| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-14 | 2024-02-16 | 2023-02-17 | 2022-02-18 | 2021-02-22 | 2020-02-26 | 2019-02-25 | 2018-02-21 | 2017-02-17 | 2016-02-23 | 2015-02-24 | 2014-02-28 | 2013-02-28 | 2012-03-12 | 2011-03-21 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-04-02 | 2006-03-31 |
| Total Current Assets | 805.3 | 900.6 | 945.6 | 994.9 | 1,260 | 1,202 | 1,250 | 1,427 | 1,296 | 1,189 | 1,054 | 995.3 | 990.5 | 1,006 | 858.3 | 946 | 623.6 | 772.3 | 582.4 | 517.6 |
| Cash and Short Term Investments | 170 | 154.8 | 186.9 | 249 | 438.4 | 359.5 | 265 | 516 | 480.1 | 378.2 | 267.3 | 184.4 | 270.6 | 361.7 | 294.4 | 380.3 | 111.5 | 40.88 | 56.32 | 62.2 |
| Cash & Equivalents | 170 | 154.8 | 186.9 | 249 | 438.4 | 359.5 | 265 | 516 | 480.1 | 378.2 | 267.3 | 184.4 | 270.6 | 361.7 | 294.4 | 380.3 | 111.5 | 40.88 | 56.32 | 62.2 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 436.6 | 541.7 | 512.7 | 489.2 | 547.7 | 571.3 | 559.7 | 606.6 | 551.5 | 558.1 | 501 | 522 | 499.6 | 433.9 | 380.9 | 355.5 | 352.1 | 546.8 | 383.8 | 323.5 |
| Inventory | 142.4 | 146.8 | 157.8 | 158.1 | 143.7 | 143.4 | 175.6 | 170.2 | 146.4 | 149.6 | 166.5 | 179.8 | 143.3 | 139.7 | 122 | 111.6 | 117 | 155.3 | 120.9 | 106.6 |
| Other Current Assets | 56.18 | 57.24 | 88.28 | 98.67 | 129.9 | 128 | 249.5 | 134 | 118.2 | 103.5 | 119.2 | 109.2 | 77.09 | 70.1 | 60.91 | 98.61 | 43.03 | 29.28 | 21.42 | 25.33 |
| Total Assets | 1,733 | 1,872 | 1,964 | 2,226 | 2,612 | 2,636 | 2,623 | 2,726 | 2,492 | 2,304 | 2,133 | 2,103 | 2,026 | 2,004 | 1,854 | 1,737 | 1,818 | 2,162 | 1,911 | 1,734 |
| Total Non-Current Assets | 927.8 | 971.7 | 1,018 | 1,232 | 1,352 | 1,433 | 1,373 | 1,299 | 1,196 | 1,115 | 1,079 | 1,107 | 1,036 | 998.3 | 995.5 | 791.4 | 1,195 | 1,390 | 1,329 | 1,217 |
| Property, Plant and Equipment | 626.5 | 699.6 | 737.4 | 913.7 | 1,002 | 1,091 | 984.2 | 952.2 | 832.3 | 765.4 | 716 | 732.9 | 628.6 | 619.7 | 589.5 | 586.2 | 624 | 722.4 | 542.5 | 464.6 |
| Goodwill and Intangible Assets | 174.2 | 181.4 | 189.7 | 202.7 | 209.9 | 226.6 | 243.3 | 240.9 | 248.8 | 219.9 | 217.5 | 241.1 | 250.4 | 268.1 | 286.6 | 98.28 | 472.4 | 546.8 | 720.2 | 684.5 |
| Goodwill | 140.4 | 140.8 | 142 | 142.3 | 142.2 | 142.2 | 143.7 | 171.9 | 167.4 | 149.2 | 135.2 | 139.7 | 133.7 | 136.4 | 137 | 87.73 | 245 | 290.6 | 435.6 | 398.3 |
| Intangible Assets | 33.8 | 40.57 | 47.64 | 60.38 | 67.68 | 84.37 | 99.6 | 69.09 | 81.36 | 70.7 | 82.31 | 101.4 | 116.7 | 131.7 | 149.6 | 10.55 | 227.5 | 256.3 | 284.5 | 286.2 |
| Long Term Investments | 1.07 | 1.02 | 1.28 | 2.16 | 1.05 | 2.19 | 2.4 | 2.42 | 42.61 | 1.75 | 0.019 | 64.6 | 62.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 63.24 | 23.79 | 19.85 | 27.8 | 66.11 | 56.66 | 70.01 | 33.83 | 46.42 | 49.3 | 41.06 | 34.23 | 72.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 62.76 | 65.97 | 69.65 | 85.28 | 73.02 | 57.06 | 73.45 | 69.53 | 25.42 | 78.47 | 104.2 | 34.55 | 21.49 | 110.5 | 119.3 | 107 | 98.3 | 120.8 | 66.34 | 67.46 |
| Total Current Liabilities | 576.8 | 653.2 | 631.6 | 597.6 | 671.3 | 719.9 | 816.3 | 827 | 759.3 | 681.4 | 529.2 | 570.2 | 486.9 | 483 | 408.5 | 518.1 | 451.7 | 529 | 331.3 | 304.1 |
| Accounts Payable | 295.2 | 334.6 | 338.2 | 348.1 | 385.3 | 426.1 | 452.3 | 523.3 | 475.4 | 400.6 | 322.4 | 355.4 | 271.4 | 256.7 | 176 | 166.3 | 192.9 | 295.6 | 166 | 165.1 |
| Notes Payable/Short Term Debt | 61.29 | 69.29 | 77.14 | 78.66 | 64.74 | 85.54 | 101.3 | 34.92 | 33.44 | 45.49 | 35.63 | 28.33 | 32.56 | 33.09 | 19.96 | 193.2 | 94.14 | 52 | 17.41 | 11.6 |
| Tax Payables | 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 | 191.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 220.3 | 249.4 | 216.3 | 170.8 | 221.3 | 208.3 | 71.19 | 268.7 | 250.5 | 235.3 | 171.1 | 186.4 | 183 | 193.2 | 212.6 | 158.6 | 164.6 | 181.4 | 147.9 | 127.5 |
| Total Liabilities | 1,866 | 1,962 | 1,862 | 1,895 | 1,988 | 1,760 | 1,764 | 1,871 | 1,770 | 1,689 | 1,584 | 1,487 | 1,275 | 1,388 | 1,291 | 2,044 | 1,803 | 1,894 | 1,591 | 1,422 |
| Total Non-Current Liabilities | 1,290 | 1,309 | 1,231 | 1,298 | 1,317 | 1,040 | 947.3 | 1,044 | 1,011 | 1,008 | 1,055 | 917 | 788.2 | 905.3 | 882.2 | 1,526 | 1,351 | 1,365 | 1,259 | 1,118 |
| Total Long Term Debt | 1,130 | 1,121 | 1,060 | 1,073 | 1,073 | 806.4 | 740.1 | 723.3 | 729.5 | 732.4 | 749.7 | 656.1 | 450.8 | 455.6 | 81.77 | 11.06 | 811.5 | 1,088 | 1,038 | 890.8 |
| Deferred Tax Liabilities Non-Current | 3.8 | 5.21 | 7.05 | 8.41 | 8.64 | 10.79 | 8.23 | 9.51 | 9.24 | 4.91 | 5 | 11.15 | 10.8 | 18.8 | 18.34 | 7.88 | 28.27 | 28.33 | 34.01 | 65.01 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | -184.4 | 242.1 | 227.2 | 229.5 | 256.1 | 213.5 | 284.4 | 386.3 | 375 | 225.2 | 238.4 | 185.6 | 160.3 | 142.3 |
| Capital Lease Obligations | 107.1 | 114.8 | 100.6 | 116.3 | 140.7 | 97.93 | 10.3 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | -375 | 0 | -238.4 | 0 | 0 | 0 |
| Other Long Term Liabilities | 49.04 | 67.55 | 63.37 | 99.39 | 93.96 | 124.5 | 373 | 68.67 | 44.67 | 41.25 | 43.49 | 36.28 | 42.13 | 44.61 | 782.1 | 1,282 | 511.6 | 62.57 | 27.04 | 19.72 |
| Total Equity | -133.4 | -89.73 | 101.2 | 331.4 | 624.1 | 876 | 859.5 | 855.1 | 721.8 | 614.8 | 548.7 | 615.6 | 750.9 | 615.5 | 563.1 | -306.5 | 15.18 | 268.6 | 320.7 | 312.2 |
| Non-Controlling Interest | -7.6 | -8.43 | -6.52 | 6.48 | 17 | 19.81 | 28.04 | 28.52 | 24.43 | 11.37 | -0.252 | -2.58 | 0.905 | 17.69 | 2.61 | 4.46 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -125.8 | -81.3 | 107.7 | 324.9 | 607.1 | 856.2 | 831.5 | 826.6 | 697.4 | 603.4 | 549 | 618.1 | 750 | 597.9 | 560.4 | -311 | 15.18 | 268.6 | 320.7 | 312.2 |
| Retained Earnings | -470.6 | -391.8 | -189.8 | 25.55 | 350.3 | 619.4 | 576 | 511.4 | 426 | 306.7 | 195.2 | 156.8 | 201.9 | 124.7 | 35.84 | -636.3 | -280.2 | -155.3 | -4.15 | 4.27 |
| Accumulated Other Earnings | -173.4 | -201.7 | -210 | -205.2 | -241.9 | -253.7 | -246.1 | -197.6 | -242.6 | -217.1 | -139.2 | -27.69 | -45.45 | -12.47 | 45.88 | -31.04 | -59.54 | 68.99 | 1.05 | -15.55 |
| Common Stock | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.018 | 0.017 | 0.017 | 0.017 | 0.017 | 0.016 | 0.017 | 0.017 | 0.035 | 0.035 | 0.035 | 0.032 | 0.032 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.6 | 125.9 | 130.3 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 518.2 | 512.2 | 507.5 | 504.5 | 498.7 | 490.5 | 501.5 | 512.8 | 513.9 | 513.8 | 493 | 489.1 | 471.9 | 359.7 | 348.4 | 356.3 | 354.9 | 354.9 | 323.8 | 323.5 |
| Total Liabilities & Total Equity | 1,733 | 1,872 | 1,964 | 2,226 | 2,612 | 2,636 | 2,623 | 2,726 | 2,492 | 2,304 | 2,133 | 2,103 | 2,026 | 2,004 | 1,854 | 1,737 | 1,818 | 2,162 | 1,911 | 1,734 |
| Total Liabilities & Shareholders' Equity | 1,733 | 1,872 | 1,964 | 2,226 | 2,612 | 2,636 | 2,623 | 2,726 | 2,492 | 2,304 | 2,133 | 2,103 | 2,026 | 2,004 | 1,854 | 1,737 | 1,818 | 2,162 | 1,911 | 1,734 |
| Total Investments | 1.07 | 1.02 | 1.28 | 2.16 | 1.05 | 2.19 | 2.4 | 2.42 | 42.61 | 1.75 | 0.019 | 64.6 | 62.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 1,191 | 1,191 | 1,135 | 1,152 | 1,136 | 892 | 831.1 | 758.2 | 762.9 | 777.9 | 785.9 | 684.4 | 483.4 | 488.7 | 476.7 | 204.3 | 1,144 | 1,140 | 1,055 | 902.4 |
| Net Debt | 1,021 | 1,036 | 947.7 | 903.1 | 697.3 | 532.4 | 566.1 | 242.3 | 282.8 | 399.7 | 518.6 | 500.1 | 212.8 | 126.9 | 182.3 | -176 | 1,033 | 1,099 | 999.1 | 840.2 |