|
Cash & Equivalents
|
31.40M | 95.30M | 247.60M | 154.50M | 84.00M | 77.40M |
|
Receivables - Net
|
| | 1.10M | 4.00M | 1.30M | |
|
Receivables
|
| | 1.10M | 4.00M | 1.30M | |
|
Prepaid Assets
|
| 4.70M | 11.70M | 14.50M | 13.00M | 11.80M |
|
Current Assets
|
| 103.40M | 264.70M | 172.10M | 102.20M | 93.90M |
|
Property, Plant & Equipment (Net)
|
| 64.70M | 57.20M | 44.70M | 35.70M | 28.30M |
|
Intangibles
|
| 7.80M | 6.40M | 4.10M | 3.40M | 2.40M |
|
Goodwill & Intangibles
|
| 7.80M | 6.40M | 4.10M | 3.40M | 2.40M |
|
Other Non-Current Assets
|
| 10.50M | 6.60M | 6.00M | 10.00M | 5.60M |
|
Non-Current Assets
|
| 217.30M | 182.80M | 164.10M | 176.30M | 146.10M |
|
Assets
|
| 320.70M | 447.50M | 336.20M | 278.50M | 240.00M |
|
Accounts Payables
|
| 7.20M | 15.90M | 12.40M | 5.80M | 6.20M |
|
Payables
|
| 7.20M | 15.90M | 12.40M | 5.80M | 6.20M |
|
Accumulated Expenses
|
| 14.10M | 30.00M | 24.40M | 21.70M | 20.30M |
|
Current Leases
|
| 6.70M | 5.60M | 4.40M | 3.40M | 4.70M |
|
Current Deferred Revenue
|
| 5.60M | 10.40M | 12.00M | 10.90M | 10.20M |
|
Total Current Liabilities
|
| 40.60M | 68.80M | 60.00M | 48.10M | 47.40M |
|
Non-Current Debt
|
| 355.10M | 260.80M | 272.50M | 306.70M | 333.70M |
|
Preferred Stock Liabilities
|
330.50M | 388.10M | | | | |
|
Operating Leases
|
| 51.50M | 46.40M | 38.30M | 45.30M | 41.00M |
|
Other Non-Current Liabilities
|
| 11.80M | 0.40M | 0.70M | 0.70M | 0.40M |
|
Total Non-Current Liabilities
|
| 447.50M | 376.00M | 370.80M | 400.10M | 422.10M |
|
Total Liabilities
|
364.30M | 459.30M | 376.40M | 371.50M | 400.80M | 422.50M |
|
Total Debt
|
| 355.10M | 260.80M | 272.50M | 306.70M | 333.70M |
|
Common Equity
|
-364.30M | -526.70M | 71.10M | -35.30M | -122.30M | -182.50M |
|
Shareholder's Equity
|
-364.30M | -526.70M | 71.10M | -35.30M | -122.30M | -182.50M |
|
Liabilities and Shareholders Equity
|
| 320.70M | 447.50M | 336.20M | 278.50M | 240.00M |
|
Retained Earnings
|
| -589.40M | -801.20M | -939.90M | -1053.10M | -1123.00M |
|
Treasury Shares
|
| 1.51M | 2.43M | 0.30M | 0.40M | 0.33M |
|
Shares Outstanding
|
10.37M | 0.52M | 3.15M | 3.25M | 3.55M | 3.92M |