| Period Ending: | 2025 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-12 | 2025-02-13 | 2024-02-15 | 2023-02-16 | 2022-02-16 | 2021-02-23 | 2020-02-27 | 2019-02-28 | 2018-02-28 | 2017-03-01 | 2016-02-29 | 2015-03-02 | 2014-02-25 | 2013-02-25 | 2012-02-23 | 2011-02-25 | 2010-02-25 | 2009-03-17 | 2008-02-29 | 2007-04-02 | 2006-03-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 |
| Total Current Assets | 885.9 | 872.3 | 910.7 | 1,026 | 666.6 | 492.8 | 425.4 | 380.3 | 425 | 425.5 | 445.9 | 595.4 | 640.1 | 613.1 | 525.3 | 381 | 267.3 | 279.4 | 467.9 | 237.7 | 56.35 | 7.07 | 0.961 | 0 |
| Cash and Short Term Investments | 130.4 | 180.5 | 149.3 | 191.6 | 213.3 | 137.3 | 109.8 | 125.3 | 174.3 | 150.1 | 143.3 | 267.5 | 317.1 | 294.3 | 257.6 | 145.6 | 78.49 | 51.66 | 36.63 | 67.87 | 4.79 | 1.05 | 0.326 | 0 |
| Cash & Equivalents | 130.4 | 180.5 | 149.3 | 191.6 | 213.3 | 137.3 | 109.8 | 125.3 | 174.3 | 150.1 | 143.3 | 267.5 | 317.1 | 294.3 | 257.6 | 145.6 | 1.14 | 51.66 | 0.3 | 45.55 | 4.79 | 1.05 | 0.326 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.32 | 0 | 0 | 0 | 0 |
| Receivables | 333.1 | 283.9 | 331.2 | 329.2 | 217.2 | 162.5 | 118.3 | 108.4 | 97.83 | 95.93 | 108.1 | 122.5 | 127 | 122.7 | 110.9 | 84.96 | 75.21 | 59.72 | 152.9 | 65.59 | 18.03 | 3.25 | 0.178 | 0 |
| Inventory | 368.7 | 356.3 | 385.1 | 471.6 | 213.5 | 175.1 | 172 | 124.5 | 130.3 | 147 | 168.2 | 171 | 162.3 | 164.8 | 129.6 | 121.2 | 93.33 | 143.2 | 248.4 | 86.21 | 28.49 | 2.41 | 0.448 | 0 |
| Other Current Assets | 53.79 | 51.62 | 45.13 | 33.6 | 22.61 | 17.86 | 25.35 | 22.12 | 22.6 | 32.41 | 26.33 | 34.35 | 33.62 | 31.25 | 27.25 | 29.32 | 20.23 | 24.78 | 30 | 18.02 | 5.04 | 0.35 | 0.009 | 0 |
| Total Assets | 4,175 | 4,812 | 4,644 | 4,502 | 1,545 | 1,119 | 738.8 | 468.9 | 543.7 | 566.4 | 608 | 806.9 | 875.2 | 829.6 | 695.5 | 549.5 | 409.7 | 456 | 627.4 | 299.5 | 78.03 | 16.22 | 1.3 | 0.454 |
| Total Non-Current Assets | 3,289 | 3,940 | 3,733 | 3,476 | 878.5 | 625.9 | 313.4 | 88.6 | 118.6 | 140.9 | 162.1 | 211.5 | 235.1 | 216.5 | 170.1 | 168.5 | 142.5 | 176.6 | 159.5 | 61.77 | 21.68 | 9.15 | 0.343 | 0 |
| Property, Plant and Equipment | 576.9 | 551.6 | 525.8 | 421.4 | 269.2 | 224.9 | 229.6 | 22.21 | 35.03 | 44.09 | 49.49 | 68.29 | 86.97 | 82.24 | 67.68 | 70.01 | 71.08 | 95.89 | 88.18 | 34.85 | 14.77 | 3.73 | 0.318 | 0 |
| Goodwill and Intangible Assets | 1,729 | 2,489 | 2,504 | 2,515 | 30.4 | 39.35 | 48.67 | 47.3 | 58.12 | 74.18 | 84.27 | 99.38 | 74.82 | 59.93 | 48.64 | 45.46 | 35.98 | 40.89 | 55.39 | 23.76 | 5.65 | 5.43 | 0.01 | 0 |
| Goodwill | 404.7 | 711.5 | 711.6 | 714.8 | 1.6 | 1.72 | 1.58 | 1.61 | 1.69 | 1.48 | 1.97 | 2.04 | 2.51 | 2.73 | 0 | 0 | 0 | 0 | 23.76 | 11.55 | 0.336 | 0 | 0 | 0 |
| Intangible Assets | 1,325 | 1,777 | 1,793 | 1,800 | 28.8 | 37.64 | 47.09 | 45.69 | 56.43 | 72.7 | 82.3 | 97.34 | 72.31 | 57.2 | 48.64 | 45.46 | 35.98 | 40.89 | 31.63 | 12.21 | 5.31 | 5.43 | 0.01 | 0 |
| Long Term Investments | 0 | 3.19 | 3.81 | 3.25 | 3.66 | 1.93 | 2.29 | 2.22 | 2.78 | 2.55 | 0 | 0 | 0 | 0 | 0 | 0 | 1.51 | 2.92 | 1.01 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 935.1 | 872.4 | 668 | 528.3 | 567.2 | 350.8 | 24.75 | 8.66 | 10.17 | 6.83 | 6.61 | 17.89 | 19.63 | 34.11 | 30.38 | 34.71 | 18.48 | 21.23 | 8.05 | 1.28 | 1.08 | 0 | 0 | 0 |
| Other Long Term Assets | 47.58 | 24.21 | 31.45 | 7.87 | 8.07 | 8.93 | 8.07 | 8.21 | 12.54 | 13.27 | 21.7 | 25.97 | 53.66 | 40.24 | 23.41 | 18.28 | 15.43 | 15.69 | 6.83 | 1.87 | 0.183 | -0 | 0.015 | 0 |
| Total Current Liabilities | 700.1 | 740.2 | 698.3 | 641.3 | 388.2 | 291.6 | 257.2 | 184.5 | 157 | 149.1 | 167.1 | 153.9 | 186.9 | 157.9 | 155.3 | 137.8 | 86.66 | 133.5 | 167.4 | 87.91 | 46.3 | 8.86 | 0.746 | 0 |
| Accounts Payable | 266.1 | 264.9 | 261 | 230.8 | 162.1 | 112.8 | 95.75 | 77.23 | 66.38 | 61.93 | 63.34 | 42.92 | 57.45 | 63.98 | 66.52 | 35.67 | 23.43 | 35.14 | 82.98 | 43.79 | 20.83 | 3.05 | 0.431 | 0 |
| Notes Payable/Short Term Debt | 85.77 | 68.55 | 85.59 | 81.82 | 42.93 | 47.06 | 48.59 | 0 | 0.676 | 2.34 | 4.77 | 5.29 | 5.18 | 9.98 | 1.12 | 1.9 | 0.64 | 22.43 | 7.11 | 0.541 | 8.5 | 0.978 | 0 | 0 |
| Tax Payables | 47.31 | 108.7 | 65.95 | 89.21 | 16.28 | 5.04 | 4.21 | 5.09 | 5.51 | 6.59 | 6.42 | 9.08 | 15.99 | 8.15 | 8.27 | 23.08 | 6.38 | 24.42 | 19.85 | 4.71 | 8.7 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 6.8 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 301 | 298.1 | 285.8 | 232.6 | 166.8 | 126.7 | 108.7 | 102.2 | 84.45 | 78.28 | 92.57 | 96.6 | 108.3 | 75.83 | 79.39 | 77.11 | 56.2 | 51.55 | 57.51 | 38.86 | 8.28 | 4.83 | 0.315 | 0 |
| Total Liabilities | 2,881 | 2,976 | 3,190 | 3,684 | 1,531 | 828.1 | 606.9 | 318.6 | 175.4 | 167.1 | 186.4 | 181.7 | 250.4 | 212.2 | 203.7 | 173.4 | 122.1 | 168.8 | 183.3 | 91.2 | 59.12 | 19.82 | 2.95 | 0.065 |
| Total Non-Current Liabilities | 2,181 | 2,236 | 2,492 | 3,043 | 1,143 | 536.5 | 349.7 | 134.1 | 18.38 | 17.97 | 19.29 | 27.85 | 63.49 | 54.3 | 48.37 | 35.61 | 35.46 | 35.3 | 15.86 | 3.29 | 12.81 | 10.96 | 2.2 | 0 |
| Total Long Term Debt | 1,528 | 1,633 | 1,911 | 2,513 | 920.6 | 326.4 | 345.1 | 120 | 0 | 0.04 | 1.63 | 6.38 | 11.67 | 4.6 | 0 | 0 | 0.912 | 0 | 0.009 | 0.116 | 3.21 | 1.41 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0.882 | 4.09 | 12.91 | 302 | 0.176 | 0 | 0 | 0 | 0 | 0 | 0 | 11.87 | 11.2 | 2.4 | 2.89 | 0.847 | 2.19 | 2.92 | 1.86 | 1.69 | 1.77 | 1.78 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.87 | -11.2 | -2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 5.5 | 5.5 | 0 | 0 |
| Capital Lease Obligations | 383 | 283.4 | 269.8 | 215.1 | 149.2 | 146.4 | 140.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.116 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 269.4 | 316 | 298.2 | 12.3 | 72.7 | 63.7 | -135.6 | 14.1 | 18.38 | 17.93 | 17.67 | 21.47 | 51.82 | 49.7 | 45.48 | 34.77 | 32.36 | 32.39 | 14 | 1.37 | 2.33 | 2.27 | 2.2 | 0 |
| Total Equity | 1,293 | 1,836 | 1,454 | 817.9 | 14.08 | 290.6 | 131.9 | 150.3 | 368.3 | 399.3 | 421.6 | 625.2 | 624.7 | 617.4 | 491.8 | 376.1 | 287.6 | 287.2 | 444.1 | 208.3 | 18.91 | -3.59 | -1.64 | 0.389 |
| 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 |
| Total Stockholders' Equity | 1,293 | 1,836 | 1,454 | 817.9 | 14.08 | 290.6 | 131.9 | 150.3 | 368.3 | 399.3 | 421.6 | 625.2 | 624.7 | 617.4 | 491.8 | 376.1 | 287.6 | 287.2 | 444.1 | 208.3 | 18.91 | -3.59 | -1.64 | 0.389 |
| Retained Earnings | 3,481 | 3,562 | 2,612 | 1,819 | 1,279 | 553.3 | 240.5 | 121.2 | 190.4 | 195.7 | 227.5 | 325.5 | 344.4 | 334 | 202.7 | 89.88 | 22.16 | 64.23 | 249.3 | 81.08 | 16.7 | -3.67 | -2.04 | 0 |
| Accumulated Other Earnings | -43.66 | -132.6 | -95.77 | -103.5 | -76.84 | -56.35 | -58.38 | -54.65 | -43.39 | -55.6 | -50.91 | -18.35 | 14.65 | 19.69 | 14.82 | 30.85 | 24.17 | 15.83 | 7.81 | -4.7 | -11.78 | -12.88 | -0.083 | 0 |
| Common Stock | 0.111 | 0.11 | 0.11 | 0.11 | 0.106 | 0.105 | 0.104 | 0.103 | 0.095 | 0.094 | 0.094 | 0.092 | 0.092 | 0.091 | 0.09 | 0.088 | 0.085 | 0.084 | 0.083 | 0.039 | 0.017 | 1.92 | 0.394 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182.4 | 178.9 | 175.7 | 172.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | -2,144 | -1,594 | -1,062 | -897.9 | -1,188 | -206.5 | -50.3 | 83.64 | 38.73 | 80.16 | 69.33 | 145.3 | 265.6 | 263.6 | 274.2 | 255.3 | 241.2 | 207 | 186.9 | 131.8 | 13.98 | 0 | 0.083 | 0.389 |
| Total Liabilities & Total Equity | 4,175 | 4,812 | 4,644 | 4,502 | 1,545 | 1,119 | 738.8 | 468.9 | 543.7 | 566.4 | 608 | 806.9 | 875.2 | 829.6 | 695.5 | 549.5 | 409.7 | 456 | 627.4 | 299.5 | 78.03 | 16.22 | 1.3 | 0.454 |
| Total Liabilities & Shareholders' Equity | 4,175 | 4,812 | 4,644 | 4,502 | 1,545 | 1,119 | 738.8 | 468.9 | 543.7 | 566.4 | 608 | 806.9 | 875.2 | 829.6 | 695.5 | 549.5 | 409.7 | 456 | 627.4 | 299.5 | 78.03 | 16.22 | 1.3 | 0.454 |
| Total Investments | 0 | 3.19 | 3.81 | 3.25 | 3.66 | 1.93 | 2.29 | 2.22 | 2.78 | 2.55 | 0 | 0 | 0 | 0 | 0 | 0 | 1.51 | 2.92 | 1.01 | 22.32 | 0 | 0 | 0 | 0 |
| Total Debt | 1,614 | 1,701 | 1,996 | 2,595 | 963.6 | 373.5 | 393.7 | 120 | 0.676 | 2.38 | 6.4 | 11.67 | 16.85 | 14.58 | 1.12 | 1.9 | 1.55 | 22.43 | 7.12 | 0.657 | 11.72 | 2.39 | 0 | 0 |
| Net Debt | 1,483 | 1,521 | 1,847 | 2,403 | 750.3 | 236.1 | 284 | -5.31 | -173.6 | -147.7 | -136.9 | -255.8 | -300.3 | -279.8 | -256.4 | -143.7 | 0.408 | -29.23 | 6.82 | -44.89 | 6.93 | -0.076 | -0.326 | 0 |