| 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 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-03 | 2024-03-15 | 2023-03-01 | 2022-02-25 | 2021-02-26 | 2020-02-25 | 2019-02-28 | 2018-02-23 | 2017-02-24 | 2016-02-24 | 2015-02-24 | 2014-02-27 | 2013-02-28 | 2012-02-29 | 2011-02-25 | 2010-02-26 | 2009-02-27 | 2008-02-28 | 2007-02-28 | 2006-03-06 | 2005-03-11 | 2004-03-12 | 2003-03-20 | 2002-03-29 | 2001-03-30 | 2000-03-30 | 1999-03-31 | 1998-03-31 | 1997-03-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 |
| Total Current Assets | 599.1 | 716.9 | 882.4 | 376.3 | 316.3 | 320.3 | 355.4 | 413.1 | 352.9 | 311.9 | 351.1 | 379.6 | 446.2 | 391.2 | 354.9 | 325.8 | 252.9 | 294.3 | 269.2 | 395.4 | 302.4 | 260.4 | 235.6 | 244 | 304 | 207.1 | 167.6 | 167.4 | 156.2 | 136.5 | 74.8 | 28.4 |
| Cash and Short Term Investments | 76.02 | 87.17 | 109 | 56.95 | 63.31 | 107 | 108.8 | 102.6 | 123.1 | 118.9 | 120.4 | 164.1 | 228.9 | 202.3 | 189.2 | 196.6 | 138.2 | 162.4 | 139.8 | 266.9 | 182.4 | 143.9 | 144.8 | 107.6 | 88.26 | 78.58 | 50.8 | 83.17 | 77.4 | 35 | 18.8 | 0.2 |
| Cash & Equivalents | 76.02 | 87.17 | 108.6 | 56.6 | 60.18 | 73.77 | 105.5 | 86.43 | 79.89 | 84.55 | 73.44 | 58.3 | 68.46 | 42.98 | 31.68 | 24.14 | 41.91 | 13.94 | 40.15 | 112.8 | 57.6 | 132.1 | 125.1 | 81.28 | 27.97 | 37.5 | 10.01 | 45.34 | 44.84 | 35 | 18.8 | 0.2 |
| Short Term Investments | 0 | 0 | 0.34 | 0.35 | 3.13 | 33.24 | 3.25 | 16.13 | 43.19 | 34.4 | 46.92 | 105.8 | 160.5 | 159.3 | 157.5 | 172.5 | 96.28 | 148.4 | 99.7 | 154.1 | 124.8 | 11.87 | 19.75 | 26.28 | 60.29 | 41.08 | 40.8 | 37.83 | 32.56 | 0 | 0 | 0 |
| Receivables | 193.3 | 230.4 | 312.3 | 170 | 120.4 | 107.1 | 136.1 | 170.7 | 108.2 | 91.24 | 121.8 | 104.1 | 97.45 | 85.87 | 77.6 | 72.14 | 55.65 | 73.75 | 65.7 | 69.46 | 70.51 | 70.96 | 43.34 | 70.21 | 118 | 64.5 | 47.29 | 41.25 | 34.19 | 30.09 | 18.1 | 12.5 |
| Inventory | 261.6 | 360.4 | 427.5 | 139.9 | 125.5 | 98.31 | 99.85 | 122.5 | 105.1 | 91.53 | 86.71 | 90.11 | 102.6 | 87.8 | 74.27 | 45.67 | 47.41 | 48.55 | 53.12 | 50.27 | 42.32 | 39.98 | 39.93 | 56.85 | 89.25 | 58.57 | 65.7 | 39.37 | 40.79 | 45 | 27.5 | 15.6 |
| Other Current Assets | 68.3 | 38.89 | 33.58 | 9.51 | 7.19 | 7.89 | 10.74 | 17.28 | 16.46 | 10.14 | 22.22 | 21.41 | 17.2 | 15.24 | 13.89 | 11.4 | 11.63 | 9.68 | 10.51 | 8.75 | 7.13 | 5.51 | 7.45 | 9.39 | 8.54 | 5.48 | 3.77 | 3.61 | 3.86 | 26.41 | 10.4 | 0.1 |
| Total Assets | 1,171 | 1,677 | 1,943 | 569 | 525.7 | 545.1 | 628 | 669.1 | 667.2 | 632.9 | 738.7 | 789.9 | 886.4 | 817.9 | 692 | 564.5 | 473.6 | 479.2 | 539.7 | 652.6 | 559.9 | 593.9 | 521.2 | 522.5 | 546.3 | 556.3 | 301.7 | 282.4 | 210.2 | 165.8 | 94.3 | 46.3 |
| Total Non-Current Assets | 572.3 | 960.6 | 1,061 | 192.7 | 209.4 | 224.8 | 272.6 | 255.9 | 314.3 | 321 | 387.6 | 410.3 | 440.2 | 426.7 | 337.1 | 238.6 | 220.8 | 184.9 | 270.5 | 257.3 | 257.6 | 333.5 | 285.7 | 278.5 | 242.3 | 349.2 | 134.1 | 115 | 53.97 | 29.3 | 19.5 | 17.9 |
| Property, Plant and Equipment | 106.5 | 155.6 | 110.7 | 55.77 | 67.71 | 68.09 | 80.64 | 85.08 | 84.47 | 73.23 | 74.83 | 76.74 | 80.25 | 75.3 | 73.99 | 74.31 | 75.49 | 75.97 | 80.19 | 85.03 | 89.36 | 97.67 | 106.2 | 120.1 | 123.7 | 104.6 | 78.89 | 64.8 | 53.97 | 29.2 | 19.5 | 17.9 |
| Goodwill and Intangible Assets | 337.8 | 695.6 | 782.9 | 26.26 | 30.44 | 34.79 | 40.29 | 8.15 | 10.76 | 8.57 | 10.98 | 14.06 | 16.22 | 4.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -233.7 | -181,130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 52.92 | 358.1 | 381.7 | 6.97 | 6.97 | 6.97 | 7.11 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 4.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 284.9 | 337.4 | 401.2 | 19.29 | 23.47 | 27.82 | 33.18 | 4.66 | 7.27 | 5.08 | 7.49 | 10.57 | 12.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 32.06 | 27.74 | 32.66 | 70.61 | 56.59 | 94.49 | 108.8 | 130.3 | 176.1 | 198 | 280.6 | 309.2 | 332.7 | 332 | 261.2 | 162.2 | 141.2 | 0 | 0 | 0 | 0 | 233.7 | 176,331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 17.83 | 29.29 | 67.84 | 9.08 | 9.87 | 7.56 | 37.19 | 23.32 | 38.04 | 18.09 | 17.69 | 9.62 | 10.26 | 7.49 | 0 | 0 | 3.92 | 1.11 | 0 | 0.898 | 0 | 1.63 | 4,799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 78.13 | 52.33 | 67 | 30.97 | 44.76 | 19.88 | 5.67 | 9.06 | 4.97 | 23.12 | 3.45 | 0.608 | 0.752 | 7.13 | 1.92 | 2.17 | 0.103 | 107.8 | 190.3 | 171.3 | 168.2 | 234.2 | 179.5 | 158.4 | 118.6 | 244.6 | 55.26 | 50.2 | 0 | 0.1 | 0 | 0 |
| Total Current Liabilities | 293.5 | 274 | 428.6 | 155.4 | 94.19 | 112.7 | 118 | 106.8 | 126.5 | 92.64 | 119 | 102.3 | 105.5 | 62.36 | 49.96 | 47.77 | 40.12 | 43.08 | 49.53 | 51.05 | 36.02 | 40.31 | 32.05 | 26.63 | 46.41 | 25.98 | 17.03 | 18.22 | 15.73 | 14.1 | 8.4 | 8.6 |
| Accounts Payable | 171.8 | 162.9 | 237.7 | 102.5 | 49.93 | 44.87 | 60.05 | 60.63 | 77.34 | 48.67 | 56.41 | 48.28 | 42.17 | 29.4 | 22.79 | 25.78 | 20.31 | 22.2 | 30.32 | 25.68 | 22.86 | 24.82 | 17.79 | 15.55 | 34.11 | 12.77 | 10.98 | 9.12 | 9.35 | 9.74 | 6.5 | 5.2 |
| Notes Payable/Short Term Debt | 0 | 7.72 | 60.53 | 0 | 1.81 | 24.6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 |
| Tax Payables | 1.94 | 5.22 | 9.03 | 6.56 | 1.3 | 3.51 | 12.52 | 0.104 | 0 | 2.4 | 14.9 | 5 | 1.21 | 3.6 | 0 | 3.02 | 0.266 | 0 | 0 | 0 | 0 | 0 | 5,807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 52.7 | 42.5 | 41.19 | 17.74 | 14.09 | 11.96 | 17.94 | 13.07 | 16.33 | 16.61 | 22.76 | 22.2 | 35.33 | 9.96 | 10.14 | 7.14 | 6.14 | 0 | 5.8 | 4.32 | 2.47 | 3.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 67.01 | 55.64 | 80.12 | 28.57 | 27.07 | 27.77 | 26.5 | 33.01 | 32.87 | 24.96 | 24.93 | 26.82 | 26.76 | 19.39 | 17.04 | 11.84 | 13.4 | 20.88 | 13.41 | 21.05 | 10.69 | 12.28 | -5,793 | 11.07 | 12.29 | 13.2 | 6.05 | 9.1 | 6.38 | 4.36 | 1.9 | 1.2 |
| Total Liabilities | 621.5 | 628.9 | 639.9 | 211.9 | 152.7 | 164.7 | 181.7 | 171.2 | 187.7 | 152.7 | 189.7 | 185.3 | 191.2 | 125.8 | 119.7 | 111.9 | 97.8 | 100.8 | 103.7 | 110.4 | 93.31 | 100.1 | 86 | 84.91 | 111.8 | 156.2 | 70.32 | 70.36 | 37.33 | 35.1 | 9.1 | 16.5 |
| Total Non-Current Liabilities | 328.1 | 354.9 | 211.3 | 56.56 | 58.54 | 51.98 | 63.74 | 64.36 | 61.18 | 60.1 | 70.67 | 82.99 | 87.21 | 63.45 | 69.69 | 64.17 | 57.67 | 57.71 | 54.17 | 59.4 | 57.29 | 59.77 | 53.96 | 58.28 | 65.34 | 130.3 | 53.3 | 52.15 | 21.6 | 21 | 0.7 | 7.9 |
| Total Long Term Debt | 215.5 | 226.4 | 82.81 | 3.27 | 3.57 | 0 | 24.6 | 25.6 | 26.8 | 27.9 | 28.8 | 46.2 | 46 | 46.5 | 47.5 | 47.75 | 48.25 | 48.5 | 48.81 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 20 | 20 | 0 | 7.9 |
| Deferred Tax Liabilities Non-Current | 30.37 | 35.57 | 61.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.35 | 5.04 | 0 | 0 | 0.694 | 5.33 | 4.83 | 8.88 | 3.96 | 8.28 | 15.34 | 80.27 | 3.3 | 2.15 | 1.6 | 1 | 0.7 | 0 |
| Deferred Revenue Non-Current | 22.07 | 22.63 | 19.24 | 9.27 | 6.89 | 6.01 | 5.3 | 4.56 | 6.33 | 7.96 | 10.95 | 14.64 | 23.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 25.93 | 31.42 | 22.81 | 3.27 | 3.57 | 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 Long Term Liabilities | 34.19 | 38.82 | 24.82 | 40.75 | 44.51 | 45.97 | 33.84 | 34.21 | 28.05 | 24.24 | 30.92 | 22.14 | 17.41 | 16.95 | 11.84 | 11.39 | 9.42 | 9.21 | 4.67 | 4.07 | 2.46 | 0.888 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 549.9 | 1,049 | 1,304 | 357.1 | 372.9 | 380.4 | 446.3 | 498.2 | 479.5 | 480.2 | 549 | 604.6 | 692.4 | 692.1 | 572.3 | 452.5 | 375.8 | 378.4 | 436 | 542.2 | 466.6 | 493.8 | 435.2 | 437.6 | 434.6 | 400.1 | 231.4 | 212 | 172.9 | 130.7 | 85.2 | 29.8 |
| Non-Controlling Interest | 422.9 | 443.3 | 329.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 127 | 605.3 | 974 | 357.1 | 372.9 | 380.4 | 446.3 | 498.2 | 479.5 | 480.2 | 549 | 604.6 | 692.4 | 692.1 | 572.3 | 452.5 | 375.8 | 378.4 | 436 | 542.2 | 466.6 | 493.8 | 435.2 | 437.6 | 434.4 | 400.1 | 231.4 | 212 | 172.9 | 130.7 | 85.2 | 29.8 |
| Retained Earnings | -688.8 | -231.7 | 55.34 | 740.8 | 781.8 | 806.7 | 884 | 922.2 | 921.9 | 906.8 | 907.8 | 884.5 | 861.5 | 840.2 | 732 | 649.3 | 603.6 | 551.8 | 524.1 | 472.6 | 397.2 | 347.2 | 375 | 350.2 | 332.9 | 214.8 | 163.6 | 123.3 | 82.32 | 41 | 11.5 | 27.1 |
| Accumulated Other Earnings | 11.25 | 47.53 | 26.13 | -11.91 | -11.64 | -16.42 | -14.42 | -3.29 | -12.19 | -8.97 | -0.075 | 10.75 | 11.27 | 13.1 | 26.95 | 17.85 | -1.01 | 5.7 | 2.7 | 4.17 | 5.24 | 10.01 | 3.1 | 9.37 | 19.87 | 116 | -29.9 | -20.9 | -13.64 | -8.9 | -6.1 | -4 |
| Common Stock | 0.795 | 0.79 | 0.781 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.797 | 0.793 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.394 | 0.388 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 803.7 | 788.6 | 891.7 | -372.6 | -398 | -410.7 | -424.1 | -421.8 | -431 | -418.4 | -359.5 | -291.4 | -181.1 | -162 | -187.4 | -215.4 | -227.6 | -179.8 | -91.67 | 64.64 | 63.38 | 135.8 | 56.71 | 77.62 | 81.26 | 68.82 | 97.33 | 88.38 | 90.17 | 98.3 | 79.8 | 6.7 |
| Total Liabilities & Total Equity | 1,171 | 1,677 | 1,943 | 569 | 525.7 | 545.1 | 628 | 669.1 | 667.2 | 632.9 | 738.7 | 789.9 | 886.4 | 817.9 | 692 | 564.5 | 473.6 | 479.2 | 539.7 | 652.6 | 559.9 | 593.9 | 521.2 | 522.5 | 546.3 | 556.3 | 301.7 | 282.4 | 210.2 | 165.8 | 94.3 | 46.3 |
| Total Liabilities & Shareholders' Equity | 1,171 | 1,677 | 1,943 | 569 | 525.7 | 545.1 | 628 | 669.1 | 667.2 | 632.9 | 738.7 | 789.9 | 886.4 | 817.9 | 692 | 564.5 | 473.6 | 479.2 | 539.7 | 652.6 | 559.9 | 593.9 | 521.2 | 522.5 | 546.3 | 556.3 | 301.7 | 282.4 | 210.2 | 165.8 | 94.3 | 46.3 |
| Total Investments | 32.06 | 27.74 | 33.01 | 70.97 | 59.72 | 127.7 | 112.1 | 146.4 | 219.3 | 232.4 | 327.6 | 415 | 493.2 | 491.4 | 418.6 | 334.6 | 237.5 | 148.4 | 99.7 | 154.1 | 124.8 | 245.6 | 176,351 | 26.28 | 60.29 | 41.08 | 40.8 | 37.83 | 32.56 | 0 | 0 | 0 |
| Total Debt | 215.5 | 234.1 | 143.3 | 3.27 | 5.38 | 24.6 | 25.6 | 25.6 | 26.8 | 27.9 | 28.8 | 46.2 | 46 | 46.5 | 47.5 | 47.75 | 48.25 | 48.5 | 48.81 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 20 | 20 | 0 | 10.1 |
| Net Debt | 139.5 | 147 | 34.7 | -53.33 | -54.8 | -49.17 | -79.9 | -60.83 | -53.09 | -56.65 | -44.64 | -12.1 | -22.46 | 3.52 | 15.82 | 23.61 | 6.34 | 34.56 | 8.66 | -62.79 | -7.6 | -82.07 | -75.09 | -31.28 | 22.03 | 12.5 | 39.99 | 4.66 | -24.84 | -15 | -18.8 | 9.9 |