| 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 |
1992 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-07 | 2024-02-09 | 2023-02-17 | 2022-02-18 | 2021-02-19 | 2020-02-24 | 2019-02-21 | 2018-02-26 | 2017-02-27 | 2016-02-25 | 2015-02-27 | 2014-02-28 | 2013-02-28 | 2012-02-24 | 2011-02-25 | 2010-02-26 | 2009-02-27 | 2008-02-28 | 2007-02-28 | 2006-02-27 | 2005-02-28 | 2004-03-03 | 2003-03-12 | 2002-03-22 | 2001-03-22 | 2000-03-23 | 1999-03-30 | 1998-03-27 | 1997-03-21 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 |
| Total Current Assets | 1,478 | 1,549 | 1,430 | 1,358 | 1,369 | 1,291 | 1,331 | 1,670 | 1,270 | 1,295 | 1,214 | 1,198 | 1,039 | 1,144 | 1,064 | 943.5 | 859.7 | 1,003 | 762.8 | 605.3 | 661.2 | 602.5 | 447.2 | 374.9 | 407.5 | 351.2 | 316.6 | 256.2 | 237.2 | 223.9 | 184.4 | 157.6 | 133.6 |
| Cash and Short Term Investments | 226.2 | 223.6 | 141.7 | 123.7 | 300.4 | 242 | 261.8 | 712.6 | 466.3 | 519.7 | 399.8 | 309.9 | 229.8 | 377.6 | 376.4 | 333 | 192.1 | 313.7 | 170.6 | 117.6 | 170.4 | 165 | 90.2 | 48.01 | 55.56 | 32.4 | 25.2 | 17.7 | 16.4 | 17.3 | 20.1 | 16.4 | 10.8 |
| Cash & Equivalents | 223.8 | 223.6 | 141.7 | 122.9 | 300.1 | 242 | 261.8 | 712.6 | 466.3 | 489.9 | 399.8 | 309.9 | 229.8 | 377.6 | 376.4 | 333 | 192.1 | 313.7 | 170.6 | 117.6 | 170.4 | 165 | 90.2 | 48.01 | 55.56 | 32.4 | 25.2 | 17.7 | 16.4 | 17.3 | 20.1 | 16.4 | 10.8 |
| Short Term Investments | 2.34 | 0 | 0 | 0.74 | 0.243 | 0 | 0 | 0 | 0 | 29.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 658.1 | 677.8 | 677 | 671.4 | 566.6 | 558.4 | 569.6 | 510.4 | 433.1 | 391.6 | 407 | 438.2 | 396.8 | 389 | 357.1 | 319.8 | 343.9 | 360.7 | 321 | 260.2 | 266.9 | 232 | 197.9 | 185.1 | 210.8 | 188.5 | 173.3 | 145 | 130.9 | 119 | 90.9 | 76.5 | 74.5 |
| Inventory | 461.8 | 513.1 | 486.8 | 441.5 | 379.4 | 375.8 | 381.1 | 337.2 | 296.9 | 294.9 | 311.1 | 353.2 | 321.9 | 285.2 | 272.3 | 230.8 | 244.8 | 272.6 | 226.5 | 184.2 | 189.3 | 165.2 | 127.8 | 120.5 | 121.5 | 109.2 | 101.1 | 79.3 | 75.9 | 73.3 | 57.1 | 49.2 | 39.2 |
| Other Current Assets | 132.3 | 134.8 | 124.8 | 121.7 | 122.6 | 115 | 118.2 | 109.8 | 73.84 | 88.79 | 96.13 | 97.17 | 90.5 | 92.16 | 58.19 | 59.93 | 78.97 | 56.41 | 44.82 | 43.24 | 34.62 | 40.29 | 31.28 | 21.24 | 19.67 | 21.1 | 17 | 14.2 | 14 | 14.3 | 16.3 | 15.5 | 9.1 |
| Total Assets | 4,432 | 4,452 | 4,203 | 4,141 | 3,990 | 3,562 | 3,378 | 3,138 | 2,607 | 2,437 | 2,437 | 2,498 | 2,324 | 2,159 | 2,033 | 1,956 | 1,832 | 1,912 | 1,592 | 1,357 | 1,374 | 1,264 | 1,048 | 915.3 | 952.2 | 863.3 | 714.7 | 585.4 | 576.1 | 559.2 | 465.4 | 408 | 301.5 |
| Total Non-Current Assets | 2,954 | 2,903 | 2,773 | 2,783 | 2,621 | 2,271 | 2,047 | 1,468 | 1,337 | 1,142 | 1,223 | 1,299 | 1,285 | 1,015 | 968.7 | 1,013 | 972.1 | 908.5 | 829.2 | 752 | 712.8 | 661.9 | 600.5 | 540.4 | 544.7 | 512.1 | 398.1 | 329.2 | 338.9 | 335.3 | 281 | 250.4 | 167.9 |
| Property, Plant and Equipment | 1,511 | 1,537 | 1,402 | 1,338 | 1,269 | 1,160 | 991.6 | 867.9 | 784.3 | 765.4 | 811.7 | 864.7 | 848.2 | 754.7 | 725 | 764.1 | 720.9 | 656.5 | 591.1 | 536.8 | 534.8 | 483.4 | 434.8 | 381.1 | 377.4 | 358.6 | 325.2 | 251.7 | 255.3 | 246 | 216.3 | 195.6 | 134.1 |
| Goodwill and Intangible Assets | 1,191 | 1,247 | 1,261 | 1,336 | 1,243 | 1,055 | 967 | 539.3 | 502 | 341.8 | 369.8 | 408.8 | 403.5 | 238.1 | 232.3 | 239.7 | 250.5 | 247.9 | 227.7 | 201.7 | 154.7 | 151.4 | 144 | 122.6 | 127.8 | 127.2 | 49.7 | 40.5 | 47.3 | 48.4 | 39.9 | 39.9 | 19 |
| Goodwill | 936.3 | 963.4 | 945.6 | 974.2 | 898.5 | 763.5 | 712.1 | 443.9 | 407.5 | 310.2 | 329.7 | 358.9 | 351.6 | 233.7 | 227 | 230.6 | 227 | 222.7 | 207.9 | 184.8 | 140.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 254.8 | 283.2 | 315.7 | 362.3 | 344.3 | 291.1 | 254.9 | 95.46 | 94.49 | 31.53 | 40.05 | 49.95 | 51.96 | 4.37 | 5.24 | 9.09 | 23.44 | 25.24 | 19.82 | 16.93 | 14.47 | 151.4 | 144 | 122.6 | 127.8 | 127.2 | 49.7 | 40.5 | 47.3 | 48.4 | 39.9 | 39.9 | 19 |
| Long Term Investments | 146.3 | 49.2 | 52.31 | 59.48 | 50.09 | 8.4 | 25.45 | 9.44 | 4.24 | 4.59 | 5.76 | 8.24 | 3.69 | 3.81 | 0.853 | 0.898 | 0.712 | 4.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 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 Long Term Assets | 105.2 | 69.64 | 57.14 | 48.84 | 59.55 | 47.88 | 62.87 | 51.05 | 46.04 | 30.31 | 36.05 | 17.63 | 30.04 | 18.75 | 10.63 | 8.07 | 0 | 0 | 10.41 | 13.52 | 23.32 | 27.11 | 21.68 | 36.74 | 39.5 | 26.3 | 23.2 | 37 | 36.3 | 40.9 | 24.8 | 14.9 | 14.8 |
| Total Current Liabilities | 1,068 | 1,251 | 917.2 | 982.5 | 780.3 | 683.3 | 689.2 | 527.7 | 543 | 411.9 | 604.7 | 542.8 | 455.3 | 518.8 | 423.3 | 417.3 | 375 | 565.2 | 400.2 | 320.8 | 276.9 | 283.2 | 162.7 | 154.2 | 203.1 | 159.9 | 167.4 | 125.4 | 116.3 | 123.2 | 106.3 | 152.6 | 103.5 |
| Accounts Payable | 296 | 328.6 | 320.3 | 285.3 | 243.7 | 192.7 | 164.5 | 153.9 | 115.5 | 115.1 | 116.4 | 150.1 | 136.9 | 109 | 123.8 | 0 | 0 | 349 | 272.8 | 218.7 | 213.6 | 186.5 | 155 | 141 | 163.5 | 124.8 | 66.1 | 122.5 | 102.6 | 106.1 | 95.9 | 79.6 | 36.9 |
| Notes Payable/Short Term Debt | 338.3 | 458.2 | 126 | 289.6 | 117.9 | 110.2 | 164 | 66.78 | 174.6 | 57.49 | 252.6 | 140.3 | 75.07 | 183.7 | 145.7 | 128.4 | 64.62 | 216.2 | 127.4 | 102.1 | 63.29 | 96.71 | 7.72 | 13.17 | 39.57 | 35.1 | 37.2 | 2.9 | 13.7 | 17.1 | 10.4 | 73 | 39.5 |
| Tax Payables | 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 | 64.42 | 60.51 | 80.24 | 86.95 | 87.05 | 86.82 | 67.78 | 45.2 | 44.07 | 33.25 | 42.64 | 37.08 | 42.15 | 25.33 | 15.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 369.6 | 404 | 390.6 | 320.6 | 331.7 | 293.5 | 292.9 | 261.9 | 208.8 | 206.1 | 193.1 | 215.3 | 201.2 | 200.9 | 138 | 289 | 310.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.1 | 0 | 0 | 0 | 0 | 0 | 27.1 |
| Total Liabilities | 1,946 | 2,131 | 2,135 | 2,157 | 2,139 | 1,990 | 1,955 | 1,826 | 1,433 | 1,287 | 1,333 | 1,017 | 943.9 | 868.7 | 752.9 | 702.6 | 700 | 792.4 | 645 | 543.2 | 493.6 | 474.8 | 448 | 441 | 506.6 | 438.9 | 295 | 238.7 | 236 | 245.9 | 194.4 | 217 | 153.1 |
| Total Non-Current Liabilities | 878.1 | 879.3 | 1,218 | 1,174 | 1,359 | 1,307 | 1,266 | 1,298 | 889.6 | 875.4 | 728.5 | 474.6 | 488.6 | 349.9 | 329.6 | 285.2 | 325 | 227.2 | 244.9 | 222.5 | 216.7 | 191.6 | 285.3 | 286.9 | 303.5 | 279 | 127.6 | 113.3 | 119.7 | 122.7 | 88.1 | 64.4 | 49.6 |
| Total Long Term Debt | 737.8 | 726.5 | 1,096 | 955 | 1,107 | 1,141 | 1,126 | 1,191 | 773.5 | 762 | 590.7 | 357.2 | 355.4 | 254.9 | 258.8 | 209.6 | 226.9 | 146.7 | 168.9 | 144.5 | 142.6 | 125.2 | 219.2 | 239.4 | 252.8 | 235.6 | 80.9 | 70.7 | 76.6 | 80.7 | 53.8 | 41.3 | 28.6 |
| Deferred Tax Liabilities Non-Current | 14.26 | 19.02 | 20.56 | 27.55 | 37.24 | 41.39 | 53.92 | 21 | 16.8 | 20.49 | 25.52 | 42.07 | 33.45 | 27.39 | 22.13 | 20.99 | 24.56 | 28.61 | 33.74 | 45.06 | 45.17 | 39.76 | 37.85 | 28.03 | 35.87 | 25.5 | 25 | 21.4 | 22.9 | 22 | 20.2 | 14.8 | 15.6 |
| Deferred Revenue Non-Current | 0 | 37.76 | 25.36 | 21.91 | 21.58 | 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 |
| Capital Lease Obligations | 49.72 | 45.27 | 46.18 | 51.75 | 56.47 | 55.28 | 0 | 0.741 | 1.54 | 1.63 | 2.42 | 2.91 | 2.94 | 0 | 50.13 | 25.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 76.32 | 50.79 | 30.43 | 118 | 136.4 | 69.2 | 85.78 | 85.01 | 97.77 | 91.38 | 109.9 | 72.45 | 96.82 | 67.57 | -1.41 | 29.52 | 73.55 | 51.87 | 42.25 | 32.87 | 28.99 | 26.66 | 28.25 | 19.46 | 14.92 | 17.9 | 21.7 | 21.2 | 20.2 | 20 | 14.1 | 8.3 | 5.4 |
| Total Equity | 2,486 | 2,321 | 2,068 | 1,985 | 1,851 | 1,572 | 1,423 | 1,312 | 1,174 | 1,150 | 1,104 | 1,480 | 1,380 | 1,291 | 1,280 | 1,254 | 1,132 | 1,120 | 947 | 814.1 | 880.4 | 789.5 | 599.7 | 474.3 | 445.6 | 424.4 | 419.7 | 346.7 | 340.1 | 313.3 | 271 | 191 | 148.4 |
| Non-Controlling Interest | 14.04 | 14.47 | 14.27 | 15.19 | 0.396 | 0.336 | 0.315 | 0.31 | 0.292 | 0.295 | 0.509 | 0.551 | 0.608 | 0.796 | 0.851 | 0.791 | 0.768 | 0.553 | 0.563 | 4.7 | 7.23 | 6.46 | 5.23 | 5.1 | 5.05 | 4.1 | 4.2 | 4.6 | 4.4 | 1 | 0.4 | 0.6 | 11 |
| Total Stockholders' Equity | 2,472 | 2,307 | 2,054 | 1,969 | 1,850 | 1,572 | 1,423 | 1,312 | 1,174 | 1,149 | 1,103 | 1,480 | 1,380 | 1,290 | 1,279 | 1,253 | 1,131 | 1,119 | 946.4 | 809.4 | 873.2 | 783.1 | 594.5 | 469.2 | 440.5 | 420.3 | 415.5 | 342.1 | 335.7 | 312.3 | 270.6 | 190.4 | 137.4 |
| Retained Earnings | 2,371 | 2,110 | 1,929 | 1,789 | 1,644 | 1,524 | 1,372 | 1,301 | 1,197 | 1,186 | 1,740 | 1,619 | 1,514 | 1,409 | 1,279 | 1,150 | 1,066 | 950.6 | 844.9 | 771.3 | 695.9 | 618.5 | 548.3 | 490.2 | 439.3 | 381.8 | 329.6 | 274.5 | 233.4 | 200.9 | 169.8 | 146.4 | 0 |
| Accumulated Other Earnings | -429.5 | -308.7 | -341.4 | -316 | -281.7 | -341.9 | -310.5 | -253.3 | -319.7 | -262.3 | -110 | 109.8 | 60.68 | 60.32 | 123.8 | 186.1 | 139.3 | 214.3 | 109.5 | 24.29 | 120.3 | 65.71 | -46.03 | -114.4 | -89.16 | -68.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0.725 | 0.717 | 0.709 | 0.704 | 0.695 | 0.686 | 0.673 | 0.667 | 0.66 | 0.667 | 0.862 | 0.853 | 0.84 | 0.827 | 0.817 | 0.806 | 0.801 | 0.794 | 0.392 | 0.386 | 0.382 | 0.377 | 0.372 | 0.37 | 0.366 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 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 |
| Additional Paid in Capital | 530.1 | 505 | 465.4 | 495.3 | 487.6 | 389.4 | 360.6 | 263.2 | 295.8 | 225.4 | -527.4 | -250.3 | -195.2 | -180.8 | -124.7 | -84.08 | -75.07 | -46.64 | -8.42 | 13.41 | 56.59 | 98.42 | 91.86 | 93.01 | 90.08 | 106.7 | 85.9 | 67.6 | 102.3 | 111.4 | 100.8 | 44 | 137.4 |
| Total Liabilities & Total Equity | 4,432 | 4,452 | 4,203 | 4,141 | 3,990 | 3,562 | 3,378 | 3,138 | 2,607 | 2,437 | 2,437 | 2,498 | 2,324 | 2,159 | 2,033 | 1,956 | 1,832 | 1,912 | 1,592 | 1,357 | 1,374 | 1,264 | 1,048 | 915.3 | 952.2 | 863.3 | 714.7 | 585.4 | 576.1 | 559.2 | 465.4 | 408 | 301.5 |
| Total Liabilities & Shareholders' Equity | 4,432 | 4,452 | 4,203 | 4,141 | 3,990 | 3,562 | 3,378 | 3,138 | 2,607 | 2,437 | 2,437 | 2,498 | 2,324 | 2,159 | 2,033 | 1,956 | 1,832 | 1,912 | 1,592 | 1,357 | 1,374 | 1,264 | 1,048 | 915.3 | 952.2 | 863.3 | 714.7 | 585.4 | 576.1 | 559.2 | 465.4 | 408 | 301.5 |
| Total Investments | 148.6 | 49.2 | 52.31 | 60.23 | 50.33 | 8.4 | 25.45 | 9.44 | 4.24 | 34.41 | 5.76 | 8.24 | 3.69 | 3.81 | 0.853 | 0.898 | 0.712 | 4.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 1,076 | 1,185 | 1,222 | 1,245 | 1,225 | 1,251 | 1,290 | 1,258 | 948.1 | 819.4 | 843.3 | 497.5 | 430.5 | 438.6 | 404.5 | 338 | 291.5 | 362.9 | 296.3 | 246.6 | 205.9 | 221.9 | 226.9 | 252.6 | 292.3 | 270.7 | 118.1 | 73.6 | 90.3 | 97.8 | 64.2 | 114.3 | 68.1 |
| Net Debt | 852.2 | 961 | 1,080 | 1,122 | 924.9 | 1,009 | 1,028 | 545.4 | 481.8 | 329.5 | 443.5 | 187.6 | 200.7 | 60.96 | 28.04 | 5.01 | 99.44 | 49.13 | 125.7 | 129 | 35.51 | 56.92 | 136.7 | 204.5 | 236.8 | 238.3 | 92.9 | 55.9 | 73.9 | 80.5 | 44.1 | 97.9 | 57.3 |