|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.06M | 14.95M | 18.10M | 6.48M | 7.27M | 7.19M | 5.06M | 7.53M | 4.58M | 7.78M | 8.46M | 6.92M | 5.27M | 4.00M | 5.64M | 6.78M | 4.30M | 7.22M | 12.96M | 9.82M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.06M | 14.95M | 18.10M | 6.48M | 7.27M | 7.19M | 5.06M | 7.53M | 4.58M | 7.78M | 8.46M | 6.92M | 5.27M | 4.00M | 5.64M | 6.78M | 4.30M | 7.22M | 12.96M | 9.82M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.21M | 8.75M | 12.54M | 12.50M | 13.15M | 12.42M | 13.56M | 9.30M | 10.20M | 9.02M | 8.91M | 8.30M | 6.80M | 10.56M | 8.55M | 11.98M | 14.63M | 16.75M | 7.19M | 15.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.02M | 12.43M | 8.79M | 10.94M | 5.96M | 7.88M | 7.02M | 10.20M | 11.84M | 13.60M | 9.96M | 16.60M | 23.07M | 25.78M | 24.78M | 31.80M | 31.18M | 29.12M | 29.89M | 33.55M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.23M | 21.18M | 21.33M | 23.44M | 19.11M | 20.31M | 20.58M | 19.50M | 22.05M | 22.62M | 18.87M | 24.90M | 29.88M | 36.35M | 33.33M | 43.78M | 45.80M | 45.86M | 37.08M | 48.55M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | | | 2.03M | 0.75M | 1.12M | 1.00M | 0.48M | | | | 0.66M | | | | 0.05M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 1.10M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 0.79M | 3.72M | 3.19M | 2.78M | 2.79M | 1.24M | 0.71M | 0.70M | 0.80M | 1.40M | 0.72M | 1.62M | 1.53M | 2.02M | 3.77M | 5.21M | 8.12M | 6.07M | 0.82M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.98M | 38.02M | 40.76M | 33.15M | 29.10M | 30.29M | 28.57M | 27.99M | 27.56M | 31.43M | 28.73M | 32.84M | 36.77M | 41.87M | 40.94M | 55.32M | 55.31M | 61.20M | 56.03M | 66.21M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.85M | 0.83M | 0.84M | 1.26M | 1.15M | 1.06M | 0.98M | 0.98M | 0.89M | 0.86M | 0.78M | 0.70M | 0.62M | 0.59M | 0.54M | 0.49M | 0.50M | 0.44M | 0.48M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.56M | 18.56M | 18.56M | 22.09M | 22.09M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M | 5.81M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.81M | 2.29M | 5.54M | 6.23M | 6.22M | 6.36M | 6.64M | 7.40M | 7.18M | 12.30M | 7.13M | 14.24M | 14.22M | 6.10M | 14.25M | 14.19M | 4.58M | 14.19M | 3.68M | 3.35M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.37M | 20.84M | 24.09M | 6.23M | 28.31M | 12.17M | 12.45M | 13.21M | 12.99M | 18.11M | 12.95M | 20.05M | 20.03M | 11.91M | 20.06M | 20.00M | 10.39M | 20.00M | 9.49M | 9.16M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62M | 5.62M | 5.62M | 5.13M | 5.13M | 8.30M | 0.50 | 0.09M | 0.09M | 0.09M | 0.09M | 14.43M | | | | 2.40M | 0.03M | 0.09M | | 0.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.33M | 1.50M | 1.78M | 2.21M | 2.79M | 2.93M | 2.03M | 2.21M | 2.42M | 1.56M | 0.48M | 5.27M | 0.49M | 0.49M | 1.04M | 0.61M | 0.55M | 0.50M | 0.05M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.11M | 34.39M | 34.67M | 42.34M | 42.13M | 29.47M | 29.63M | 21.02M | 20.83M | 20.27M | 19.66M | 18.46M | 17.62M | 16.72M | 15.98M | 16.26M | 16.06M | 15.38M | 14.54M | 13.60M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.09M | 72.42M | 75.43M | 75.49M | 71.23M | 59.76M | 58.20M | 49.01M | 48.39M | 51.71M | 48.39M | 51.30M | 54.39M | 58.60M | 56.92M | 71.58M | 71.36M | 76.58M | 70.58M | 79.81M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.59M | 9.02M | 10.80M | 10.26M | 12.78M | 14.69M | 15.10M | 12.52M | 13.58M | 13.38M | 13.86M | 12.63M | 12.06M | 14.03M | 9.99M | 16.52M | 15.95M | 20.48M | 17.64M | 3.27M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.59M | 9.02M | 10.80M | 10.26M | 12.78M | 14.69M | 15.10M | 12.52M | 13.58M | 13.38M | 13.86M | 12.63M | 12.06M | 14.03M | 9.99M | 16.52M | 15.95M | 20.48M | 17.64M | 3.27M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.35M | 12.45M | 11.20M | 12.34M | 1.64M | 9.81M | 8.55M | 11.33M | 10.65M | 13.85M | 10.62M | 16.18M | 20.59M | 22.59M | 25.06M | 30.85M | 30.39M | 29.08M | 28.55M | 31.16M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.33M | | | | 10.65M | 13.85M | 10.62M | 16.18M | | | 25.06M | 0.03M | | | | 0.12M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.54M | | | 0.01M | 0.01M | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.59M | 0.60M | 0.79M | 0.62M | 0.63M | 0.65M | 0.60M | 0.61M | 0.62M | 0.63M | 0.64M | 0.62M | 0.60M | 0.59M | 0.74M | 0.84M | 0.86M | 0.78M | 0.75M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 1.79M | 3.52M | 2.28M | 1.91M | 1.96M | 1.93M | 2.10M | 1.58M | 2.73M | 2.21M | 3.00M | 1.85M | 2.27M | 2.66M | 4.77M | 5.95M | 8.74M | 6.82M | 6.11M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | 23.85M | 26.12M | 26.04M | 24.38M | 27.10M | 26.23M | 26.14M | 26.42M | 30.56M | 27.32M | 31.46M | 35.13M | 39.50M | 38.30M | 52.88M | 53.14M | 59.16M | 53.79M | 63.92M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.43M | 0.43M | 0.40M | 0.39M | 0.37M | 0.37M | 0.36M | 0.38M | 0.40M | 1.21M | 1.03M | 1.00M | 1.06M | 0.94M | 0.91M | 0.79M | 0.59M | 0.46M | 0.44M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 2.19M | | | | 0.02M | 0.06M | 0.14M | 0.12M | 0.02M | | | 0.04M | 0.02M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.78M | 5.63M | 5.48M | 6.03M | 5.17M | 5.02M | 4.86M | 4.75M | 4.61M | 4.48M | 4.30M | 4.11M | 4.00M | 3.87M | 3.70M | 4.20M | 4.47M | 4.27M | 4.13M | 3.93M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 1.35M | 1.12M | 0.38M | 0.39M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.62M | 29.91M | 32.03M | 32.47M | 29.41M | 32.48M | 31.46M | 31.25M | 31.41M | 35.44M | 32.82M | 36.62M | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.87M | 30.15M | 32.28M | 33.81M | 30.53M | 32.86M | 31.85M | 31.26M | 31.42M | 35.45M | 32.83M | 36.62M | 40.19M | 44.58M | 43.07M | 58.00M | 58.40M | 64.01M | 58.42M | 68.28M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.54M | | | 0.01M | 0.01M | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.22M | 42.26M | 43.15M | 41.68M | 40.70M | 26.89M | 26.35M | 17.75M | 16.97M | 16.26M | 15.56M | 14.68M | 14.20M | 14.02M | 13.85M | 13.58M | 12.97M | 12.56M | 12.16M | 11.53M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.22M | 42.26M | 43.15M | 41.68M | 40.70M | 26.89M | 26.35M | 17.75M | 16.97M | 16.26M | 15.56M | 14.68M | 14.20M | 14.02M | 13.85M | 13.58M | 12.97M | 12.56M | 12.16M | 11.53M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.09M | 72.42M | 75.43M | 75.49M | 71.23M | 59.76M | 58.20M | 49.01M | 48.39M | 51.71M | 48.39M | 51.30M | 54.39M | 58.60M | 56.92M | 71.58M | 71.36M | 76.58M | 70.58M | 79.81M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.27M | -0.14M | -0.19M | -0.24M | -59.91M | -0.38M | -0.50M | -0.35M | -84.05M | -0.28M | -0.36M | -0.33M | -0.36M | -0.36M | -88.73M | -0.45M | -0.42M | -90.42M | -90.98M | -0.38M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.20M | | | -0.20M | 0.20M | | | | | | | | | | | |