| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2024-02-26 | 2023-02-23 | 2022-02-24 | 2021-02-25 | 2020-02-28 | 2019-02-27 | 2018-02-28 | 2017-02-28 | 2016-03-03 | 2015-03-05 | 2014-03-13 | 2013-03-14 | 2012-03-15 | 2011-03-15 | 2010-03-12 | 2009-03-20 | 2008-03-17 | 2007-03-16 | 2006-03-15 | 2005-03-10 | 2004-03-15 | 2003-03-27 | 2002-04-01 | 2001-03-30 | 2000-03-24 | 1999-03-29 | 1998-03-18 | 1997-03-25 | 1995-12-31 | 1994-12-31 |
| Total Current Assets | 252.1 | 297.6 | 295.4 | 178.4 | 268.7 | 222.6 | 144.9 | 725.1 | 62.25 | 60.46 | 29.56 | 19.92 | 63.08 | 30.34 | 77.68 | 84.3 | 82.02 | 57.65 | 69.53 | 28.08 | 85.77 | 17.25 | 13 | 22.46 | 41 | 14.2 | 28.5 | 20.8 | 12.8 | 16.2 |
| Cash and Short Term Investments | 3.33 | 3.4 | 9.88 | 20.24 | 13.34 | 16.05 | 28 | 653 | 1.22 | 0.968 | 3.01 | 1.14 | 43.8 | 17.44 | 3.78 | 38.91 | 53.35 | 6.2 | 2.56 | 3.27 | 8.7 | 5.81 | 6.89 | 11.88 | 34.7 | 6.3 | 15.6 | 7.7 | 4.3 | 7.3 |
| Cash & Equivalents | 3.33 | 3.4 | 9.88 | 20.24 | 13.34 | 16.05 | 28 | 653 | 1.22 | 0.968 | 3.01 | 1.14 | 43.8 | 17.44 | 3.63 | 17.13 | 53.25 | 1.9 | 2.56 | 3.27 | 8.7 | 5.81 | 6.89 | 11.88 | 34.7 | 6.3 | 15.6 | 7.7 | 4.3 | 7.3 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.145 | 21.78 | 0.1 | 4.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 206.8 | 237.1 | 232.4 | 133.1 | 209.5 | 131.7 | 114.3 | 69.78 | 39.62 | 30.2 | 20.59 | 15.61 | 15.18 | 10.73 | 72.33 | 44.29 | 22.07 | 32.17 | 33.2 | 14.93 | 10.12 | 10.88 | 5.91 | 9.24 | 5.4 | 6 | 12.2 | 12.7 | 8.3 | 8.9 |
| Inventory | 0 | 21.33 | 22.38 | 0.921 | 26.06 | 65.11 | 0.406 | 0.103 | 19.94 | 27.85 | 3.9 | 1.67 | 2.5 | 0 | 0 | 0 | 0 | 0 | 26.77 | 5.68 | 63.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 42.01 | 35.78 | 30.75 | 24.1 | 19.81 | 9.74 | 2.14 | 2.25 | 1.46 | 1.44 | 2.06 | 1.5 | 1.6 | 2.18 | 1.57 | 1.1 | 6.59 | 19.28 | 7 | 4.21 | 3.61 | 0.57 | 0.209 | 1.34 | 0.9 | 1.9 | 0.7 | 0.4 | 0.2 | 0 |
| Total Assets | 7,070 | 6,146 | 5,548 | 4,363 | 7,195 | 3,979 | 2,693 | 2,268 | 788.6 | 876.8 | 424 | 378.2 | 367.5 | 218.3 | 228 | 266.1 | 792.5 | 625.5 | 533.8 | 457.5 | 496 | 410.6 | 372.1 | 301.6 | 259.9 | 181.7 | 190.4 | 118.5 | 83.9 | 73.8 |
| Total Non-Current Assets | 6,818 | 5,848 | 5,252 | 4,184 | 6,926 | 3,757 | 2,548 | 1,542 | 726.3 | 816.3 | 394.4 | 358.2 | 304.4 | 188 | 150.3 | 181.8 | 710.5 | 567.9 | 464.2 | 429.4 | 410.3 | 393.4 | 359.1 | 279.1 | 218.9 | 167.5 | 161.9 | 97.7 | 71.1 | 57.6 |
| Property, Plant and Equipment | 6,177 | 5,761 | 5,194 | 4,143 | 6,768 | 3,741 | 2,534 | 1,490 | 719.1 | 749.3 | 331.4 | 279.6 | 226.4 | 172.2 | 133.1 | 161.8 | 683.7 | 549 | 449 | 406.7 | 391.7 | 380.4 | 351 | 265.9 | 201.7 | 149.9 | 158.9 | 90.7 | 64.8 | 51.1 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | -12.72 | 0 | 2.39 | 0 | 0 | 14.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 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 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 114.3 | 0 | 0 | 30.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 16.08 | 3.95 | 3.75 | 0 | 12.72 | 3.42 | 3.37 | 3.33 | 3.31 | 3.81 | 0 | 8.57 | 13.75 | 14.47 | 15.6 | 17.34 | 17 | 15 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 539.5 | 0 | 0 | 0 | 115.7 | 0 | 0.052 | 0 | 0 | 44.69 | 57.77 | 64.38 | 63.5 | 0 | 0 | 0 | 0 | 0 | 0 | 2.99 | 0 | 8.77 | 4.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 85.52 | 83.43 | 54.53 | 41.37 | 42.16 | 12.37 | 8.77 | 49.61 | 3.95 | 4.15 | 5.18 | 5.72 | 0.718 | 1.28 | 1.59 | 2.67 | 9.78 | 3.85 | 2.28 | 19.77 | 18.55 | 4.19 | 3.71 | 13.17 | 17.2 | 17.6 | 3 | 7 | 6.3 | 6.5 |
| Total Current Liabilities | 647 | 702.8 | 872.5 | 497.1 | 652.2 | 314.9 | 205.8 | 131.6 | 87.88 | 98.81 | 62.79 | 38.48 | 27.32 | 21.46 | 117.6 | 85.67 | 52.71 | 61.18 | 63.21 | 41.12 | 120.6 | 16.63 | 59.52 | 21.4 | 20.5 | 13.1 | 15.8 | 16 | 8.1 | 14.3 |
| Accounts Payable | 204.3 | 191.1 | 151.8 | 345.4 | 511.6 | 261.2 | 162.9 | 95.58 | 70.97 | 76.75 | 57.64 | 36.02 | 26.06 | 17.7 | 0 | 0 | 37.7 | 43.09 | 39.32 | 15.73 | 16.02 | 12.5 | 9.98 | 17.84 | 16.8 | 11.3 | 12.4 | 8.3 | 8.1 | 10.4 |
| Notes Payable/Short Term Debt | 0 | 0 | 0 | 13.18 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.7 | 0 | 0 | 0.213 | 0.263 | 0.576 | 93.22 | 1.32 | 37.34 | 0 | 0 | 0 | 0 | 0 | 0 | 3.9 |
| 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 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.52 | 0 | 1.93 | 1.89 | 1.11 | 11.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 442.6 | 511.7 | 720.7 | 138.6 | 97.77 | 53.73 | 42.9 | 35.97 | 16.91 | 22.06 | 5.16 | 2.46 | 1.26 | 3.76 | 16.89 | 85.67 | 15.02 | 14.36 | 23.63 | 22.89 | 9.47 | 1.71 | 1.13 | 3.56 | 3.7 | 1.8 | 3.4 | 7.7 | 0 | 0 |
| Total Liabilities | 3,079 | 3,061 | 3,682 | 3,652 | 3,972 | 1,534 | 837.3 | 534.2 | 425.8 | 443 | 144.9 | 172.2 | 168.5 | 202.5 | 308.8 | 395.9 | 505.4 | 344.2 | 305.7 | 259.2 | 362.8 | 269.7 | 224.9 | 165.2 | 135.5 | 97.2 | 76.7 | 40.6 | 8.8 | 30.4 |
| Total Non-Current Liabilities | 2,432 | 2,358 | 2,809 | 3,155 | 3,319 | 1,219 | 631.6 | 402.6 | 338 | 344.2 | 82.07 | 133.7 | 141.2 | 181.1 | 191.3 | 310.2 | 452.7 | 283 | 242.5 | 218.1 | 242.2 | 253 | 165.4 | 143.8 | 115 | 84.1 | 60.9 | 24.6 | 0.7 | 16.1 |
| Total Long Term Debt | 1,919 | 2,241 | 2,694 | 2,997 | 3,223 | 1,189 | 620.2 | 390.2 | 328.6 | 335 | 70.48 | 120.7 | 107 | 138 | 179.2 | 272.9 | 392 | 225.5 | 188.8 | 192.4 | 214.9 | 248.3 | 161.7 | 134 | 100.3 | 78.3 | 60.3 | 24.7 | 0.1 | 15.4 |
| Deferred Tax Liabilities Non-Current | 358.5 | 0 | 0 | 0 | 65.06 | 9.56 | 1.46 | 0.09 | 0 | 6.21 | 2.61 | -2.74 | 12.68 | 13.1 | -31.21 | 0 | 32.19 | 30.05 | 31.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | -65.06 | 17.84 | 6.01 | 3.96 | 0 | -4.29 | 5.27 | 13.71 | 18.38 | 27.54 | 31.21 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 154.5 | 116.5 | 115.1 | 157.9 | 96.09 | 2.17 | 3.9 | 8.37 | 9.39 | 7.3 | 3.71 | 2.09 | 3.17 | 2.45 | 12.12 | 37.37 | 28.49 | 27.41 | 22.07 | 25.74 | 27.29 | 4.75 | 3.62 | 9.84 | 14.7 | 5.8 | 0.6 | -0.1 | 0.6 | 0.7 |
| Total Equity | 3,991 | 3,085 | 1,866 | 711 | 3,223 | 2,445 | 1,856 | 1,733 | 362.8 | 433.7 | 279.1 | 206 | 199 | 15.81 | -80.85 | -129.8 | 287.1 | 281.4 | 228 | 198.3 | 133.3 | 141 | 147.2 | 136.3 | 124.4 | 84.5 | 113.7 | 77.9 | 75.1 | 43.4 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 3,991 | 3,085 | 1,866 | 711 | 3,223 | 2,445 | 1,856 | 1,733 | 362.8 | 433.7 | 279.1 | 206 | 199 | 15.81 | -80.85 | -129.8 | 287.1 | 281.4 | 228 | 198.3 | 133.3 | 141 | 147.2 | 136.3 | 124.4 | 84.5 | 113.7 | 77.9 | 75.1 | 43.4 |
| Retained Earnings | -195.8 | -937.4 | -2,147 | -2,512 | 21.27 | -34.36 | -327.4 | -440.1 | -341 | -93 | -122.9 | -122.5 | -127.5 | -224.1 | -317.6 | -372 | 66.91 | 51.72 | 11.16 | -15.3 | -35.53 | -16.26 | -13.31 | -13.85 | -24 | -24.1 | 9.4 | 3.8 | 1.1 | 0.3 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | -2,271 | -2,084 | -1,948 | -1,756 | -1,478 | -1,421 | 0 | 1.62 | -8.56 | -7.48 | 14.16 | -3.38 | 8.65 | -3.67 | -7.24 | -0.392 | -1.29 | 5.97 | -378.6 | -361.8 | -345.4 | -247.6 | -266.7 | -257.1 | -247 |
| Common Stock | 0.665 | 0.616 | 0.614 | 0.398 | 3.97 | 2.28 | 2.02 | 2.01 | 0.801 | 0.552 | 0.404 | 0.398 | 0.394 | 0.29 | 0.287 | 0.216 | 0.209 | 0.207 | 0.194 | 0.176 | 0.139 | 0.139 | 0.134 | 0.133 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.015 | 0.015 | 0.016 | 0.016 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 4,187 | 4,363 | 4,012 | 3,223 | 3,198 | 4,748 | 4,265 | 4,119 | 2,459 | 2,005 | 1,822 | 328.1 | 324.5 | 248.2 | 243.9 | 227.8 | 223.3 | 220.8 | 220.4 | 220.7 | 169 | 158.4 | 154.4 | 528.6 | 510.1 | 454 | 351.9 | 340.8 | 331.1 | 290.1 |
| Total Liabilities & Total Equity | 7,070 | 6,146 | 5,548 | 4,363 | 7,195 | 3,979 | 2,693 | 2,268 | 788.6 | 876.8 | 424 | 378.2 | 367.5 | 218.3 | 228 | 266.1 | 792.5 | 625.5 | 533.8 | 457.5 | 496 | 410.6 | 372.1 | 301.6 | 259.9 | 181.7 | 190.4 | 118.5 | 83.9 | 73.8 |
| Total Liabilities & Shareholders' Equity | 7,070 | 6,146 | 5,548 | 4,363 | 7,195 | 3,979 | 2,693 | 2,268 | 788.6 | 876.8 | 424 | 378.2 | 367.5 | 218.3 | 228 | 266.1 | 792.5 | 625.5 | 533.8 | 457.5 | 496 | 410.6 | 372.1 | 301.6 | 259.9 | 181.7 | 190.4 | 118.5 | 83.9 | 73.8 |
| Total Investments | 16.08 | 3.95 | 3.75 | 0 | 12.72 | 3.42 | 3.37 | 3.33 | 3.31 | 3.81 | 0 | 8.57 | 13.75 | 14.47 | 15.75 | 39.12 | 17.1 | 19.31 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 1,919 | 2,241 | 2,694 | 3,010 | 3,266 | 1,189 | 620.2 | 390.2 | 328.6 | 335 | 70.48 | 120.7 | 107 | 138 | 279.8 | 272.9 | 392 | 225.7 | 189.1 | 192.9 | 308.1 | 249.6 | 199.1 | 134 | 100.3 | 78.3 | 60.3 | 24.7 | 0.1 | 19.3 |
| Net Debt | 1,915 | 2,238 | 2,684 | 2,990 | 3,253 | 1,173 | 592.2 | -262.8 | 327.3 | 334 | 67.47 | 119.5 | 63.17 | 120.5 | 276.2 | 255.7 | 338.8 | 223.8 | 186.5 | 189.7 | 299.4 | 243.8 | 192.2 | 122.1 | 65.6 | 72 | 44.7 | 17 | -4.2 | 12 |