|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, at Carrying Value
|
|
$17.0m
|
$10.6m
|
$5.4m
|
$8.6m
|
$33.7m
|
$26.1m
|
$16.2m
|
$14.5m
|
$9.6m
|
$10.0m
|
|
Prepaid Expense and Other Assets, Current
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$20.1m
|
|
Inventory, Net
|
|
$4.3m
|
$3.6m
|
$5.7m
|
$3.8m
|
$7.5m
|
$6.3m
|
$8.3m
|
$7.5m
|
$5.6m
|
$4.7m
|
|
Assets, Current
|
|
$77.3m
|
$67.8m
|
$59.3m
|
$60.3m
|
$108.8m
|
$108.8m
|
$109.1m
|
$106.5m
|
$97.8m
|
$89.4m
|
|
Property, Plant and Equipment, Net
|
|
$128.6m
|
$114.2m
|
$92.3m
|
$82.0m
|
$105.6m
|
$83.3m
|
$73.7m
|
$61.2m
|
$44.4m
|
$35.6m
|
|
Goodwill
|
|
$243.7m
|
$246.4m
|
$246.2m
|
$250.3m
|
$328.4m
|
$330.2m
|
$329.5m
|
$329.5m
|
$328.0m
|
$323.9m
|
|
Intangible Assets, Net (Excluding Goodwill)
|
|
$158.4m
|
$136.3m
|
$119.8m
|
$107.4m
|
$182.7m
|
$156.7m
|
$121.4m
|
$95.0m
|
$70.1m
|
$51.9m
|
|
Operating Lease, Right-of-Use Asset
|
|
—
|
—
|
—
|
$0
|
$70.9m
|
$65.7m
|
$47.5m
|
$40.8m
|
$34.9m
|
$25.2m
|
|
Other Assets, Noncurrent
|
|
$28.0m
|
$1.6m
|
$1.4m
|
$1.4m
|
$13.7m
|
$13.6m
|
$9.9m
|
$12.7m
|
$12.1m
|
$9.4m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable, after Allowance for Credit Loss, Current
|
|
$51.3m
|
$49.5m
|
$43.7m
|
$42.5m
|
$52.6m
|
$65.1m
|
$69.5m
|
$69.1m
|
$60.6m
|
$54.6m
|
|
Accrued Liabilities, Current
|
|
$23.9m
|
$22.4m
|
$19.6m
|
$17.7m
|
$44.3m
|
$45.1m
|
$44.7m
|
$29.4m
|
$39.2m
|
$37.9m
|
|
Assets
|
|
$689.1m
|
$620.9m
|
$575.4m
|
$555.2m
|
$864.1m
|
$843.6m
|
$744.0m
|
$711.6m
|
$649.2m
|
$601.7m
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Lease, Liability, Current
|
|
—
|
—
|
—
|
—
|
$8.6m
|
$8.6m
|
$7.9m
|
$7.8m
|
$8.1m
|
$7.3m
|
|
Accounts Payable, Current
|
|
$18.1m
|
$17.0m
|
$12.7m
|
$16.8m
|
$17.2m
|
$20.4m
|
$28.6m
|
$36.3m
|
$36.3m
|
$41.7m
|
|
Operating Lease, Liability, Noncurrent
|
|
—
|
—
|
—
|
—
|
$62.4m
|
$57.7m
|
$46.0m
|
$36.6m
|
$29.8m
|
$18.8m
|
|
Deferred Revenue, Current
|
|
$28.4m
|
$26.9m
|
$23.9m
|
$21.7m
|
$60.3m
|
$61.4m
|
$49.9m
|
$40.8m
|
$31.8m
|
$26.5m
|
|
Long-term Debt, Current Maturities
|
|
$25.1m
|
$30.2m
|
$7.0m
|
$3.0m
|
$13.7m
|
$6.1m
|
$0
|
—
|
—
|
—
|
|
Long-term Debt, Excluding Current Maturities
|
|
$592.1m
|
$496.4m
|
$460.8m
|
$429.4m
|
$524.6m
|
$476.5m
|
$462.6m
|
$455.7m
|
$445.9m
|
$455.5m
|
|
Liabilities, Current
|
|
$99.0m
|
$98.2m
|
$65.3m
|
$61.0m
|
$144.0m
|
$141.6m
|
$131.1m
|
$114.3m
|
$115.4m
|
$113.4m
|
|
Deferred Income Tax Liabilities, Net
|
|
—
|
—
|
—
|
—
|
$15.2m
|
$40.3m
|
$42.7m
|
$41.4m
|
$28.4m
|
$22.5m
|
|
Other Liabilities, Noncurrent
|
|
$16.4m
|
$10.0m
|
$10.6m
|
$13.5m
|
$14.3m
|
$28.1m
|
$25.9m
|
$24.9m
|
$25.5m
|
$23.8m
|
|
Deferred Tax Liabilities, Net
|
|
$38.3m
|
$53.4m
|
$39.1m
|
$29.8m
|
$15.2m
|
$40.3m
|
$42.7m
|
$41.4m
|
$28.4m
|
$22.5m
|
|
Liabilities
|
|
$816.7m
|
$712.1m
|
$611.7m
|
$592.0m
|
$893.7m
|
$786.9m
|
$726.8m
|
$687.9m
|
$656.5m
|
$642.7m
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, Value, Issued
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Additional Paid in Capital
|
|
$249.7m
|
$251.8m
|
$253.5m
|
$255.5m
|
$256.4m
|
$258.1m
|
$259.5m
|
$260.8m
|
$262.5m
|
$263.8m
|
|
Retained Earnings (Accumulated Deficit)
|
|
($356.0m)
|
($328.5m)
|
($279.7m)
|
($265.4m)
|
($268.5m)
|
($245.7m)
|
($261.2m)
|
($266.5m)
|
($292.3m)
|
($329.9m)
|
|
Accumulated Other Comprehensive Income (Loss), Net of Tax
|
|
($22.8m)
|
($16.1m)
|
($11.7m)
|
($29.1m)
|
($20.1m)
|
$42.2m
|
$16.7m
|
$26.8m
|
$19.9m
|
$22.8m
|
|
Accumulated Other Comprehensive (Income) Loss, Defined Benefit Plan, after Tax
|
|
($22.8m)
|
($16.1m)
|
($11.7m)
|
($29.1m)
|
($20.1m)
|
$42.2m
|
$16.7m
|
$26.8m
|
$19.9m
|
$22.8m
|
|
Stockholders' Equity Attributable to Parent
|
|
($128.5m)
|
($92.2m)
|
($37.4m)
|
($38.5m)
|
($31.6m)
|
$54.6m
|
$15.0m
|
$21.2m
|
($9.9m)
|
($43.3m)
|
|
Stockholders' Equity Attributable to Noncontrolling Interest
|
|
$944k
|
$1.0m
|
$1.1m
|
$1.7m
|
$1.9m
|
$2.1m
|
$2.2m
|
$2.5m
|
$2.6m
|
$2.3m
|
|
Liabilities and Equity
|
|
$689.1m
|
$620.9m
|
$575.4m
|
$555.2m
|
$864.1m
|
$843.6m
|
$744.0m
|
$711.6m
|
$649.2m
|
$601.7m
|