | 13.17M | 12.82M | 12.39M | 11.50M | 12.46M | 10.72M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38M | 3.36M | 3.18M | 1.15M | 1.51M | 1.60M | 1.38M | 1.29M | 1.76M | 1.37M | 1.73M | 0.09M | 1.68M | 1.73M | 1.62M | 0.14M | 1.67M | 0.50M | 1.93M | 0.09M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.10M | 95.92M | 80.42M | 65.12M | 57.90M | 44.62M | 35.51M | 35.59M | 35.98M | 31.98M | 29.01M | 30.77M | 31.59M | 28.51M | 27.35M | 31.77M | 26.32M | 24.16M | 24.42M | 23.40M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.03M | 0.79M | 0.66M | 0.57M | 0.55M | 0.51M | 0.66M | 0.69M | 0.65M | 0.62M | 0.58M | 0.53M | 0.50M | 0.47M | 0.42M | 0.40M | 0.32M | 0.28M | 0.23M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 3.98M | 3.70M | | 3.20M | 2.98M | 1.17M | 2.35M | 2.18M | 2.02M | 1.87M | 0.20M | 1.64M | 0.11M | 1.52M | 1.50M | 1.46M | 1.46M | 1.45M | 1.45M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.19M | 14.92M | 14.64M | 10.94M | 14.14M | 13.93M | 12.11M | 13.29M | 13.13M | 12.97M | 12.81M | 11.14M | 12.58M | 11.05M | 12.46M | 12.44M | 12.40M | 12.40M | 12.40M | 12.39M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | 3.65M | 3.64M | 3.95M | 3.89M | 3.55M | 3.44M | 3.22M | 3.25M | 3.22M | 3.27M | 3.20M | 3.11M | 3.10M | 3.19M | 3.38M | 3.43M | 3.59M | 3.47M | 4.20M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 0.08M | 0.06M | 0.07M | 1.12M | 1.06M | 6.78M | 0.68M | 4.62M | 0.68M | 0.01M | 1.11M | | 0.22M | 0.23M | 0.68M | 0.75M | 0.76M | 0.30M | 0.76M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.73M | 30.88M | 36.45M | 34.60M | 34.98M | 33.86M | 32.81M | 31.68M | 30.28M | 27.14M | 26.80M | 24.61M | 23.15M | 23.00M | 23.18M | 22.95M | 22.88M | 22.57M | 21.74M | 21.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.83M | 126.80M | 116.87M | 99.73M | 92.88M | 78.48M | 68.32M | 67.27M | 66.27M | 59.12M | 55.81M | 55.38M | 54.74M | 51.51M | 50.53M | 54.72M | 49.20M | 46.73M | 46.16M | 45.19M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.75M | 8.50M | 11.88M | 3.41M | 3.45M | 1.23M | 3.56M | 4.27M | 3.14M | 2.25M | 2.86M | 4.55M | 5.51M | 5.21M | 4.98M | 6.16M | 6.05M | 6.13M | 8.40M | 7.76M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.21M | 8.50M | 11.88M | 3.41M | 3.45M | 1.23M | 3.56M | 4.27M | 3.14M | 2.25M | 2.86M | 4.55M | 5.51M | 5.21M | 4.98M | 6.16M | 6.05M | 6.13M | 8.40M | 7.76M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.83M | 8.22M | 7.55M | 10.21M | 9.17M | 7.57M | 5.86M | 5.05M | 4.61M | 4.32M | 4.37M | 3.66M | 3.63M | 4.22M | 4.12M | 3.40M | 4.46M | 5.60M | 4.56M | 3.93M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 3.75M | 3.48M | 3.18M | 2.81M | 2.59M | 2.33M | 2.97M | 2.68M | 2.40M | 2.57M | 2.53M | 2.46M | 2.39M | 2.62M | 2.47M | 2.69M | 2.56M | 2.06M | 1.81M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | 0.06M | 0.18M | 0.03M | | | | | 0.23M | 0.28M | 0.77M | 0.81M | 1.07M | 1.45M | 1.62M | 0.71M | | | 0.28M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 2.20M | 1.80M | 1.73M | 2.32M | 2.10M | 2.54M | 2.20M | 3.12M | 2.70M | 2.81M | 2.00M | 3.25M | 3.21M | 3.85M | 6.54M | 7.80M | 8.50M | 9.06M | 8.73M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.12M | 105.50M | 98.42M | 87.88M | 78.75M | 61.84M | 52.87M | 47.53M | 41.99M | 36.23M | 37.06M | 34.19M | 33.51M | 32.83M | 34.38M | 36.50M | 36.59M | 35.17M | 35.85M | 34.17M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 3.16M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.56M | 4.60M | 4.61M | 4.60M | 4.60M | 4.63M | 4.64M | 4.59M | 4.60M | 4.64M | 4.69M | 4.70M | 4.69M | 4.68M | 4.75M | 4.82M | 4.91M | 4.99M | 5.02M | 5.09M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.48M | 0.47M | 0.48M | 0.49M | 0.45M | 0.41M | 0.45M | 0.45M | 0.45M | 0.45M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.04M | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.35M | 14.10M | 13.20M | 12.29M | 11.43M | 10.71M | 10.05M | 8.33M | 7.93M | 7.49M | 7.14M | 6.72M | 6.46M | 8.73M | 6.22M | 8.12M | 5.25M | 4.86M | 4.49M | 4.18M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 2.15M | 2.25M | 2.36M | 2.38M | 2.45M | 2.47M | 0.99M | 3.53M | 4.32M | 4.89M | 4.68M | 5.60M | 6.32M | 7.03M | 7.85M | 8.51M | | | 9.26M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.12M | 119.05M | 108.14M | 97.00M | 87.37M | 69.96M | 60.59M | 57.43M | 49.91M | 43.73M | 44.20M | 41.82M | 40.35M | 39.55M | 40.98M | 42.52M | 41.84M | 48.82M | 49.25M | 38.35M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.15M | 121.20M | 110.39M | 99.36M | 89.75M | 72.42M | 63.07M | 58.42M | 53.45M | 48.05M | 49.09M | 46.50M | 45.94M | 45.87M | 48.01M | 50.37M | 50.35M | 48.82M | 49.25M | 47.61M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 3.16M | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.88M | 1.00M | 1.87M | -4.23M | -1.47M | 6.07M | 5.25M | 8.85M | 12.82M | 11.07M | 6.72M | 8.88M | 8.79M | 5.64M | 2.52M | 4.35M | -1.14M | -2.08M | -8.10M | -2.42M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.88M | 1.00M | 1.87M | -4.23M | 3.13M | 6.07M | 5.25M | 8.85M | 12.82M | 11.07M | 6.72M | 8.88M | 8.79M | 5.64M | 2.52M | -0.46M | -1.14M | -2.08M | -3.08M | -2.42M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.83M | 126.80M | 116.87M | 99.73M | 92.88M | 78.48M | 68.32M | 67.27M | 66.27M | 59.12M | 55.81M | 55.38M | 54.74M | 51.51M | 50.53M | 54.72M | 49.20M | 46.73M | 46.16M | 45.19M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.11M | 0.10M | 0.49M | 0.49M | 0.49M | 0.20M | 0.31M | 0.03M | 0.80M | 0.60M | 0.60M | 0.40M | 0.60M | 0.35M | 0.40M | 0.59M | 0.17M | 0.15M | 0.91M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.65M | -3.49M | -3.89M | 0.51M | 2.87M | 3.90M | 4.69M | 7.14M | 10.81M | -4.69M | -4.80M | -4.61M | 20.12M | -4.95M | -5.08M | -5.33M | -5.45M | -5.58M | 6.92M | 7.24M |