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 |
1995 12-31 |
1994 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-02-14 | 2024-02-14 | 2023-02-14 | 2022-02-22 | 2021-02-23 | 2020-02-21 | 2019-02-22 | 2017-12-31 | 2017-02-27 | 2016-03-07 | 2015-03-02 | 2014-02-27 | 2013-02-26 | 2012-02-23 | 2011-02-25 | 2010-02-23 | 2009-02-27 | 2008-02-29 | 2007-03-16 | 2006-03-16 | 2005-03-16 | 2004-03-15 | 2003-03-31 | 2002-03-26 | 2001-03-20 | 2000-03-30 | 1999-03-26 | 1998-04-15 | 1997-03-10 | 1996-06-05 | 1994-12-31 |
Total Current Assets | 636.8 | 674.8 | 815.2 | 627.9 | 629.2 | 682.6 | 638.1 | 354.5 | 330.9 | 426.9 | 645 | 775.7 | 823 | 732 | 545.9 | 428.9 | 463.4 | 508.8 | 569.2 | 459.7 | 480 | 388 | 313 | 322 | 361 | 420 | 578 | 566 | 483 | 403 | 362 |
Cash and Short Term Investments | 256.2 | 176.9 | 134.6 | 57.51 | 145.4 | 80.94 | 49.88 | 13.37 | 11.61 | 6.93 | 17.55 | 11.89 | 17.32 | 12.43 | 13.1 | 50.18 | 11.66 | 54.74 | 149.5 | 5.97 | 24 | 34 | 11 | 38 | 47 | 20 | 58 | 58 | 95 | 53 | 60 |
Cash & Equivalents | 256.2 | 176.9 | 134.6 | 57.51 | 145.4 | 80.94 | 49.88 | 13.37 | 11.61 | 6.93 | 17.55 | 11.89 | 17.32 | 12.43 | 13.1 | 50.18 | 11.66 | 54.74 | 149.5 | 5.97 | 24 | 34 | 11 | 38 | 47 | 17 | 58 | 58 | 95 | 53 | 60 |
Short Term Investments | 0 | 0 | 17.74 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 |
Receivables | 115.5 | 101.4 | 145.6 | 249.6 | 194.8 | 247.1 | 248.3 | 135.5 | 93.55 | 92.46 | 202.8 | 199.6 | 261.7 | 253.2 | 179.8 | 123.6 | 147 | 158.5 | 166.5 | 184.6 | 206 | 126 | 108 | 95 | 121 | 171 | 198 | 242 | 185 | 180 | 148 |
Inventory | 245.4 | 345.4 | 447.7 | 289.4 | 266 | 313.6 | 293.7 | 185.2 | 156.1 | 295.5 | 382.9 | 490.4 | 513.1 | 444.1 | 340.4 | 245.5 | 290.4 | 285.4 | 239.1 | 255 | 225 | 204 | 173 | 177 | 175 | 204 | 264 | 206 | 176 | 136 | 122 |
Other Current Assets | 19.62 | 51.14 | 87.27 | 31.3 | 22.95 | 40.95 | 46.17 | 20.55 | 69.66 | 32.03 | 41.79 | 73.79 | 30.96 | 22.31 | 12.62 | 9.59 | 14.38 | 10.13 | 14.07 | 14.1 | 25 | 24 | 21 | 12 | 18 | 25 | 58 | 60 | 27 | 34 | 32 |
Total Assets | 1,224 | 1,289 | 1,604 | 1,412 | 1,433 | 1,526 | 1,505 | 1,199 | 1,172 | 1,422 | 1,834 | 2,218 | 2,298 | 2,168 | 1,913 | 892.6 | 943.1 | 866.7 | 906.2 | 886.8 | 1,068 | 967 | 859 | 797 | 908 | 933 | 1,137 | 1,233 | 988 | 864 | 778 |
Total Non-Current Assets | 587.5 | 614.1 | 789 | 784.5 | 803.5 | 843.6 | 867.4 | 844.6 | 841.3 | 995.1 | 1,189 | 1,442 | 1,475 | 1,436 | 1,367 | 463.7 | 479.7 | 357.9 | 337 | 427.1 | 588 | 579 | 546 | 475 | 547 | 513 | 559 | 667 | 505 | 461 | 416 |
Property, Plant and Equipment | 489 | 527.1 | 519.1 | 501.5 | 506.2 | 513 | 513.7 | 512.8 | 508.9 | 637.5 | 654 | 821 | 833.9 | 776.9 | 692.5 | 372 | 337.4 | 316.5 | 289.8 | 362.2 | 378 | 341 | 308 | 281 | 391 | 398 | 468 | 565 | 434 | 378 | 375 |
Goodwill and Intangible Assets | 34.4 | 42.37 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 280 | 171.1 | 172.1 | 420.1 | 496.8 | 498.3 | 498.7 | 499.2 | 9.04 | 7.17 | 9.68 | 9.82 | 20.32 | 23 | 20 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill | 0 | 0 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 171.1 | 172.1 | 420.1 | 496.8 | 498.3 | 498.7 | 499.2 | 9.04 | 7.17 | 9.68 | 9.82 | 20.32 | 23 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 34.4 | 42.37 | 51.55 | 61.68 | 72.43 | 83.85 | 96.01 | 108.9 | 122.5 | 308.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.32 | 23 | 20 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 0 | 0 | 9.65 | 6.06 | 1.26 | 3.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.31 | 118.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Assets | 53.14 | 31.54 | 11.96 | 26.19 | 32.55 | 55.22 | 71.71 | 30.77 | 19.8 | 15.33 | 16.82 | 10.33 | 6.16 | 7.93 | 6.75 | 11.44 | 1.91 | 7.14 | 6.33 | 12.1 | 153 | 176 | 171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Assets | 10.98 | 13.06 | 77.08 | 79.62 | 92.4 | 101.2 | 110.9 | 20.95 | 141.6 | 170.2 | 97.82 | 114.1 | 136.6 | 152.9 | 168.8 | 7.93 | 14.34 | 24.63 | 31.05 | 32.51 | 34 | 42 | 50 | 194 | 156 | 115 | 91 | 102 | 71 | 83 | 41 |
Total Current Liabilities | 139.9 | 190.5 | 237.9 | 234.6 | 198.1 | 220.2 | 327.1 | 2,174 | 112.4 | 96.12 | 351.9 | 215.9 | 245.4 | 277.3 | 220.6 | 180.3 | 240.6 | 203.7 | 220.6 | 214.4 | 224 | 294 | 205 | 210 | 260 | 315 | 375 | 502 | 249 | 228 | 167 |
Accounts Payable | 72.83 | 83.27 | 103.2 | 117.1 | 70.99 | 78.7 | 88.1 | 69.11 | 47.66 | 40.15 | 86.41 | 115.2 | 58.8 | 74.28 | 69.93 | 33.93 | 55.13 | 58.98 | 62.09 | 92.19 | 86 | 98 | 106 | 101 | 99 | 80 | 67 | 76 | 67 | 56 | 48 |
Notes Payable/Short Term Debt | 0 | 0.134 | 0.124 | 0.127 | 0.131 | 0.141 | 106.3 | 16.47 | 8.85 | 4.77 | 188.1 | 1.16 | 8.43 | 14.17 | 0.155 | 1.11 | 9.35 | 1.01 | 0.458 | 0.405 | 1 | 1 | 18 | 7 | 30 | 82 | 82 | 128 | 54 | 32 | 24 |
Tax Payables | 9.64 | 10.02 | 45.22 | 60.92 | 70.47 | 93.03 | 82.25 | 9.74 | 5.26 | 9.04 | 24.51 | 30.69 | 30.92 | 44.33 | 30.02 | 38.98 | 34.86 | 30 | 41.1 | 24.83 | 38 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 27.88 | 9.84 | 13.06 | 11.78 | 5.38 | 20.78 | 21.5 | 0.559 | 5.53 | 9.6 | 7.59 | 8.48 | 125.6 | 0 | 141.3 | 134.1 | 139.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 57.45 | 97.12 | 61.47 | 46.56 | 43.45 | 36.56 | 45.07 | 2,058 | 29.14 | 41.6 | 47.35 | 59.22 | 139.6 | 136 | -5.06 | 106.3 | 0 | -20.36 | -22.23 | 96.99 | 99 | 164 | 81 | 102 | 131 | 153 | 226 | 298 | 128 | 140 | 95 |
Total Liabilities | 1,303 | 1,211 | 1,266 | 1,389 | 1,762 | 2,217 | 2,582 | 2,608 | 594.9 | 611.5 | 829.3 | 897.1 | 948.1 | 828.4 | 683.5 | 315.5 | 438.5 | 754 | 1,016 | 1,070 | 1,091 | 1,064 | 1,210 | 1,104 | 1,210 | 1,212 | 1,411 | 1,466 | 984 | 1,021 | 532 |
Total Non-Current Liabilities | 1,163 | 1,020 | 1,029 | 1,154 | 1,564 | 1,997 | 2,255 | 433.9 | 482.5 | 515.4 | 477.4 | 681.2 | 702.7 | 551.2 | 462.8 | 135.2 | 197.9 | 550.3 | 795.8 | 855.1 | 867 | 770 | 1,005 | 894 | 950 | 897 | 1,036 | 964 | 735 | 793 | 365 |
Total Long Term Debt | 1,087 | 930.8 | 921.8 | 1,098 | 1,420 | 1,813 | 2,050 | 265.9 | 356.6 | 362.5 | 341.6 | 541.6 | 660.7 | 282.2 | 275.8 | 1.47 | 50.56 | 426.1 | 665.4 | 703.7 | 672 | 727 | 713 | 631 | 705 | 640 | 722 | 604 | 581 | 636 | 223 |
Deferred Tax Liabilities Non-Current | 23.97 | 33.21 | 45.06 | 40.67 | 43.43 | 49.77 | 45.83 | 41.75 | 42.91 | 57.43 | 28.2 | 41.68 | 41.97 | 32.24 | 72.29 | 25.49 | 29.09 | 30.17 | 27 | 43.67 | 46 | 43 | 34 | 32 | 36 | 33 | 48 | 47 | 16 | 20 | 34 |
Deferred Revenue Non-Current | 0 | 0 | 45.06 | 15.46 | 19.1 | 62.01 | 86.48 | 57 | 65.73 | 0 | 90.72 | 79.03 | 103.7 | 105.5 | 0 | 0 | -50.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 0 | 2.54 | 0 | 0 | 0 | 0 | 0 | -57 | 0 | 0 | 0 | 0 | 0 | -105.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Liabilities | 52.36 | 53.55 | 16.68 | 0 | 81.48 | 72.56 | 72.52 | 126.3 | 17.27 | 95.48 | 16.85 | 18.92 | -103.7 | 236.8 | 114.7 | 108.3 | 168.8 | 94.01 | 103.4 | 107.7 | 149 | 0 | 258 | 231 | 209 | 224 | 266 | 313 | 138 | 137 | 108 |
Total Equity | -78.9 | 78.25 | 337.7 | 23.4 | -329.4 | -691.1 | -1,077 | -1,409 | 577.4 | 810.5 | 1,005 | 1,321 | 1,350 | 1,340 | 1,230 | 577.1 | 504.6 | 112.7 | -110.2 | -182.7 | -23 | -97 | -351 | -307 | -302 | -279 | -274 | -233 | 4 | -157 | 246 |
Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.72 | 26.87 | 30 | 31 | 30 | 25 | 14 | 14 | 13 | 13 | 6 | 5 | 54 |
Total Stockholders' Equity | -78.9 | 78.25 | 337.7 | 23.4 | -329.4 | -691.1 | -1,077 | -1,409 | 577.4 | 810.5 | 1,005 | 1,321 | 1,350 | 1,340 | 1,230 | 577.1 | 504.6 | 112.7 | -113.9 | -209.6 | -53 | -128 | -381 | -332 | -316 | -293 | -287 | -246 | -2 | -162 | 192 |
Retained Earnings | -793.5 | -662.4 | -401.9 | -733.2 | -1,071 | -1,452 | -1,893 | -2,283 | -269.4 | -33.55 | -245.8 | 39.62 | 66.88 | -50.76 | -130.1 | -305.2 | -296.4 | -506.7 | -660.2 | -751.5 | -627 | -644 | -620 | -602 | -515 | -525 | -566 | -544 | -384 | -536 | 162 |
Accumulated Other Earnings | -43.36 | 0 | -8.07 | -7.44 | -19.64 | -7.36 | -5.8 | 20.29 | -7.56 | -10.26 | -337.3 | -293.7 | -281.6 | -261.9 | -309.6 | -305.6 | -356 | -278.3 | -319.6 | -318.1 | -282 | -292 | -310 | -275 | -241 | -205 | -752 | -724 | -653 | 0 | 0 |
Common Stock | 2.57 | 2.57 | 2.57 | 2.63 | 2.67 | 2.71 | 2.9 | 3.02 | 0 | 0 | 1.53 | 1.52 | 1.51 | 1.5 | 1.49 | 0.365 | 1.23 | 1.05 | 1.03 | 1.02 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Additional Paid in Capital | 755.3 | 738.1 | 745.2 | 761.4 | 758.4 | 765.4 | 819.6 | 851.3 | 854.3 | 854.3 | 1,586 | 1,573 | 1,563 | 1,652 | 1,594 | 1,188 | 1,156 | 896.6 | 864.8 | 859 | 855 | 808 | 548 | 544 | 440 | 437 | 1,031 | 1,022 | 1,035 | 374 | 30 |
Total Liabilities & Total Equity | 1,224 | 1,289 | 1,604 | 1,412 | 1,433 | 1,526 | 1,505 | 1,199 | 1,172 | 1,422 | 1,834 | 2,218 | 2,298 | 2,168 | 1,913 | 892.6 | 943.1 | 866.7 | 906.2 | 886.8 | 1,068 | 967 | 859 | 797 | 908 | 933 | 1,137 | 1,233 | 988 | 864 | 778 |
Total Liabilities & Shareholders' Equity | 1,224 | 1,289 | 1,604 | 1,412 | 1,433 | 1,526 | 1,505 | 1,199 | 1,172 | 1,422 | 1,834 | 2,218 | 2,298 | 2,168 | 1,913 | 892.6 | 943.1 | 866.7 | 906.2 | 886.8 | 1,068 | 967 | 859 | 797 | 908 | 933 | 1,137 | 1,233 | 988 | 864 | 778 |
Total Investments | -6.26 | 0 | 9.65 | 6.06 | 1.26 | 3.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.31 | 118.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 1,087 | 930.8 | 921.9 | 1,030 | 1,420 | 1,813 | 2,157 | 339.4 | 365.4 | 367.2 | 529.7 | 542.8 | 544.1 | 401.8 | 276 | 2.58 | 9.35 | 427.1 | 665.9 | 704.1 | 673 | 503 | 731 | 638 | 735 | 722 | 804 | 732 | 635 | 668 | 247 |
Net Debt | 830.7 | 753.9 | 787.3 | 972.2 | 1,275 | 1,732 | 2,107 | 326 | 353.8 | 360.3 | 512.2 | 530.9 | 526.8 | 389.4 | 262.9 | -47.6 | -2.32 | 372.4 | 516.3 | 698.2 | 649 | 469 | 720 | 600 | 688 | 705 | 746 | 674 | 540 | 615 | 187 |