|
Cash & Equivalents
|
109.00M | 95.30M | 103.80M | 104.00M | 278.70M | 247.60M | 219.00M | 192.30M | 176.00M | 154.50M | 141.40M | 123.70M | 105.90M | 84.00M | 82.00M | 76.60M | 74.10M | 77.40M | 70.40M | 43.60M | 50.70M |
|
Receivables - Net
|
| | | | | 1.10M | | | 6.90M | 4.00M | 4.10M | | | 1.30M | | | | | | | |
|
Receivables
|
| | | | | 1.10M | | | 6.90M | 4.00M | 4.10M | | | 1.30M | | | | | | | |
|
Prepaid Assets
|
| 4.70M | | | 5.40M | 11.70M | 10.80M | 10.80M | 14.80M | 14.50M | 12.90M | 9.60M | 10.60M | 13.00M | 12.10M | 10.80M | 9.60M | 11.80M | 11.60M | 15.00M | 11.50M |
|
Current Assets
|
| 103.40M | | | 289.70M | 264.70M | 234.80M | 207.70M | 194.90M | 172.10M | 158.50M | 137.50M | 121.30M | 102.20M | 99.30M | 92.60M | 88.30M | 93.90M | 87.10M | 63.30M | 66.70M |
|
Property, Plant & Equipment (Net)
|
| 64.70M | | | 57.50M | 57.20M | 54.00M | 52.30M | 48.20M | 44.70M | 41.80M | 40.00M | 37.50M | 35.70M | 33.40M | 31.70M | 29.50M | 28.30M | 26.80M | 25.20M | 24.00M |
|
Intangibles
|
| 7.80M | | | 6.80M | 6.40M | 6.20M | 6.00M | 5.40M | 4.10M | 3.90M | 3.90M | 3.80M | 3.40M | 3.10M | 3.00M | 2.80M | 2.40M | 2.40M | 2.40M | 2.30M |
|
Goodwill & Intangibles
|
| 7.80M | | | 6.80M | 6.40M | 6.20M | 6.00M | 5.40M | 4.10M | 3.90M | 3.90M | 3.80M | 3.40M | 3.10M | 3.00M | 2.80M | 2.40M | 2.40M | 2.40M | 2.30M |
|
Other Non-Current Assets
|
10.50M | 10.50M | 10.10M | 9.70M | 7.70M | 6.60M | 5.80M | 5.80M | 5.80M | 6.00M | 5.80M | 5.80M | 5.20M | 10.00M | 4.80M | 4.80M | 4.40M | 5.60M | 6.40M | 6.80M | 8.90M |
|
Non-Current Assets
|
| 217.30M | | | 188.70M | 182.80M | 181.20M | 174.20M | 172.30M | 164.10M | 168.90M | 166.90M | 189.00M | 176.30M | 179.10M | 164.80M | 163.30M | 146.10M | 158.20M | 155.70M | 164.30M |
|
Assets
|
| 320.70M | | | 478.40M | 447.50M | 416.00M | 381.90M | 367.20M | 336.20M | 327.40M | 304.40M | 310.30M | 278.50M | 278.40M | 257.40M | 251.60M | 240.00M | 245.30M | 219.00M | 231.00M |
|
Accounts Payables
|
| 7.20M | | | 22.00M | 15.90M | 23.40M | 17.60M | 24.80M | 12.40M | 18.80M | 10.20M | 22.40M | 5.80M | 16.40M | 9.90M | 10.70M | 6.20M | 16.60M | 9.20M | 12.60M |
|
Payables
|
| 7.20M | | | 22.00M | 15.90M | 23.40M | 17.60M | 24.80M | 12.40M | 18.80M | 10.20M | 22.40M | 5.80M | 16.40M | 9.90M | 10.70M | 6.20M | 16.60M | 9.20M | 12.60M |
|
Accumulated Expenses
|
| 14.10M | | | 23.70M | 30.00M | 26.10M | 23.30M | 25.70M | 24.40M | 21.80M | 21.10M | 21.90M | 21.70M | 22.20M | 17.60M | 20.70M | 20.30M | 31.20M | 36.40M | 31.70M |
|
Current Leases
|
| 6.70M | | | 6.00M | 5.60M | 5.10M | 4.80M | 4.50M | 4.40M | 4.50M | 4.60M | 3.10M | 3.40M | 3.70M | 3.90M | 4.20M | 4.70M | 4.90M | 5.20M | 5.40M |
|
Current Deferred Revenue
|
| 5.60M | | | 11.00M | 10.40M | 13.60M | 11.80M | 13.00M | 12.00M | 13.60M | 10.80M | 11.80M | 10.90M | 13.30M | 10.90M | 11.90M | 10.20M | 12.70M | 11.50M | 12.90M |
|
Total Current Liabilities
|
| 40.60M | | | 69.40M | 68.80M | 74.90M | 64.30M | 74.80M | 60.00M | 65.20M | 53.20M | 65.50M | 48.10M | 61.60M | 48.30M | 53.50M | 47.40M | 71.30M | 68.30M | 68.60M |
|
Non-Current Debt
|
| 355.10M | | | 256.40M | 260.80M | 265.20M | 269.80M | 274.60M | 272.50M | 281.20M | 290.60M | 300.20M | 306.70M | 313.10M | 319.80M | 326.70M | 333.70M | 340.60M | 343.90M | 159.10M |
|
Preferred Stock Liabilities
|
388.10M | 388.10M | 405.20M | 409.30M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| 51.50M | | | 47.30M | 46.40M | 46.50M | 45.20M | 43.90M | 38.30M | 41.60M | 40.50M | 49.60M | 45.30M | 48.00M | 47.10M | 46.30M | 41.00M | 44.60M | 43.50M | 42.40M |
|
Other Non-Current Liabilities
|
| 11.80M | | | 0.40M | 0.40M | 0.40M | 0.30M | 0.80M | 0.70M | 0.50M | 0.70M | 0.70M | 0.70M | 0.70M | 0.60M | 0.50M | 0.40M | 0.80M | 0.60M | 1.40M |
|
Total Non-Current Liabilities
|
| 447.50M | | | 373.10M | 376.00M | 381.50M | 374.50M | 388.80M | 370.80M | 383.50M | 379.70M | 412.20M | 400.10M | 419.00M | 411.30M | 422.30M | 422.10M | 451.60M | 450.50M | 264.70M |
|
Total Liabilities
|
| 459.30M | | | 373.50M | 376.40M | 381.90M | 374.80M | 389.60M | 371.50M | 384.00M | 380.40M | 412.90M | 400.80M | 419.70M | 411.90M | 422.80M | 422.50M | 452.40M | 451.10M | 266.10M |
|
Total Debt
|
| 355.10M | | | 256.40M | 260.80M | 265.20M | 269.80M | 274.60M | 272.50M | 281.20M | 290.60M | 300.20M | 306.70M | 313.10M | 319.80M | 326.70M | 333.70M | 340.60M | 343.90M | 159.10M |
|
Common Equity
|
-489.90M | -526.70M | -565.80M | -605.20M | 104.90M | 71.10M | 34.10M | 7.10M | -22.40M | -35.30M | -56.60M | -76.00M | -102.60M | -122.30M | -141.30M | -154.50M | -171.20M | -182.50M | -207.10M | -232.10M | -35.10M |
|
Shareholder's Equity
|
-489.90M | -526.70M | -565.80M | -605.20M | 104.90M | 71.10M | 34.10M | 7.10M | -22.40M | -35.30M | -56.60M | -76.00M | -102.60M | -122.30M | -141.30M | -154.50M | -171.20M | -182.50M | -207.10M | -232.10M | -35.10M |
|
Liabilities and Shareholders Equity
|
| 320.70M | | | 478.40M | 447.50M | 416.00M | 381.90M | 367.20M | 336.20M | 327.40M | 304.40M | 310.30M | 278.50M | 278.40M | 257.40M | 251.60M | 240.00M | 245.30M | 219.00M | 231.00M |
|
Retained Earnings
|
| -589.40M | | | -761.90M | -801.20M | -843.70M | -877.60M | -913.70M | -939.90M | -970.00M | -996.80M | -1028.30M | -1053.10M | -1075.10M | -1090.70M | -1109.60M | -1123.00M | -1149.10M | -1175.50M | -1099.00M |
|
Treasury Shares
|
| 1.51M | | | 2.37M | 2.43M | 5.84M | 6.10M | 5.82M | 0.30M | 9.63M | 10.61M | 9.59M | 0.40M | 0.55M | 0.46M | 0.39M | 0.33M | 0.35M | 0.29M | 0.18M |
|
Shares Outstanding
|
10.42M | 0.52M | 10.72M | 10.79M | 62.99M | 3.15M | 63.93M | 64.08M | 64.70M | 3.25M | 3.33M | 3.42M | 3.48M | 3.55M | 3.68M | 3.76M | 3.84M | 3.92M | 3.98M | 4.05M | 33.37M |