| Period Ending: | 2021 09-30 |
2020 09-30 |
2019 09-30 |
2018 09-30 |
2017 09-30 |
2016 09-30 |
2015 09-30 |
2014 09-30 |
2013 09-30 |
2012 09-30 |
2011 09-30 |
2010 09-30 |
2009 09-30 |
2008 09-30 |
2007 09-30 |
2006 09-30 |
2005 09-30 |
2004 09-30 |
2003 09-30 |
2002 09-30 |
2001 09-30 |
2000 09-30 |
1999 09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2022-01-19 | 2020-11-17 | 2019-11-27 | 2018-11-13 | 2017-11-15 | 2016-11-16 | 2015-11-18 | 2014-11-19 | 2013-11-20 | 2012-11-20 | 2011-11-22 | 2010-11-23 | 2009-11-24 | 2008-11-25 | 2007-11-27 | 2006-09-30 | 2005-12-07 | 2004-12-08 | 2003-12-10 | 2002-12-10 | 2001-12-14 | 2000-09-30 | 1999-09-30 |
| Total Current Assets | 535 | 577.1 | 508.6 | 522.8 | 551 | 437.1 | 494.5 | 428 | 365.7 | 317.9 | 430.4 | 381 | 316.9 | 330.6 | 310.8 | 261.5 | 245.8 | 229.7 | 179.1 | 123.3 | 96.45 | 59.05 | 26.1 |
| Cash and Short Term Investments | 186 | 257.4 | 188.5 | 352.9 | 397.9 | 287.5 | 354.2 | 284.2 | 226 | 178.5 | 302.5 | 254.2 | 200 | 226.4 | 212.5 | 165.9 | 171 | 157.3 | 111.3 | 69.61 | 47.68 | 9.97 | 0 |
| Cash & Equivalents | 186 | 257.4 | 188.5 | 352.9 | 397.9 | 287.5 | 354.2 | 284.2 | 226 | 178.5 | 302.5 | 254.2 | 200 | 221.5 | 54.56 | 54.97 | 44.44 | 157.3 | 111.3 | 69.61 | 47.68 | 9.97 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.95 | 157.9 | 111 | 126.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 150.1 | 134 | 146.1 | 75.89 | 64.79 | 62.83 | 49.41 | 60.69 | 54.64 | 53.51 | 52.75 | 57.46 | 53.54 | 41.63 | 52.3 | 48.03 | 36.76 | 41.35 | 37.56 | 26.08 | 26.73 | 30.59 | 19.9 |
| Inventory | 173.5 | 159.1 | 145.3 | 71.93 | 71.87 | 72.12 | 70.68 | 64.98 | 63.79 | 66.47 | 56.13 | 51.9 | 44.94 | 47.47 | 37.27 | 40.33 | 28.8 | 24.47 | 23.81 | 21.96 | 16.81 | 14.01 | 5.3 |
| Other Current Assets | 25.44 | 26.56 | 28.67 | 22.05 | 16.43 | 14.66 | 20.23 | 18.17 | 21.26 | 19.45 | 18.98 | 17.51 | 18.42 | 15.08 | 8.71 | 7.22 | 9.21 | 6.54 | 6.42 | 5.64 | 5.24 | 4.47 | 0.9 |
| Total Assets | 2,151 | 2,376 | 2,262 | 781 | 834.1 | 727.9 | 660.5 | 601.2 | 554.5 | 517.8 | 628.2 | 571.8 | 515.1 | 477.4 | 455.1 | 412.1 | 386.8 | 363.3 | 315.6 | 258.4 | 196.7 | 136.1 | 70.3 |
| Total Non-Current Assets | 1,616 | 1,799 | 1,753 | 258.2 | 283.1 | 290.8 | 166 | 173.2 | 188.8 | 199.9 | 197.8 | 190.7 | 198.3 | 146.8 | 144.4 | 150.6 | 141 | 133.6 | 136.5 | 135.1 | 100.2 | 77.05 | 44.2 |
| Property, Plant and Equipment | 384.1 | 393.1 | 276.8 | 111.4 | 106.4 | 106.5 | 93.74 | 100.8 | 112 | 125 | 130.8 | 115.8 | 122.8 | 115.8 | 118.5 | 130.2 | 135.8 | 127.8 | 133.7 | 132.3 | 97.43 | 71.87 | 40 |
| Goodwill and Intangible Assets | 1,202 | 1,390 | 1,464 | 136.3 | 144.6 | 151.1 | 45.01 | 50.41 | 54.09 | 57.09 | 55.8 | 57.52 | 58.47 | 15.78 | 18.62 | 16.01 | 1.37 | 1.72 | 1.97 | 2.31 | 2.61 | 1.33 | 1.6 |
| Goodwill | 576.9 | 718.6 | 710.1 | 101.1 | 101.9 | 100.6 | 40.44 | 43.24 | 44.31 | 44.62 | 41.15 | 40.44 | 39.73 | 7.07 | 7.07 | 4.57 | 0 | 0 | 0 | 1.37 | 0 | 0 | 0 |
| Intangible Assets | 625.4 | 671 | 754 | 35.2 | 42.71 | 50.48 | 4.57 | 7.16 | 9.79 | 12.47 | 14.65 | 17.09 | 18.74 | 8.71 | 11.55 | 11.45 | 1.37 | 1.72 | 1.97 | 0.935 | 2.61 | 1.33 | 1.6 |
| Long Term Investments | 0 | 0 | 0 | 1.14 | 6.25 | 6.52 | 7.41 | 7.55 | 9.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 6.81 | 7.71 | 6.57 | 5.84 | 21.6 | 20.75 | 12.21 | 11.35 | 10.29 | 5.88 | 0.862 | 8.04 | 7.95 | 11.18 | 6.69 | 1.36 | 0 | 0 | 0 | 0.53 | 0.194 | 0 | 0 |
| Other Long Term Assets | 22.68 | 9.01 | 5.71 | 3.53 | 4.27 | 5.96 | 7.59 | 3.04 | 3.09 | 11.95 | 10.37 | 9.35 | 9.08 | 4.04 | 0.617 | 3.08 | 3.8 | 4.09 | 0.842 | 0 | 0 | 3.85 | 2.6 |
| Total Current Liabilities | 205.9 | 181.3 | 171.5 | 101.2 | 91.21 | 65.89 | 60.64 | 55.45 | 67.5 | 63.22 | 55.55 | 53.33 | 39.54 | 37.8 | 36.56 | 38.83 | 35.62 | 32.38 | 28.92 | 30.57 | 26.37 | 24.2 | 7.8 |
| Accounts Payable | 52.75 | 49.25 | 54.53 | 18.17 | 17.62 | 16.83 | 15.45 | 15.3 | 16.66 | 19.54 | 22.44 | 17.52 | 15.18 | 13.88 | 15.86 | 15.1 | 10.24 | 13.08 | 12.52 | 11.75 | 13.56 | 9.43 | 1 |
| Notes Payable/Short Term Debt | 20.96 | 17.16 | 13.31 | 1.49 | 10.94 | 7.66 | 8.75 | 8.75 | 10.94 | 10.94 | 0.01 | 1.3 | 1.21 | 1.13 | 1.07 | 1.25 | 1.17 | 1.27 | 1.72 | 1.58 | 0 | 0 | 0 |
| Tax Payables | 23.46 | 21.26 | 22.01 | 20.02 | 11.4 | 8.65 | 5.25 | 6.63 | 7.88 | 3.88 | 0.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 8.88 | 8.5 | 5.01 | 6.38 | 3.06 | 2.28 | 0.538 | 1.22 | 0.458 | 3.34 | 0.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 99.81 | 85.17 | 76.6 | 55.09 | 48.19 | 30.46 | 30.66 | 23.54 | 31.56 | 25.51 | 31.49 | 34.51 | 23.14 | 22.79 | 19.64 | 22.48 | 24.22 | 18.02 | 14.68 | 17.24 | 12.81 | 14.78 | 6.8 |
| Total Liabilities | 1,272 | 1,302 | 1,281 | 114.3 | 239.1 | 230.3 | 231.5 | 229.2 | 227.4 | 234.2 | 61.88 | 57.41 | 44.41 | 43.2 | 41.92 | 44.36 | 47.68 | 47.67 | 43.84 | 44.88 | 30.39 | 28.54 | 8.2 |
| Total Non-Current Liabilities | 1,066 | 1,121 | 1,110 | 13.13 | 147.8 | 164.4 | 170.9 | 173.7 | 159.9 | 171 | 6.33 | 4.08 | 4.88 | 5.4 | 5.36 | 5.53 | 12.06 | 15.29 | 14.93 | 14.31 | 4.03 | 4.34 | 0.4 |
| Total Long Term Debt | 903 | 910.8 | 928.5 | 0 | 133 | 147.7 | 155.3 | 164.1 | 150.9 | 161.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 3.5 | 3.5 | 0 |
| Deferred Tax Liabilities Non-Current | 74.93 | 112.2 | 122 | 0.081 | 0.063 | 0.075 | 0.076 | 0.51 | 1.56 | 2.02 | 0 | 0 | 0 | 0 | 0 | 0 | 4.97 | 7.37 | 5.38 | 1.51 | 0.268 | 0.16 | 0 |
| Deferred Revenue 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 |
| Capital Lease Obligations | 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 | 88.13 | 97.83 | 59.47 | 13.05 | 14.79 | 16.66 | 15.48 | 9.14 | 7.43 | 7.12 | 6.33 | 4.08 | 4.88 | 5.4 | 5.36 | 5.53 | 7.09 | 7.92 | 9.54 | 9.29 | 0.26 | 0.684 | 0.4 |
| Total Equity | 878.9 | 1,074 | 980.4 | 666.7 | 595 | 497.6 | 429 | 372 | 327.1 | 283.6 | 566.4 | 514.3 | 470.7 | 434.2 | 413.2 | 367.8 | 339.1 | 315.6 | 271.8 | 213.5 | 166.3 | 107.6 | 62.1 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 878.9 | 1,074 | 980.4 | 666.7 | 595 | 497.6 | 429 | 372 | 327.1 | 283.6 | 566.4 | 514.3 | 470.7 | 434.2 | 413.2 | 367.8 | 339.1 | 315.6 | 271.8 | 213.5 | 166.3 | 107.6 | 62.1 |
| Retained Earnings | 432 | 553.7 | 461.5 | 471.7 | 397.9 | 330.8 | 284.1 | 227.9 | 180.8 | 129.4 | 435.4 | 383.8 | 334.3 | 323.1 | 284.8 | 251 | 218.1 | 185.6 | 138.9 | 101.1 | 60.44 | 18.54 | 0 |
| Accumulated Other Earnings | 4.79 | -14.1 | -23.24 | 4.54 | 3.95 | 9.56 | -6.09 | 9.26 | 17.44 | 30.47 | 24.13 | 18.54 | 13.69 | 3.05 | 1.26 | 0.272 | 0.989 | 1.75 | 0.977 | -27.32 | -15.52 | -8.88 | -5 |
| Common Stock | 0.04 | 0.04 | 0.04 | 0.036 | 0.035 | 0.034 | 0.033 | 0.032 | 0.03 | 0.029 | 0.028 | 0.026 | 0.026 | 0.026 | 0.024 | 0.024 | 0.024 | 0.025 | 0.025 | 0.024 | 0.024 | 0.024 | 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 |
| Additional Paid in Capital | 442.1 | 534.7 | 542.1 | 190.4 | 193.2 | 157.3 | 150.9 | 134.8 | 128.8 | 123.7 | 106.8 | 112 | 122.7 | 108 | 127.1 | 116.5 | 120 | 128.3 | 131.9 | 139.7 | 121.3 | 97.88 | 67.1 |
| Total Liabilities & Total Equity | 2,151 | 2,376 | 2,262 | 781 | 834.1 | 727.9 | 660.5 | 601.2 | 554.5 | 517.8 | 628.2 | 571.8 | 515.1 | 477.4 | 455.1 | 412.1 | 386.8 | 363.3 | 315.6 | 258.4 | 196.7 | 136.1 | 70.3 |
| Total Liabilities & Shareholders' Equity | 2,151 | 2,376 | 2,262 | 781 | 834.1 | 727.9 | 660.5 | 601.2 | 554.5 | 517.8 | 628.2 | 571.8 | 515.1 | 477.4 | 455.1 | 412.1 | 386.8 | 363.3 | 315.6 | 258.4 | 196.7 | 136.1 | 70.3 |
| Total Investments | 0 | 0 | 0 | 1.14 | 6.25 | 6.52 | 7.41 | 7.55 | 9.34 | 0 | 0 | 0 | 0 | 4.95 | 157.9 | 111 | 126.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 924 | 927.9 | 941.8 | 1.49 | 143.9 | 155.3 | 164.1 | 172.8 | 161.9 | 172.8 | 0.012 | 1.31 | 2.52 | 3.65 | 4.67 | 5.67 | 6.61 | 7.66 | 9.17 | 5.08 | 3.5 | 3.5 | 0 |
| Net Debt | 738 | 670.6 | 753.3 | -351.4 | -254 | -132.2 | -190.1 | -111.3 | -64.15 | -5.64 | -302.5 | -252.9 | -197.4 | -217.8 | -49.88 | -49.29 | -37.83 | -149.7 | -102.2 | -64.52 | -44.18 | -6.47 | 0 |