| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-12 | 2024-03-15 | 2023-05-01 | 2022-03-16 | 2021-03-10 | 2020-03-16 | 2019-03-13 | 2018-04-30 | 2017-03-07 | 2016-03-09 | 2015-02-25 | 2014-03-10 | 2013-02-15 | 2012-03-06 | 2011-03-31 | 2010-04-01 | 2009-03-31 | 2008-03-17 | 2007-03-09 | 2006-03-13 | 2005-05-02 | 2004-03-23 | 2003-04-30 | 2002-04-01 | 2001-03-30 | 2000-05-01 | 1999-04-15 | 1998-10-01 | 1998-10-01 |
| Total Current Assets | 0 | 0 | 0 | 0 | 0 | 16.94 | 44.76 | 59.48 | 50.17 | 50.87 | 41.23 | 36.59 | 23.38 | 16.53 | 22.42 | 21.01 | 36.99 | 44.98 | 31.26 | 28.72 | 23.57 | 37.15 | 36.35 | 6.34 | 42 | 19.8 | 181.9 | 84.2 | 26.9 |
| Cash and Short Term Investments | 137.4 | 125.4 | 162.8 | 176.5 | 144.2 | 5.29 | 12.79 | 12.73 | 13.94 | 19.32 | 17.86 | 22.11 | 12.97 | 10.09 | 16.25 | 12.43 | 22.08 | 20.88 | 14.21 | 17.79 | 14.37 | 33.21 | 32.95 | 2.57 | 19.1 | 1.6 | 1.9 | 1.7 | 0.2 |
| Cash & Equivalents | 137.4 | 125.4 | 162.8 | 176.5 | 144.2 | 5.29 | 12.79 | 12.73 | 13.94 | 19.32 | 17.86 | 22.11 | 12.97 | 10.09 | 16.25 | 12.43 | 22.08 | 20.88 | 14.21 | 17.79 | 14.37 | 33.21 | 32.95 | 2.57 | 19.1 | 1.6 | 1.9 | 1.7 | 0.2 |
| Short Term Investments | 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 |
| Receivables | 3,319 | 2,747 | 2,548 | 1,928 | 1,940 | 11.64 | 31.97 | 46.75 | 36.23 | 31.55 | 23.37 | 14.48 | 10.41 | 6.43 | 6.17 | 8.57 | 14.9 | 24.1 | 17.04 | 10.93 | 9.2 | 3.94 | 3.41 | 3.77 | 22.9 | 18.2 | 180 | 82.5 | 26.7 |
| Inventory | 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 Current Assets | -3,456 | -2,873 | -2,711 | -2,104 | -2,084 | 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 Assets | 3,501 | 2,906 | 2,756 | 2,163 | 2,150 | 2,539 | 2,486 | 2,425 | 2,410 | 2,129 | 1,833 | 1,396 | 1,038 | 890 | 742.4 | 1,068 | 1,639 | 2,283 | 1,729 | 1,155 | 766.6 | 492.5 | 285.4 | 151.2 | 175.7 | 223.5 | 432 | 225.9 | 102 |
| Total Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 2,522 | 2,441 | 2,365 | 2,360 | 2,078 | 1,792 | 1.62 | 1,014 | 5.29 | 720 | 1.51 | 1.4 | 3.77 | 1,697 | 26.3 | 52 | 112.5 | 249.1 | 144.9 | 16.7 | 14.3 | 39.9 | 21.9 | 54.4 |
| Property, Plant and Equipment | 20.39 | 4.3 | 7.44 | 9.32 | 11.77 | 1.51 | 1.84 | 1.75 | 2.02 | 1.72 | 1.16 | 0.766 | 0.726 | 0.875 | 1.14 | 1.51 | 1.4 | 1.5 | 0.824 | 1.08 | 1.57 | 0.826 | 1.61 | 2.35 | 2.3 | 3 | 4.2 | 3.1 | 0.6 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57.59 | 0 | -9.71 | 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 |
| Intangible 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 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 2,330 | 2,276 | 2,196 | 2,172 | 1,909 | 1,536 | 0.854 | 814.1 | 4.41 | 560.1 | 0 | 0 | 2.27 | 1,415 | 25.22 | 50.43 | 111.7 | 211.8 | 106.1 | 0 | 0.8 | 4.1 | 3.9 | 45.9 |
| Deferred Tax Assets | 8.57 | 6.12 | 12.94 | 23.41 | 32.35 | 15.48 | 19.19 | 32.45 | 42.84 | 37.6 | 42.85 | 59.22 | 75.64 | 15 | 15 | 0 | 52.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 | 27.2 | 13.1 | 7 |
| Other Long Term Assets | -28.97 | -10.41 | -20.38 | -32.73 | -44.12 | 175.4 | 144.1 | 135.4 | 143 | 129.3 | 211.6 | -1.62 | 123.8 | -5.29 | 143.7 | 0 | -52.73 | 0 | 281.3 | 0 | 0 | 0 | 35.72 | 36.42 | 14.4 | 4.2 | 4.4 | 1.8 | 0.9 |
| Total Current Liabilities | 0 | 0 | 65.19 | 0 | 0 | 134.8 | 168.5 | 141.1 | 128.3 | 223.6 | 78.5 | 34.29 | 96.62 | 25.39 | 45.56 | 4.93 | 31.62 | 235.9 | 72.95 | 35.35 | 34.28 | 33.71 | 0 | 0 | 14 | 21.4 | 192.3 | 86.7 | 22 |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 31.69 | 28.71 | 24.98 | 29.51 | 21.66 | 24.84 | 17.79 | 0 | 0 | 0 | 21.7 | 18.39 | 0 | 19.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 13.81 | 7.2 | 18.32 | 41.85 | 39.72 | 134.8 | 136.8 | 112.4 | 103.4 | 194.1 | 56.84 | 9.45 | 21.73 | 46.33 | 45.56 | 80.05 | 30.56 | 235.9 | 72.95 | 35.35 | 34.28 | 33.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.41 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | -13.81 | -7.2 | 46.86 | -41.85 | -39.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.11 | -20.94 | 0 | -25.71 | -20.64 | -18.39 | 0 | -19.57 | 0 | 0 | 0 | 0 | 14 | 21.4 | 192.3 | 86.7 | 22 |
| Total Liabilities | 3,209 | 2,631 | 2,527 | 1,993 | 2,016 | 2,337 | 2,289 | 2,241 | 2,224 | 1,968 | 1,706 | 1,302 | 976.3 | 904.3 | 740 | 1,033 | 1,549 | 2,168 | 1,617 | 1,082 | 696.7 | 410.3 | 202.9 | 89.52 | 113.6 | 139.1 | 312.9 | 143.3 | 45 |
| Total Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 2,202 | 2,120 | 2,100 | 2,096 | 1,744 | 1,627 | 1,267 | 879.7 | 850.9 | 694.4 | 1,010 | 1,517 | 1,826 | 1,544 | 1,027 | 641.3 | 333.4 | 202.9 | 89.52 | 99.6 | 117.7 | 120.6 | 56.6 | 23 |
| Total Long Term Debt | 3,143 | 2,563 | 2,459 | 1,913 | 1,942 | 2,155 | 2,120 | 2,100 | 2,096 | 1,744 | 1,627 | 1,267 | 936.8 | 829.9 | 672.4 | 934.7 | 1,497 | 1,826 | 1,513 | 1,027 | 641.3 | 333.4 | 158.4 | 65.06 | 100.6 | 119.2 | 122.7 | 58.1 | 23 |
| Deferred Tax Liabilities Non-Current | 7.57 | 2.38 | 2.76 | 3.83 | 3.84 | 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 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 20.7 | 2.27 | 4.03 | 2.62 | 4.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0.476 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -3,171 | -2,568 | -2,466 | -1,919 | -1,950 | 47.08 | 0 | 0 | 0 | 0 | 0 | 0 | -57.11 | 20.94 | 22.03 | 75.11 | 20.64 | 0 | 31.18 | 0 | 0 | 0 | 44.37 | 23.99 | -1 | -1.5 | -2.1 | -1.5 | 0 |
| Total Equity | 292.8 | 274.7 | 228.4 | 170.2 | 133.4 | 202.6 | 197.1 | 183.9 | 186.2 | 161.2 | 127.3 | 94.6 | 61.31 | -14.21 | 2.42 | 35.58 | 89.85 | 114.4 | 111.5 | 73.59 | 69.92 | 82.16 | 82.57 | 61.69 | 62.1 | 84.4 | 119.1 | 82.6 | 57 |
| 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 |
| Total Stockholders' Equity | 292.8 | 274.7 | 228.4 | 170.2 | 133.4 | 202.6 | 197.1 | 183.9 | 186.2 | 161.2 | 127.3 | 94.6 | 61.31 | -14.21 | 2.42 | 35.58 | 89.85 | 114.4 | 111.5 | 73.59 | 69.92 | 82.16 | 82.57 | 61.69 | 62.1 | 84.4 | 119.1 | 82.6 | 57 |
| Retained Earnings | 267.1 | 247.9 | 202.5 | 116.5 | 69.01 | 139.8 | 134.4 | 119.5 | 115.8 | 86.47 | 51.79 | 22.27 | 1.27 | -68.14 | -53.68 | -22.5 | 34.7 | 60.79 | 48.03 | 8.48 | 5.1 | 20.99 | 20.6 | 0.189 | -0.1 | 22 | 66.5 | 40.8 | 22.3 |
| Accumulated Other Earnings | -0.01 | -1.87 | -3.03 | -1.62 | -8.57 | -8.42 | -77.83 | -78.76 | -83.81 | -87.99 | -85.56 | -1.09 | -71.31 | -8.54 | -65.21 | -5.64 | -7.03 | -2.45 | -1.75 | -2.43 | -1.47 | -3.23 | -1.95 | -0.377 | -1.4 | -3.9 | -2.6 | -1.7 | -1.1 |
| Common Stock | 25.72 | 28.68 | 28.91 | 55.3 | 72.93 | 71.26 | 70.27 | 71.58 | 77.13 | 81.34 | 80.51 | 73.42 | 65.68 | 62.47 | 59.85 | 55.35 | 54.7 | 55.22 | 64.44 | 66.75 | 66.28 | 64.4 | 63.93 | 61.87 | 64.3 | 62.4 | 52.5 | 42.3 | 34.6 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 0 | 0 | 0 | 0 | 0 | 0 | 70.27 | 71.58 | 77.13 | 81.34 | 80.51 | 0 | 65.68 | 0 | 59.85 | 8.37 | 7.47 | 0.794 | 0.794 | 0.794 | 0 | 0 | 0 | 0 | -0.7 | 3.9 | 2.7 | 1.2 | 1.2 |
| Total Liabilities & Total Equity | 3,501 | 2,906 | 2,756 | 2,163 | 2,150 | 2,539 | 2,486 | 2,425 | 2,410 | 2,129 | 1,833 | 1,396 | 1,038 | 890 | 742.4 | 1,068 | 1,639 | 2,283 | 1,729 | 1,155 | 766.6 | 492.5 | 285.4 | 151.2 | 175.7 | 223.5 | 432 | 225.9 | 102 |
| Total Liabilities & Shareholders' Equity | 3,501 | 2,906 | 2,756 | 2,163 | 2,150 | 2,539 | 2,486 | 2,425 | 2,410 | 2,129 | 1,833 | 1,396 | 1,038 | 890 | 742.4 | 1,068 | 1,639 | 2,283 | 1,729 | 1,155 | 766.6 | 492.5 | 285.4 | 151.2 | 175.7 | 223.5 | 432 | 225.9 | 102 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 2,330 | 2,276 | 2,196 | 2,172 | 1,909 | 1,536 | 0.854 | 814.1 | 4.41 | 560.1 | 0 | 0 | 2.27 | 1,415 | 25.22 | 50.43 | 111.7 | 211.8 | 106.1 | 0 | 0.8 | 4.1 | 3.9 | 45.9 |
| Total Debt | 3,157 | 2,571 | 2,478 | 1,955 | 1,982 | 2,290 | 2,257 | 2,212 | 2,199 | 1,938 | 1,684 | 1,277 | 958.5 | 876.3 | 717.9 | 1,015 | 1,527 | 2,062 | 1,586 | 1,062 | 675.5 | 367.1 | 158.4 | 65.06 | 102.6 | 119.2 | 274.5 | 119.7 | 36.3 |
| Net Debt | 3,020 | 2,445 | 2,315 | 1,778 | 1,837 | 2,284 | 2,244 | 2,199 | 2,185 | 1,919 | 1,666 | 1,255 | 945.6 | 866.2 | 701.7 | 1,002 | 1,505 | 2,041 | 1,572 | 1,044 | 661.2 | 333.9 | 125.5 | 62.48 | 83.5 | 117.6 | 272.6 | 118 | 36.1 |