|
Cash & Equivalents
|
4.63M | 8.55M | 10.17M | 10.41M | 7.41M | 7.69M | 12.63M | 13.36M | 8.41M | 29.71M | 32.40M | 30.98M | 31.10M | 31.15M | 26.87M | 28.41M | 29.25M | 21.92M | 21.48M | 16.91M | 23.54M | 10.22M | 10.08M | 12.84M | 7.31M | 8.81M | 11.35M | 17.54M | 10.16M | 20.02M | 11.12M |
|
Cash & Current Investments
|
4.63M | 8.55M | 10.17M | 10.41M | 7.41M | 7.69M | 12.63M | 13.36M | 8.41M | 29.71M | 32.40M | 30.98M | 31.10M | 31.15M | 26.87M | 28.41M | 29.25M | 21.92M | 21.48M | 16.91M | 23.54M | 10.22M | 10.08M | 12.84M | 7.31M | 8.81M | 11.35M | 17.54M | 10.16M | 20.02M | 11.12M |
|
Receivables - Net
|
10.69M | 7.86M | 8.39M | 8.84M | 11.67M | 12.80M | 11.73M | 11.53M | 15.44M | 11.03M | 11.49M | 12.37M | 13.28M | 12.13M | 12.70M | 12.82M | 13.60M | 14.29M | 14.98M | 15.38M | 16.32M | 17.89M | 17.93M | 18.45M | 24.48M | 27.06M | 27.05M | 24.91M | 26.79M | 26.55M | 27.41M |
|
Receivables
|
10.69M | 7.86M | 8.39M | 8.84M | 11.67M | 12.80M | 11.73M | 11.53M | 15.44M | 11.03M | 11.49M | 12.37M | 13.28M | 12.13M | 12.70M | 12.82M | 13.60M | 14.29M | 14.98M | 15.38M | 16.32M | 17.89M | 17.93M | 18.45M | 24.48M | 27.06M | 27.05M | 24.91M | 26.79M | 26.55M | 27.41M |
|
Inventory
|
1.96M | 1.94M | 2.38M | 2.89M | 3.62M | 3.71M | 1.27M | 1.36M | 1.78M | 6.58M | 2.76M | 2.31M | 2.22M | 2.56M | 2.62M | 2.46M | 2.50M | 2.85M | 3.18M | 3.57M | 3.45M | 4.48M | 4.67M | 4.63M | 4.35M | 4.42M | 4.31M | 4.32M | 4.51M | 4.32M | 5.27M |
|
Prepaid Assets
|
0.65M | 0.58M | 1.05M | 0.95M | 1.06M | 0.99M | 2.18M | 1.56M | 4.51M | 1.89M | 3.33M | 1.51M | 1.67M | 1.20M | 3.76M | 1.73M | 1.78M | 2.27M | 3.13M | 3.85M | 3.39M | 2.33M | 3.19M | 2.45M | 2.48M | 4.24M | 4.99M | 6.11M | 7.66M | 4.40M | 4.26M |
|
Current Assets
|
17.93M | 18.92M | 21.99M | 23.09M | 23.75M | 25.19M | 27.80M | 27.81M | 30.15M | 49.21M | 49.98M | 47.17M | 48.27M | 47.05M | 47.37M | 47.31M | 47.80M | 41.86M | 42.86M | 39.74M | 46.70M | 35.95M | 35.86M | 38.37M | 38.62M | 44.98M | 47.70M | 52.88M | 49.12M | 55.29M | 49.98M |
|
Property, Plant & Equipment (Net)
|
22.73M | 25.33M | 27.25M | 30.56M | 34.97M | 45.80M | 52.16M | 54.77M | 56.63M | 55.09M | 56.32M | 55.06M | 54.00M | 54.35M | 59.04M | 62.85M | 63.98M | 66.69M | 68.11M | 67.74M | 68.44M | 72.88M | 73.42M | 73.58M | 73.51M | 74.70M | 74.40M | 76.28M | 81.05M | 79.73M | 80.51M |
|
Long-Term Investments
|
| | | | | | | 0.01M | 0.02M | 0.06M | 0.08M | 0.73M | 0.95M | 1.06M | 1.94M | 2.16M | 2.36M | 2.44M | 2.22M | 2.15M | 1.99M | 1.94M | 1.77M | 1.70M | 1.70M | 1.79M | 1.79M | 2.80M | 2.80M | 2.80M | 2.80M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 29.76M | 29.70M | 29.77M | 29.77M | 32.99M | 32.99M | 32.99M | 32.99M | 32.99M | 58.46M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 0.69M | 0.69M | 0.57M | 0.53M | 0.91M | 0.88M | 0.85M | 0.82M | 0.78M | 1.35M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 30.45M | 30.39M | 30.33M | 30.30M | 33.90M | 33.87M | 33.84M | 33.80M | 33.77M | 59.81M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 7.83M | 7.59M | 8.73M | 8.92M | 7.69M | 6.28M | 4.79M | 3.98M | 3.96M | 3.92M | 3.12M | 3.84M | 3.84M | 3.91M | 4.56M | 4.56M | 4.56M | 8.06M | 8.40M | 8.40M | 10.36M | 5.67M |
|
Other Non-Current Assets
|
| | | | | 0.02M | 0.02M | | | | | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.88M | 0.96M | 2.30M | 1.59M | 1.60M | 0.89M | 0.89M | 0.89M | 0.89M | | | | | | |
|
Non-Current Assets
|
22.73M | 25.33M | 27.25M | 30.56M | 34.97M | 45.83M | 52.18M | 54.78M | 56.65M | 62.97M | 63.99M | 65.39M | 64.73M | 63.97M | 68.12M | 70.65M | 71.20M | 74.05M | 76.56M | 77.30M | 77.93M | 113.17M | 113.54M | 116.53M | 116.26M | 118.97M | 121.83M | 124.19M | 128.96M | 129.31M | 152.38M |
|
Assets
|
40.66M | 44.26M | 49.24M | 53.65M | 58.72M | 71.01M | 79.98M | 82.60M | 86.80M | 112.18M | 113.97M | 112.56M | 113.00M | 111.01M | 115.49M | 117.96M | 119.01M | 115.90M | 119.42M | 117.04M | 124.63M | 149.12M | 149.40M | 154.90M | 154.88M | 163.95M | 169.53M | 177.07M | 178.08M | 184.60M | 202.36M |
|
Accounts Payables
|
2.78M | 3.27M | 3.68M | 5.88M | 6.39M | 7.82M | 4.07M | 4.70M | 6.38M | 5.38M | 7.55M | 2.10M | 2.53M | 2.46M | 4.73M | 3.24M | 3.70M | 3.70M | 3.74M | 2.65M | 4.26M | 6.17M | 5.98M | 4.18M | 5.80M | 6.33M | 6.01M | 5.32M | 7.94M | 8.25M | 8.67M |
|
Payables
|
2.78M | 3.27M | 3.68M | 5.88M | 6.39M | 7.82M | 4.07M | 4.70M | 6.38M | 5.38M | 7.55M | 2.10M | 2.53M | 2.46M | 4.73M | 3.24M | 3.70M | 3.70M | 3.74M | 2.65M | 4.26M | 6.17M | 5.98M | 4.18M | 5.80M | 6.33M | 6.01M | 5.32M | 7.94M | 8.25M | 8.67M |
|
Accumulated Expenses
|
4.25M | 4.55M | 5.74M | 7.55M | 5.85M | 6.95M | 8.60M | 8.97M | 6.89M | 14.37M | 12.79M | 12.60M | 12.01M | 9.26M | 9.28M | 8.88M | 8.74M | 8.86M | 11.79M | 11.09M | 12.82M | 15.51M | 16.72M | 17.58M | 14.06M | 16.80M | 19.92M | 20.16M | 17.54M | 18.64M | 25.01M |
|
Short term Debt
|
| | | | | 0.13M | 1.73M | 1.75M | 1.77M | 1.79M | 1.81M | 1.84M | 1.86M | 1.88M | 1.91M | 1.48M | 1.05M | 0.61M | 0.17M | | | 3.17M | 1.83M | 1.07M | 0.60M | 0.77M | 0.81M | 0.41M | 0.39M | 0.82M | 1.55M |
|
Current Leases
|
5.25M | 4.95M | 4.65M | 3.03M | 5.97M | 8.41M | 8.77M | 7.09M | 7.43M | 5.47M | 4.21M | 2.74M | 1.69M | 0.98M | 0.48M | 0.46M | 0.36M | 0.28M | 0.22M | 0.49M | 0.40M | 0.40M | 0.33M | 0.93M | 0.90M | 0.85M | 0.81M | 0.86M | 0.94M | 0.91M | 1.15M |
|
Current Taxes
|
0.11M | 0.07M | 0.07M | 0.15M | 0.15M | | 0.03M | 0.09M | 0.28M | 1.49M | 0.37M | 0.34M | 0.34M | | | | | | | | 1.25M | | 0.23M | 2.15M | 2.67M | | 2.08M | 3.88M | 1.88M | 1.45M | |
|
Current Deferred Revenue
|
2.00M | 2.27M | 2.48M | 2.59M | 2.79M | 3.28M | 3.36M | 3.31M | 3.39M | 3.28M | 3.61M | 3.41M | 3.42M | 3.74M | 3.79M | 3.75M | 3.89M | 4.40M | 4.64M | 4.62M | 4.70M | 5.96M | 6.21M | 6.21M | 6.09M | 6.72M | 6.82M | 6.69M | 6.79M | 7.19M | 7.81M |
|
Total Current Liabilities
|
14.61M | 15.46M | 17.19M | 19.57M | 21.68M | 27.39M | 26.55M | 25.91M | 26.15M | 31.77M | 30.35M | 23.02M | 21.86M | 18.32M | 20.20M | 17.81M | 17.73M | 17.86M | 20.56M | 18.86M | 23.42M | 31.57M | 31.55M | 32.12M | 30.12M | 31.48M | 36.44M | 37.33M | 35.49M | 37.27M | 44.19M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.14M | 0.18M | 0.13M | 0.10M | 0.03M | | | | | |
|
Non-Current Debt
|
| | | | | 4.70M | 8.08M | 7.63M | 7.18M | 6.72M | 6.26M | 5.80M | 5.32M | 4.85M | 4.35M | 4.31M | 4.27M | 4.23M | 4.16M | | | 12.11M | 8.10M | 6.00M | 5.91M | 8.71M | 3.65M | 3.59M | 3.53M | 3.46M | 19.59M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.84M | 1.91M | 1.99M | 1.89M | 1.89M |
|
Operating Leases
|
1.31M | 1.05M | 0.72M | 3.42M | 1.19M | 1.10M | 2.81M | 10.13M | 9.76M | 6.99M | 5.16M | 3.50M | 2.44M | 1.87M | 1.31M | 0.73M | 0.59M | 0.49M | 0.46M | 0.69M | 0.16M | 0.14M | 0.21M | 3.25M | 3.03M | 2.98M | 2.80M | 2.87M | 2.84M | 2.60M | 3.56M |
|
Other Non-Current Liabilities
|
0.23M | 0.35M | 0.57M | 0.36M | 0.53M | 0.80M | | 2.32M | 2.35M | 1.03M | 1.21M | 1.29M | 1.65M | 0.69M | 0.73M | 0.76M | 0.73M | 0.39M | 0.56M | 0.89M | 1.01M | 0.64M | 0.54M | 0.56M | 0.45M | 0.44M | 0.65M | 0.85M | 0.41M | 0.55M | 0.68M |
|
Total Non-Current Liabilities
|
1.31M | 1.30M | 1.66M | 1.51M | 3.15M | 7.49M | 13.10M | 12.98M | 11.86M | 9.28M | 8.42M | 7.85M | 7.72M | 6.43M | 5.91M | 5.33M | 5.23M | 4.82M | 4.95M | 1.09M | 1.17M | 13.04M | 9.03M | 8.88M | 8.48M | 11.29M | 6.29M | 6.44M | 5.84M | 5.71M | 22.68M |
|
Total Liabilities
|
15.92M | 16.76M | 18.85M | 21.08M | 24.83M | 34.88M | 39.66M | 38.90M | 38.01M | 41.05M | 38.77M | 30.87M | 29.58M | 24.75M | 26.11M | 23.14M | 22.96M | 22.68M | 25.51M | 19.95M | 24.59M | 44.61M | 40.59M | 41.00M | 38.60M | 42.77M | 42.73M | 43.77M | 41.33M | 42.98M | 66.86M |
|
Total Debt
|
| | | | | 4.84M | 9.80M | 9.38M | 8.95M | 8.52M | 8.08M | 7.63M | 7.18M | 6.73M | 6.25M | 5.79M | 5.32M | 4.84M | 4.32M | | | 15.28M | 9.93M | 7.07M | 6.50M | 9.49M | 4.46M | 4.00M | 3.92M | 4.29M | 21.14M |
|
Common Equity
|
24.74M | 27.50M | 30.39M | 32.57M | 33.89M | 36.14M | 40.32M | 43.70M | 48.80M | 71.13M | 75.20M | 81.69M | 83.42M | 86.26M | 89.38M | 94.82M | 96.04M | 93.23M | 93.91M | 97.09M | 100.04M | 104.50M | 108.81M | 113.89M | 116.27M | 121.18M | 126.80M | 133.30M | 136.75M | 141.62M | 135.50M |
|
Shareholder's Equity
|
24.74M | 27.50M | 30.39M | 32.57M | 33.89M | 36.14M | 40.32M | 43.70M | 48.80M | 71.13M | 75.20M | 81.69M | 83.42M | 86.26M | 89.38M | 94.82M | 96.04M | 93.23M | 93.91M | 97.09M | 100.04M | 104.50M | 108.81M | 113.89M | 116.27M | 121.18M | 126.80M | 133.30M | 136.75M | 141.62M | 135.50M |
|
Liabilities and Shareholders Equity
|
40.66M | 44.26M | 49.24M | 53.65M | 58.72M | 71.01M | 79.98M | 82.60M | 86.80M | 112.18M | 113.97M | 112.56M | 113.00M | 111.01M | 115.49M | 117.96M | 119.01M | 115.90M | 119.42M | 117.04M | 124.63M | 149.12M | 149.40M | 154.90M | 154.88M | 163.95M | 169.53M | 177.07M | 178.08M | 184.60M | 202.36M |
|
Retained Earnings
|
21.42M | 23.52M | 25.74M | 27.11M | 27.55M | 28.87M | 31.72M | 34.11M | 38.36M | 57.77M | 60.57M | 65.64M | 65.89M | 67.46M | 69.25M | 73.33M | 73.09M | 68.94M | 68.12M | 69.85M | 70.86M | 73.17M | 76.02M | 79.50M | 80.14M | 81.59M | 85.38M | 89.69M | 90.73M | 93.84M | 97.25M |
|
Treasury Shares
|
| | | 1.72M | | 0.78M | 1.38M | 1.35M | 1.33M | 1.04M | 1.02M | 0.98M | 0.95M | 0.67M | 0.61M | 0.57M | 0.39M | 0.96M | 0.32M | 1.79M | 1.13M | 1.12M | 1.23M | 1.23M | 1.52M | 1.54M | 1.55M | 1.51M | 2.22M | 2.19M | 2.13M |