Advanced Emissions Solutions, Inc.
NASDAQ:ADES
3.36 (USD) • At close January 31, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 45.361 | 52.529 | 58.77 | 68.026 | 66.432 | 75.823 | 80.819 | 79.807 | 68.753 | 66.139 | 41.335 | 36.234 | 25.932 | 15.029 | 16.733 | 12.188 | 12.08 | 15.155 | 15.42 | 20.67 | 18.577 | 31.914 | 32.179 | 34.757 | 30.693 | 26.823 | 26.373 | 28.442 | 13.208 | 7.603 | 2.221 | 5.469 | 9.265 | 8.585 | 10.413 | 11.738 | 25.181 | 37.89 | 14.707 | 12.289 | 21.945 | 9.737 | 17.531 | 23.137 | 28.328 | 40.879 | 9.581 | 41.023 | 9.332 | 9.696 | 2.992 | 7.043 | 2.125 | 1.456 | 0.8 | 1.328 | 28.378 | 28.201 | 13.552 | 6.955 | 10.217 | 13.482 | 14.389 | 13.619 | 15.187 | 16.129 | 15.67 | 15.066 | 14.865 | 14.026 | 2.563 | 2.424 | 1.99 | 2.108 | 1.226 | 1.1 | 0.651 | 0.777 | 0.785 | 0.063 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.026 | -0.552 | 0 | 0 | 2.753 | 7.692 | 22.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 1.645 | 3.148 | 2.634 | 1.641 | 1.893 | 0.735 | 0.403 | 0.508 | 0.505 | 0.505 | 0.505 | 0.505 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 1.64 | 1.781 | 1.916 | 2.08 | 2.154 | 1.93 | 2.427 | 1.73 | 2.084 | 2.001 | 2.515 | 1.239 | 1.048 | 1.999 | 0.713 | 6.996 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 45.361 | 52.529 | 58.77 | 68.026 | 66.432 | 75.823 | 80.819 | 79.807 | 68.753 | 66.139 | 41.335 | 36.234 | 25.932 | 15.029 | 16.733 | 12.188 | 12.08 | 15.155 | 15.42 | 20.67 | 18.577 | 31.914 | 32.179 | 34.757 | 30.693 | 26.823 | 26.373 | 28.442 | 13.208 | 7.603 | 2.528 | 5.469 | 9.265 | 8.585 | 10.413 | 11.738 | 25.181 | 37.995 | 16.352 | 15.437 | 24.579 | 11.378 | 19.424 | 23.872 | 28.731 | 41.387 | 10.086 | 41.528 | 9.837 | 10.201 | 2.992 | 7.043 | 2.125 | 1.856 | 0.8 | 1.328 | 28.378 | 28.201 | 13.552 | 8.595 | 11.998 | 15.398 | 16.469 | 15.773 | 17.117 | 18.556 | 17.4 | 17.15 | 16.866 | 16.541 | 3.802 | 3.472 | 3.989 | 2.821 | 8.222 | 1.1 | 0.651 | 0.777 | 0.785 | 0.063 |
Net Receivables
| 16.192 | 14.225 | 10.307 | 10.061 | 13.864 | 13.903 | 12.659 | 13.008 | 15.103 | 19.444 | 15.216 | 14.676 | 16.578 | 13.899 | 20.215 | 8.686 | 11.676 | 11.153 | 9.795 | 11.992 | 13.838 | 4.921 | 4.61 | 5.611 | 4.36 | 4.434 | 3.824 | 3.709 | 10.607 | 14.434 | 10.648 | 8.849 | 12.416 | 13.789 | 17.713 | 23.136 | 24.186 | 16.273 | 37.087 | 18.009 | 15.659 | 11.025 | 10.042 | 13.892 | 7.557 | 5.914 | 13.35 | 6.676 | 9.654 | 10.646 | 8.908 | 4.415 | 3.88 | 5.812 | 5.824 | 5.885 | 6.345 | 6.017 | 5.064 | 3.682 | 7.013 | 4.449 | 5.752 | 4.428 | 4.127 | 3.522 | 3.1 | 2.906 | 2.797 | 3.014 | 2.231 | 1.363 | 1.576 | 1.198 | 1.185 | 1.033 | 1.139 | 1.065 | 1.021 | 1.097 |
Inventory
| 19.693 | 18.549 | 23.038 | 20.232 | 17.828 | 15.261 | 12.109 | 10.28 | 7.85 | 5.569 | 8.161 | 8.04 | 9.882 | 10.419 | 16.084 | 13.595 | 15.46 | 16.917 | 17.798 | 18.053 | 21.791 | 0.013 | 0.061 | 0.122 | 0.074 | 1.635 | 4.658 | 10.118 | 0.016 | 0.667 | 0.187 | 0.305 | 0.189 | 0 | 0 | 0 | 0.63 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.867 | 0.563 | 0.605 | 0.072 | 0.459 | 2.146 | 0.96 | 0.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.042 | 0.047 | 0.048 | 0.084 | 0.082 | 0.082 | 0.082 | 0.082 | 0.148 |
Other Current Assets
| 2.436 | 6.171 | 7.554 | 6.405 | 2.395 | 7.653 | 7.441 | 1.386 | 1.308 | 1.206 | 1.319 | 1.363 | 1.302 | 1.167 | 1.341 | 1.241 | 1.896 | 1.682 | 1.724 | 1.507 | 1.397 | 0.03 | 2.15 | 0.192 | 0.083 | 0.124 | 0.078 | 0.154 | 0.172 | 0.05 | 5.756 | 2.919 | 2.845 | 4.085 | 5.236 | 5.109 | 0.332 | 0.001 | 3.011 | 3.496 | 2.119 | 2.888 | 2.792 | 4.441 | 4.087 | 3.924 | 2.183 | 1.092 | 0.782 | 0.594 | 0.505 | 0.505 | 2.913 | 1.987 | 0.4 | 0.4 | 0.4 | 1.164 | 1.046 | 0.644 | 0.186 | 0.282 | 0.292 | 0.528 | 0.334 | 0.361 | 0.421 | 0.931 | 0.273 | 0.283 | 0.241 | 0.204 | 0.177 | 0.2 | 0.347 | 0.407 | 0.108 | 0.117 | 0.062 | 0.075 |
Total Current Assets
| 86.461 | 91.474 | 99.669 | 104.724 | 105.662 | 112.64 | 113.028 | 110.482 | 108.367 | 101.766 | 76.032 | 68.107 | 61.989 | 56.235 | 60.575 | 42.074 | 47.048 | 49.295 | 48.611 | 56.219 | 59.776 | 39.466 | 39 | 41.159 | 36.888 | 33.016 | 34.933 | 42.423 | 38.908 | 27.604 | 19.119 | 17.542 | 24.715 | 26.459 | 33.362 | 39.983 | 54.429 | 55.355 | 56.45 | 36.942 | 42.357 | 25.291 | 32.258 | 42.205 | 40.375 | 51.225 | 25.619 | 49.296 | 20.273 | 21.45 | 13.272 | 12.526 | 9.523 | 10.837 | 8.274 | 9.759 | 37.069 | 36.169 | 19.662 | 12.921 | 19.197 | 20.129 | 22.513 | 20.729 | 21.578 | 22.439 | 20.921 | 20.987 | 19.936 | 19.838 | 6.307 | 5.081 | 5.789 | 4.267 | 9.838 | 2.622 | 1.98 | 2.041 | 1.95 | 1.383 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 114.573 | 105.011 | 100.52 | 93.773 | 49.708 | 47.931 | 46.419 | 46.121 | 43.243 | 44.046 | 42.087 | 40.207 | 37.413 | 29.823 | 34.044 | 59.763 | 58.609 | 57.025 | 55.87 | 42.423 | 45.228 | 0.229 | 0.269 | 0.337 | 0.41 | 0.443 | 0.468 | 0.504 | 0.735 | 1.062 | 1.218 | 1.894 | 2.04 | 3.411 | 4.076 | 4.398 | 4.808 | 5.799 | 43.378 | 43.551 | 43.981 | 44.611 | 44.955 | 43.346 | 42.105 | 37.12 | 14.673 | 5.638 | 4.577 | 4.806 | 4.709 | 4.882 | 0.764 | 0.848 | 1.081 | 1.111 | 68.608 | 35.004 | 1.14 | 1.184 | 1.228 | 1.25 | 1.293 | 0.968 | 0.966 | 0.797 | 0.838 | 0.87 | 0.828 | 0.65 | 0.366 | 0.39 | 0.43 | 0.449 | 0.482 | 0.692 | 0.697 | 0.46 | 0.502 | 0.46 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 2.024 | 2.024 | 2.024 | 2.024 | 2.024 | 2.024 | 2.024 | 2.024 | 2.024 | 2.024 | 2.024 | 2.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.024 | 2.024 |
Intangible Assets
| 0 | 8.053 | 8.222 | 8.424 | 0.847 | 0 | 0 | 1.155 | 1.237 | 1.452 | 1.631 | 1.804 | 1.964 | 2.134 | 2.293 | 3.973 | 4.169 | 4.3 | 4.501 | 4.608 | 4.83 | 0.889 | 0.863 | 0.826 | 0.805 | 0.788 | 0.758 | 0.735 | 0.696 | 0.673 | 0.635 | 1.949 | 1.941 | 0 | 0 | 0 | 2.035 | 0.423 | 0 | 0 | 0 | 0.469 | 0 | 0 | 0 | 0.354 | 0.334 | 0.326 | 0.295 | 0.26 | 0.249 | 0.241 | 0.232 | 0.229 | 0.227 | 0.22 | 0.246 | 0.256 | 0.263 | 0.259 | 0.252 | 0.247 | 0.248 | 0.272 | 0.242 | 0.241 | 0.19 | 0.18 | 0.159 | 2.18 | 2.179 | 2.181 | 2.175 | 2.17 | 2.169 | 2.152 | 2.136 | 2.136 | 0.107 | 0.092 |
Goodwill and Intangible Assets
| 7.899 | 8.053 | 8.222 | 8.424 | 0.847 | 0.947 | 1.028 | 1.155 | 1.237 | 1.452 | 1.631 | 1.804 | 1.964 | 2.134 | 2.293 | 3.973 | 4.169 | 4.3 | 4.501 | 4.608 | 4.83 | 0.889 | 0.863 | 0.826 | 0.805 | 0.788 | 0.758 | 0.735 | 0.696 | 0.673 | 0.635 | 1.949 | 1.941 | 0 | 0 | 0 | 2.035 | 0.423 | 0 | 0 | 0 | 0.469 | 0 | 0 | 0 | 0.789 | 0.769 | 0.761 | 0.73 | 0.695 | 0.684 | 0.676 | 0.667 | 0.664 | 0.662 | 0.655 | 0.681 | 0.691 | 2.287 | 2.283 | 2.276 | 2.271 | 2.272 | 2.296 | 2.266 | 2.265 | 2.214 | 2.204 | 2.183 | 2.18 | 2.179 | 2.181 | 2.175 | 2.17 | 2.169 | 2.152 | 2.136 | 2.136 | 2.131 | 2.116 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.263 | 2.943 | 3.436 | 4.116 | 3.305 | 8.244 | 22.885 | 23.632 | 30.864 | 39.707 | 44.663 | 48.955 | 46.068 | 7.186 | 5.935 | 5.595 | 3.706 | 4.903 | 3.622 | 3.755 | 4.113 | 4.975 | 5.867 | 8.351 | 7.979 | 20.008 | 21.322 | 23.014 | 23.042 | 22.36 | 3.034 | 2.494 | 2.447 | 2.173 | 1.85 | 1.49 | 1.257 | 1.126 | 0.59 | 8.26 | 10.31 | 12.063 | 14.021 | 16.921 | 19.309 | 20.595 | 21.776 | 22.252 | 23.725 | 0 | -1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.846 | 1.558 | 3.787 | 7.553 | 10.604 | 3.371 | 2.448 | 13.307 | 14.095 | 13.491 | 19.179 | 24.802 | 32.539 | 36.008 | 38.517 | 36.186 | 38.661 | 50.31 | 53.29 | 56.01 | 61.396 | 0.264 | 0.264 | 0.325 | 0.414 | 0 | 0 | 0 | 0.638 | 0.186 | 0 | 0 | 0 | -0.469 | 0 | 16.076 | 17.226 | 16.375 | 26.633 | 25.117 | 30.938 | 15.696 | 14.245 | 10.993 | 8.46 | 6.842 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.064 | 0.064 | 0.063 | 0 | 0 |
Other Non-Current Assets
| 26.569 | 26.066 | 25.303 | 27.03 | 24.947 | 23.937 | 23.277 | 22.55 | 22.8 | 29.515 | 30.842 | 30.594 | 26.457 | 41.206 | 10.338 | 10.202 | 10.171 | 9.954 | 9.956 | 19.691 | 10.105 | 0.629 | 0.628 | 0.628 | 0.951 | 0.952 | 0.953 | 0.99 | 0.586 | 5.073 | 7.021 | 11.894 | 11.657 | 14.113 | 16.045 | 15.446 | 9.429 | 8.727 | 4.093 | 4.047 | 3.975 | 3.997 | 3.891 | 1.096 | 0.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.746 | 2.755 | 5.054 | 1.878 | 22.133 | 18.466 | 15.187 | 11.256 | 9.09 | 9.469 | 7.398 | 6.253 | 6.56 | 5.671 | 6.217 | 6.048 | 6.324 | 6.323 | 5.133 | 6.194 | 0 | 0 | 0 | 0 | 0.017 | 0.016 |
Total Non-Current Assets
| 149.041 | 139.13 | 134.045 | 129.227 | 75.502 | 72.815 | 70.724 | 71.089 | 77.069 | 80.007 | 82.463 | 83.463 | 84.682 | 99.419 | 72.755 | 118.109 | 126.751 | 129.433 | 138.461 | 137.592 | 99.888 | 43.69 | 45.872 | 41.683 | 45.73 | 56.115 | 59.224 | 62.352 | 68.388 | 12.939 | 17.489 | 24.041 | 36.06 | 38.846 | 43.135 | 42.886 | 39.27 | 18.169 | 49.965 | 50.045 | 50.129 | 50.458 | 50.336 | 61.775 | 61.338 | 54.874 | 50.335 | 41.826 | 48.308 | 35.218 | 36.559 | 35.86 | 30.486 | 30.13 | 29.741 | 28.246 | 74.343 | 38.973 | 25.56 | 21.933 | 18.691 | 14.777 | 12.655 | 12.733 | 10.63 | 9.315 | 9.612 | 8.745 | 9.228 | 8.878 | 8.869 | 8.894 | 7.738 | 8.813 | 2.715 | 2.908 | 2.897 | 2.659 | 2.65 | 2.592 |
Total Assets
| 235.502 | 230.604 | 233.714 | 233.951 | 181.164 | 185.455 | 183.752 | 181.571 | 185.436 | 181.773 | 158.495 | 151.57 | 146.671 | 155.654 | 133.33 | 160.183 | 173.799 | 178.728 | 187.072 | 193.811 | 159.664 | 83.156 | 84.872 | 82.842 | 82.618 | 89.131 | 94.157 | 104.775 | 107.296 | 40.543 | 36.608 | 41.583 | 60.775 | 65.305 | 76.497 | 82.869 | 93.699 | 73.524 | 106.415 | 86.987 | 92.486 | 75.749 | 82.594 | 103.98 | 101.713 | 106.099 | 75.954 | 91.122 | 68.581 | 56.668 | 49.831 | 48.386 | 40.009 | 40.967 | 38.015 | 38.005 | 111.412 | 75.142 | 45.222 | 34.854 | 37.888 | 34.906 | 35.168 | 33.462 | 32.208 | 31.754 | 30.533 | 29.732 | 29.164 | 28.716 | 15.176 | 13.975 | 13.527 | 13.08 | 12.553 | 5.53 | 4.877 | 4.7 | 4.6 | 3.975 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14.603 | 13.972 | 15.965 | 12.245 | 16.108 | 18.652 | 14.15 | 9.328 | 10.009 | 9.125 | 8.162 | 7.908 | 7.849 | 7.53 | 7.174 | 8.458 | 8.046 | 6.838 | 6.631 | 4.785 | 6.235 | 0.66 | 1.323 | 1.297 | 1 | 1.317 | 1.617 | 1.202 | 1.92 | 2.337 | 3.263 | 5.923 | 6.174 | 8.929 | 10.227 | 7.398 | 7.514 | 5.186 | 11.015 | 12.565 | 8.964 | 6.615 | 6.745 | 12.277 | 6.631 | 8.849 | 10.375 | 4.017 | 3.191 | 3.646 | 3.442 | 5.904 | 4.175 | 5.312 | 3.724 | 2.975 | 25.826 | 14.639 | 7.401 | 3.245 | 6.277 | 4.285 | 4.085 | 3.454 | 2.787 | 2.352 | 2.547 | 1.403 | 1.697 | 1.706 | 0.937 | 0.551 | 0.311 | 0.433 | 0.585 | 0.537 | 0.412 | 0.162 | 0.291 | 0.313 |
Short Term Debt
| 4.597 | 4.036 | 3.969 | 4.165 | 3.855 | 3.836 | 3.977 | 3.754 | 3.168 | 3.322 | 6.715 | 12.347 | 20.324 | 24.36 | 27.608 | 26.334 | 26.314 | 26.677 | 26.75 | 24.166 | 24.067 | 0 | 0 | 0 | 2.976 | 7.934 | 12.734 | 8.825 | 15.84 | 18.996 | 18.458 | 10.921 | 14.513 | 1.668 | 1.612 | 1.499 | 1.479 | 16.282 | 0.57 | 0.57 | 0.564 | 3.559 | 10.903 | 18 | 17.643 | 10.873 | 7.887 | 4.168 | 0.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.115 | 0.122 | 0.118 | 0.1 |
Tax Payables
| 0.948 | 1.126 | 1.069 | 0.866 | 1.039 | 1.286 | 1.173 | 0.888 | 0.807 | 2.409 | 2.159 | 2.81 | 1.305 | 1.603 | 0.708 | 0.805 | 0.678 | 0.42 | 0.909 | 2.602 | 0.479 | 0.025 | 0.459 | 1.06 | 0.207 | 1.064 | 0.754 | 0.574 | 0.244 | 0.995 | 0.583 | 0 | 0.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1.13 | 1.302 | 1.238 | 0 | 0 | 0 | 0 | 0.268 | 9.059 | 11.763 | 11.805 | 14.193 | 14.001 | 4.114 | 3.982 | 3.154 | 3.915 | 4.652 | 5.355 | 3.779 | 9.177 | 0 | 0 | 0 | 1.83 | 1.863 | 1.929 | 4.234 | 5.023 | 5.003 | 5.417 | 6.787 | 10.39 | 16.13 | 16.038 | 19.592 | 22.518 | 20.269 | 50.152 | 27.783 | 17.407 | 6.919 | 10.914 | 4.321 | 5.408 | 5.105 | 12.389 | 4.951 | 5.299 | 5.639 | 4.813 | 5.721 | 0.845 | 1.452 | 1.633 | 1.535 | 1.477 | 1.875 | 1.509 | 1.86 | 2.252 | 0.944 | 1.777 | 1.039 | 0.826 | 0.761 | 0.749 | 0.659 | 0.395 | 0.46 | 0.512 | 0.233 | 0.238 | 0.202 | 0.178 | 0.62 | 0.116 | 0.185 | 0.244 | 0.182 |
Other Current Liabilities
| 3.848 | 2.714 | 2.762 | 3.634 | 3.921 | 2.707 | 2.46 | 5.446 | 0.385 | 0.312 | 0.468 | 0.475 | 0.369 | 4.102 | 0.528 | 1.03 | 1.038 | 0.923 | 0.922 | 7.095 | 1.24 | 2.597 | 2.636 | 3.975 | 1.072 | 1.162 | 0.891 | 0.681 | 0.928 | 0.967 | 3.132 | 16.22 | 17.818 | 20.948 | 20.137 | 15.909 | 15.646 | 0.822 | 9.982 | 14.009 | 26.425 | 32.304 | 20.639 | 17.063 | 16.904 | 22.637 | 6.92 | 36.748 | 7.876 | 2.096 | 0.92 | 0.984 | 1.944 | 1.884 | 0.659 | 0.574 | 0.721 | 1.091 | 0.823 | 0.695 | 0.627 | 0.807 | 0.681 | 0.735 | 0.652 | 0.779 | 0.537 | 1.078 | 0.641 | 0.654 | 0.655 | 0.373 | 0.35 | 0.403 | 0.265 | 0.242 | 0.278 | 0.214 | 0.13 | 0.28 |
Total Current Liabilities
| 23.048 | 22.024 | 23.934 | 20.044 | 23.884 | 25.195 | 20.587 | 18.796 | 22.621 | 24.522 | 27.15 | 34.923 | 42.543 | 40.106 | 39.292 | 38.976 | 39.313 | 39.09 | 39.658 | 39.825 | 40.719 | 3.257 | 3.959 | 5.272 | 6.878 | 12.276 | 17.171 | 14.942 | 23.711 | 27.303 | 30.27 | 39.851 | 48.895 | 47.675 | 48.014 | 44.398 | 47.157 | 42.559 | 71.719 | 54.927 | 53.36 | 49.397 | 49.201 | 51.661 | 46.586 | 47.464 | 37.571 | 49.884 | 17.082 | 11.381 | 9.175 | 12.609 | 6.964 | 8.648 | 6.016 | 5.084 | 28.024 | 17.605 | 9.733 | 5.8 | 9.156 | 6.036 | 6.543 | 5.228 | 4.265 | 3.892 | 3.833 | 3.14 | 2.733 | 2.82 | 2.104 | 1.157 | 0.899 | 1.038 | 1.028 | 1.549 | 0.921 | 0.683 | 0.783 | 0.875 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 27.144 | 27.976 | 28.836 | 27.761 | 8.583 | 8.858 | 9.59 | 9.173 | 7.33 | 7.99 | 6.368 | 6.948 | 6.554 | 5.486 | 12.074 | 16.604 | 23.244 | 29.608 | 37.028 | 43.999 | 50.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.512 | 14.022 | 13.716 | 13.66 | 14.431 | 0 | 1.877 | 2.017 | 2.162 | 2.305 | 2.447 | 0 | 0 | 3.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 0.166 | 0.796 | 0.822 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 3.674 | 4.362 | 4.584 | 4.98 | 3.938 | 5.028 | 5.797 | 8.524 | 10.659 | 17.235 | 11.218 | 13.259 | 0.875 | 1.965 | 1.105 | 1.105 | 0 | 0 | 0 | 0 | 0 | 6.39 | 6.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.761 | 16.218 | 18.282 | 19.21 | 21.446 | 0 | 0 | 0 | 0 | 0 | 0.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 6.91 | 6.31 | 6.129 | 24.932 | 8.718 | 8.779 | 9.07 | 8.317 | 8.184 | 8.236 | 8.694 | 10.547 | 12.364 | 25.712 | 2.862 | 2.823 | 2.95 | 2.73 | 2.625 | 4.071 | 0.94 | 0.295 | 0.293 | 0.265 | 0.285 | 0.247 | 1.31 | 2.552 | 5.42 | 9.857 | 12.467 | 17.209 | 2.605 | 6.098 | 6.053 | 5.894 | 2.838 | 26.473 | 61.681 | 61.107 | 63.495 | 63.309 | 2.5 | 3.157 | 5.658 | 5.832 | 36.498 | 38.479 | 65.088 | 31.843 | 19.922 | 11.379 | 9.338 | 7.968 | 6.685 | 2.616 | 0.749 | 0.55 | 0.519 | 0.425 | 0.306 | 0.318 | 0.276 | 0.267 | 0.213 | 0.184 | 0.116 | 0.082 | 0.061 | 0.04 | 0.01 | 0.017 | 0.025 | 0.032 | 0.144 | 0.058 | 0.365 | 0.248 | 0.2 | 0.077 |
Total Non-Current Liabilities
| 34.054 | 34.286 | 34.965 | 52.693 | 17.301 | 17.637 | 18.66 | 18.425 | 15.514 | 16.226 | 15.062 | 17.495 | 18.918 | 31.198 | 14.936 | 19.427 | 26.194 | 32.338 | 39.653 | 48.07 | 50.998 | 0.295 | 0.293 | 0.265 | 2.285 | 2.247 | 3.31 | 4.552 | 7.42 | 13.531 | 16.829 | 21.793 | 36.858 | 40.276 | 43.079 | 44.561 | 47.239 | 37.132 | 80.793 | 74.342 | 78.916 | 66.489 | 7.604 | 4.262 | 6.763 | 9.456 | 36.498 | 38.479 | 65.088 | 31.843 | 26.312 | 18.305 | 9.338 | 7.968 | 6.685 | 2.616 | 0.749 | 0.55 | 0.519 | 0.425 | 0.306 | 0.318 | 0.276 | 0.267 | 0.213 | 0.184 | 0.116 | 0.082 | 0.061 | 0.04 | 0.01 | 0.017 | 0.025 | 0.032 | 0.144 | 0.468 | 0.531 | 1.044 | 1.022 | 0.077 |
Total Liabilities
| 57.102 | 56.31 | 58.899 | 72.737 | 41.185 | 42.832 | 39.247 | 37.221 | 38.135 | 40.748 | 42.212 | 52.418 | 61.461 | 71.304 | 54.228 | 58.403 | 65.507 | 71.428 | 79.311 | 87.895 | 91.717 | 3.552 | 4.252 | 5.537 | 9.163 | 14.523 | 20.481 | 19.494 | 31.131 | 40.834 | 47.099 | 61.644 | 85.753 | 87.951 | 91.093 | 88.959 | 94.396 | 79.691 | 152.512 | 129.269 | 132.276 | 115.886 | 56.805 | 55.923 | 53.349 | 56.92 | 74.069 | 88.363 | 82.17 | 43.224 | 35.487 | 30.914 | 16.302 | 16.616 | 12.701 | 7.7 | 28.773 | 18.155 | 10.252 | 6.225 | 9.462 | 6.354 | 6.819 | 5.495 | 4.478 | 4.076 | 3.949 | 3.222 | 2.794 | 2.86 | 2.114 | 1.174 | 0.924 | 1.07 | 1.172 | 2.017 | 1.452 | 1.727 | 1.805 | 0.952 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 18.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.038 | 0.038 | 0.037 | 0.032 | 0.024 | 0.024 | 0.024 | 0.024 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.01 | 64.794 | 64.428 | 63.724 | 0 | 0 | 0 | 63.184 | 0 | 59.348 | 0 | 0 | 0 | 0 | 0 | 0 | 36.797 | 36.429 | 36.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.704 | 26.577 | 26.318 | 13.762 | 13.714 | 13.65 | 13.134 | 12.636 | 4.99 | 4.943 | 4.467 | 4.461 | 5.339 |
Retained Earnings
| 71.543 | 68.253 | 70.428 | 76.284 | 83.949 | 87.116 | 89.505 | 89.831 | 92.864 | 87.034 | 62.781 | 46.191 | 32.454 | 32.014 | 27.039 | 50.853 | 57.336 | 54.237 | 54.955 | 51.504 | 12.914 | 10.896 | 10.425 | -4.866 | -15.478 | -22.463 | -28.255 | -34.663 | -43.351 | -119.181 | -128.793 | -136.653 | -141.029 | -138.121 | -129.467 | -117.02 | -110.888 | -112.275 | -83.521 | -85.112 | -81.934 | -79.765 | -74.36 | -52.092 | -49.47 | -48.069 | -61.822 | -58.011 | -55.76 | -28.218 | -25.101 | -19.278 | -15.568 | -12.748 | -11.465 | -6.15 | -4.52 | -3.977 | -0.344 | -0.177 | -0.039 | 0.129 | 0.129 | -0.086 | -0.141 | -0.118 | -0.341 | -0.213 | -0.257 | -0.495 | -0.708 | -0.956 | -1.063 | -1.158 | -1.255 | -1.477 | -1.518 | -1.494 | -1.666 | -1.737 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.322 | -6.597 | -9.039 | -7.444 | -5.651 | -4.179 | -2.83 | -1.499 | -1.126 | -1.074 | -1.061 | -1.486 | -1.419 | -1.541 | -1.476 | -2.92 | -2.577 | -2.528 | -4.736 | -4.557 | -6.746 | -6.612 | -6.432 | -5.924 | -3.901 | -12.99 | -11.53 | -10.337 | -8.931 | -7.769 | -6.779 | -5.649 | -4.651 | -3.847 | -3.631 | -3.443 | -3.235 | -3.016 | -2.736 | -2.388 | -2.252 | -2.112 | -2.038 | -1.929 | 0 | -1.651 | 0.017 | 0.077 | 0.198 | 0.21 | 0.166 | 0.171 | 0.167 | 0.12 | 0.019 | 0.05 | 0.033 | 0.008 | 0.043 | 0.016 | 0.034 | -0.885 | -0.863 | -0.825 | -1.494 | -0.761 | -0.728 |
Other Total Stockholders Equity
| 106.819 | 106.003 | 104.35 | 65.971 | 56.006 | 55.483 | 54.976 | 54.495 | 54.414 | 53.968 | 53.479 | 52.938 | 52.733 | 54.635 | 58.637 | 59.943 | 58.377 | 58.691 | 56.962 | 57.219 | 56.509 | 69.811 | 71.246 | 83.209 | 90.397 | 98.468 | 103.45 | 121.398 | 122.414 | 121.445 | 120.808 | 121.306 | 120.586 | 122.199 | 121.461 | 117.34 | 116.093 | 109.987 | 78.469 | 11.53 | 10.337 | 8.931 | 71.347 | 70.237 | 98.959 | 34.651 | 63.584 | 3.631 | 43.579 | 42.862 | 42.167 | 41.666 | 41.19 | 39.252 | 2.112 | 2.038 | 1.929 | 35.812 | 36.878 | 28.666 | 28.251 | 28.077 | 27.973 | 27.876 | 27.676 | 27.592 | 26.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.885 | 0.863 | 0.825 | 1.494 | 0.761 | 0.149 |
Total Shareholders Equity
| 178.4 | 174.294 | 174.815 | 161.214 | 139.979 | 142.623 | 144.505 | 144.35 | 147.301 | 141.025 | 116.283 | 99.152 | 85.21 | 84.35 | 79.102 | 101.78 | 108.292 | 107.3 | 107.761 | 105.916 | 67.947 | 79.604 | 80.62 | 77.305 | 73.455 | 74.608 | 73.676 | 85.281 | 76.165 | -0.291 | -10.491 | -20.061 | -24.978 | -22.646 | -14.596 | -6.09 | -0.697 | -6.167 | -18.032 | -20.318 | -17.506 | -16.041 | -10.782 | 11.366 | 43.84 | 45.115 | -2.085 | 1.337 | -15.624 | 11.409 | 14.05 | 19.652 | 23.234 | 24.252 | 25.332 | 30.279 | 31.753 | 31.835 | 34.883 | 28.506 | 28.289 | 28.404 | 28.312 | 27.956 | 27.706 | 27.641 | 26.584 | 26.51 | 26.37 | 25.856 | 13.062 | 12.801 | 12.603 | 12.01 | 11.381 | 3.513 | 3.425 | 2.973 | 2.795 | 3.023 |
Total Equity
| 178.4 | 174.294 | 174.815 | 161.214 | 139.979 | 142.623 | 144.505 | 144.35 | 147.301 | 141.025 | 116.283 | 99.152 | 85.21 | 84.35 | 79.102 | 101.78 | 108.292 | 107.3 | 107.761 | 105.916 | 67.947 | 79.604 | 80.62 | 77.305 | 73.455 | 74.608 | 73.676 | 85.281 | 76.165 | -0.291 | -10.491 | -20.061 | -24.978 | -22.646 | -14.596 | -6.09 | -0.697 | -6.167 | -46.097 | -42.282 | -39.79 | -40.137 | 25.789 | 48.057 | 48.364 | 49.179 | 1.885 | 2.759 | -13.589 | 13.444 | 14.344 | 17.472 | 23.707 | 24.351 | 25.314 | 30.305 | 82.639 | 56.987 | 34.97 | 28.629 | 28.426 | 28.552 | 28.349 | 27.967 | 27.73 | 27.678 | 26.584 | 26.51 | 26.37 | 25.856 | 13.062 | 12.801 | 12.603 | 12.01 | 11.381 | 3.513 | 3.425 | 2.973 | 2.795 | 3.023 |
Total Liabilities & Shareholders Equity
| 235.502 | 230.604 | 233.714 | 233.951 | 181.164 | 185.455 | 183.752 | 181.571 | 185.436 | 181.773 | 158.495 | 151.57 | 146.671 | 155.654 | 133.33 | 160.183 | 173.799 | 178.728 | 187.072 | 193.811 | 159.664 | 83.156 | 84.872 | 82.842 | 82.618 | 89.131 | 94.157 | 104.775 | 107.296 | 40.543 | 36.608 | 41.583 | 60.775 | 65.305 | 76.497 | 82.869 | 93.699 | 73.524 | 106.415 | 86.987 | 92.486 | 75.749 | 82.594 | 103.98 | 101.713 | 106.099 | 75.954 | 91.122 | 68.581 | 56.668 | 49.831 | 48.386 | 40.009 | 40.967 | 38.015 | 38.005 | 111.412 | 75.142 | 45.222 | 34.854 | 37.888 | 34.906 | 35.168 | 33.462 | 32.208 | 31.754 | 30.533 | 29.732 | 29.164 | 28.716 | 15.176 | 13.975 | 13.527 | 13.08 | 12.553 | 5.53 | 4.877 | 4.7 | 4.6 | 3.975 |