| Period Ending: | 2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 |
| Total Current Assets | 759.5 | 853.7 | 820.1 | 954.3 | 1,155 | 1,136 | 1,312 | 1,311 | 1,127 | 737.3 | 723.4 | 667.8 | 660.1 | 650.5 | 554 | 120.9 | 114.3 | 93.42 |
| Cash and Short Term Investments | 380.6 | 408.1 | 191.3 | 254.1 | 447.5 | 460.9 | 343.5 | 435 | 355.3 | 423.7 | 396.4 | 392.2 | 416.6 | 411.1 | 387.4 | 37.9 | 31.06 | 34.51 |
| Cash & Equivalents | 350.7 | 408.1 | 191.3 | 254.1 | 447.5 | 460.9 | 343.5 | 435 | 355.3 | 423.7 | 396.4 | 392.2 | 416.6 | 411.1 | 387.4 | 37.9 | 31.06 | 34.51 |
| Short Term Investments | 29.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 231.6 | 273.4 | 298.6 | 412.2 | 444.4 | 501.1 | 815 | 744.4 | 653 | 206.3 | 232.6 | 191.3 | 184.7 | 0 | 116.1 | 0 | 0 | 0 |
| Inventory | 97.32 | 106.1 | 169.3 | 146 | 137.6 | 111.1 | 106.5 | 98.22 | 94.97 | 85.56 | 75.6 | 57.73 | 46.34 | 49.69 | 32.87 | 8.13 | 7.27 | 13.15 |
| Other Current Assets | 49.98 | 66.18 | 160.9 | 142 | 125 | 62.82 | 47.05 | 33.49 | 23.8 | 21.73 | 18.74 | 26.56 | 12.41 | 189.7 | 17.57 | 74.9 | 75.97 | 45.75 |
| Total Assets | 954.3 | 1,097 | 1,379 | 1,670 | 1,848 | 1,724 | 1,915 | 1,910 | 1,419 | 926.2 | 895.5 | 808.9 | 759.4 | 732.8 | 605.6 | 168.6 | 124.3 | 101.9 |
| Total Non-Current Assets | 194.8 | 243.6 | 558.9 | 715.8 | 693.1 | 587.7 | 602.9 | 599.1 | 291.9 | 188.9 | 172.1 | 141.1 | 99.32 | 82.32 | 51.6 | 47.69 | 10.04 | 8.48 |
| Property, Plant and Equipment | 64.38 | 66.5 | 88.92 | 87.86 | 63.3 | 67.99 | 73.39 | 84.04 | 96.43 | 108.4 | 113.9 | 95.56 | 65.14 | 62.67 | 40.01 | 38.98 | 3.91 | 2.91 |
| Goodwill and Intangible Assets | 23.65 | 41.72 | 82.87 | 113.2 | 105 | 73.57 | 49.7 | 48.84 | 38.31 | 39.1 | 34.62 | 29.66 | 23.44 | 14.01 | 7.06 | 6.37 | 4.7 | 3.71 |
| Goodwill | 0.692 | 0.692 | 0.692 | 8.53 | 9.13 | 9.13 | 10.28 | 10.28 | 0.692 | 0.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 22.96 | 41.03 | 82.17 | 104.6 | 95.84 | 64.44 | 39.43 | 38.56 | 37.62 | 38.4 | 34.62 | 29.66 | 23.44 | 14.01 | 7.06 | 6.37 | 4.7 | 3.71 |
| Long Term Investments | 57.47 | 117.7 | 345.9 | 390.9 | 404 | 394.6 | 0 | 429.6 | 120.8 | 20.46 | 5.28 | 3.52 | 1.38 | 0 | 0 | 0 | 0 | 0.894 |
| Deferred Tax Assets | 4.29 | 1.32 | 37.05 | 77.93 | 61.09 | 46.06 | 42.24 | 30.26 | 32.1 | 16.18 | 12.48 | 8.59 | 5.02 | 3.54 | 2.44 | 1.09 | 1.14 | 0.999 |
| Other Long Term Assets | 45.01 | 16.4 | 4.13 | 45.97 | 59.75 | 5.5 | 437.6 | 6.31 | 4.26 | 4.74 | 5.87 | 3.77 | 4.34 | 2.09 | 2.1 | 1.25 | 0.289 | -0.04 |
| Total Current Liabilities | 512.6 | 599.5 | 968.7 | 882.9 | 909.2 | 829 | 781.3 | 840 | 673.7 | 202 | 203.9 | 137.8 | 109.8 | 123 | 58.87 | 49.36 | 48.52 | 38.14 |
| Accounts Payable | 179 | 197.7 | 115.2 | 331.1 | 328.3 | 272 | 226.1 | 208.1 | 151.4 | 101.3 | 113.4 | 62.87 | 75.85 | 75.45 | 17.23 | 24.33 | 25.34 | 22.9 |
| Notes Payable/Short Term Debt | 7.09 | 0 | 142 | 105.2 | 194.3 | 250.4 | 285 | 415.5 | 310 | 0 | 0 | 0 | 0 | 0 | 10 | 6 | 1.5 | 1 |
| Tax Payables | 18.05 | 16.68 | 17.08 | 32.28 | 30.05 | 33.58 | 36.99 | 29.68 | 31.83 | 16.94 | 21.11 | 10.87 | -0.345 | 3.01 | 8.57 | 2.45 | 3.15 | 3.15 |
| Deferred Revenue | 0 | 0 | 325.5 | 405.7 | 364.7 | 174 | 36.99 | 117.4 | 147.4 | 45.28 | 0 | 0 | 0 | 0 | 15.38 | 8.69 | 9.56 | 7.45 |
| Other Current Liabilities | 308.4 | 385.1 | 368.9 | 8.55 | -8.13 | 99.06 | 196.2 | 69.24 | 33.14 | 38.45 | 69.36 | 64.1 | 34.34 | 44.51 | 7.7 | 7.9 | 8.97 | 3.63 |
| Total Liabilities | 589.1 | 680.7 | 983.5 | 896.4 | 940 | 849.4 | 1,082 | 1,142 | 674.2 | 202.6 | 208.6 | 144.5 | 118.6 | 133.9 | 72 | 64.68 | 49.3 | 38.41 |
| Total Non-Current Liabilities | 76.5 | 81.23 | 14.85 | 13.54 | 30.82 | 20.4 | 300.2 | 302.3 | 0.506 | 0.669 | 4.68 | 6.69 | 8.75 | 10.94 | 13.13 | 15.31 | 0.773 | 0.277 |
| Total Long Term Debt | 4.75 | 6.95 | 11.83 | 13.54 | 48.22 | 20.4 | 300.2 | 302.3 | 0 | 0.669 | 4.68 | 6.69 | 8.7 | 10.71 | 12.71 | 14.72 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 1.17 | 0.952 | 2.11 | 0 | 0 | 0 | 1.15 | 0 | -0.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 1.62 | 0 | 0 | 0 | 0 | 0 | 0.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 4.25 | 3.45 | 6.82 | 12.5 | 17.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 66.33 | 69.89 | -7.53 | -12.5 | -34.79 | 0 | -1.15 | 0 | 0.162 | 0 | 0 | 0 | 0.053 | 0.233 | 0.413 | 0.593 | 0.773 | 0.277 |
| Total Equity | 365.2 | 416.6 | 395.5 | 773.7 | 907.7 | 874.2 | 833.5 | 768 | 744.8 | 723.6 | 686.9 | 664.4 | 640.8 | 598.9 | 533.6 | 103.9 | 75.04 | 63.48 |
| Non-Controlling Interest | 54.09 | 67.55 | 92.95 | 146.5 | 190 | 139.7 | 92.8 | 40.74 | 33.04 | 15.49 | 5.28 | 10.69 | 10.3 | 7.4 | 9.24 | 5.86 | 5.1 | 2.98 |
| Total Stockholders' Equity | 311.1 | 349 | 302.5 | 627.2 | 717.7 | 734.5 | 740.6 | 727.3 | 711.7 | 708.1 | 681.6 | 653.7 | 630.5 | 591.5 | 524.3 | 98.08 | 69.94 | 60.5 |
| Retained Earnings | -247.9 | -204.6 | -241.6 | 78.18 | 189.6 | 241.7 | 250.2 | 237.9 | 231 | 222.6 | 201.5 | 173.9 | 152.8 | 115.9 | 53.27 | 23.39 | 14.5 | 7.11 |
| Accumulated Other Earnings | 64.61 | 0 | 49.35 | 54.2 | 33.22 | 29.97 | 31.41 | 27.32 | 18.28 | 23.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 430 | 430 | 430 | 430 | 430 | 430 | 430 | 430 | 430 | 430 | 430 | 172 | 172 | 172 | 86 | 64 | 50.71 | 50.71 |
| Preferred Stock | 0 | 6.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 64.37 | 117.4 | 142.3 | 119.2 | 98.05 | 32.8 | 81.88 | 32.04 | 32.41 | 32.41 | 50.1 | 307.8 | 305.7 | 303.6 | 385.1 | 10.69 | 0 | 2.68 |
| Total Liabilities & Total Equity | 954.3 | 1,097 | 1,379 | 1,670 | 1,848 | 1,724 | 1,915 | 1,910 | 1,419 | 926.2 | 895.5 | 808.9 | 759.4 | 732.8 | 605.6 | 168.6 | 124.3 | 101.9 |
| Total Liabilities & Shareholders' Equity | 954.3 | 1,097 | 1,379 | 1,670 | 1,848 | 1,724 | 1,915 | 1,910 | 1,419 | 926.2 | 895.5 | 808.9 | 759.4 | 732.8 | 605.6 | 168.6 | 124.3 | 101.9 |
| Total Investments | 87.31 | 117.7 | 345.9 | 390.9 | 404 | 394.6 | 0 | 429.6 | 120.8 | 20.46 | 5.28 | 3.52 | 1.38 | 0 | 0 | 0 | 0 | 0.894 |
| Total Debt | 11.84 | 6.95 | 166.1 | 133 | 245.5 | 273.4 | 286.6 | 415.5 | 310 | 2.68 | 4.68 | 6.69 | 8.7 | 10.71 | 22.71 | 20.72 | 1.5 | 1 |
| Net Debt | -346 | -397.1 | -25.16 | -121.1 | -202 | -187.5 | -56.93 | -19.52 | -45.32 | -421 | -391.7 | -385.5 | -407.9 | -400.4 | -364.7 | -17.18 | -29.56 | -33.51 |