| Period Ending: | 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 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
1990 12-31 |
1989 12-31 |
1988 12-31 |
1987 12-31 |
1986 12-31 |
1985 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2022-02-28 | 2021-03-01 | 2020-03-02 | 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 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 | 1986-12-31 | 1985-12-31 |
| Total Current Assets | 364.2 | 362.5 | 333 | 194.7 | 147 | 115.4 | 122.9 | 179.2 | 122.5 | 40.5 | 37.44 | 42.98 | 50.84 | 55.01 | 48.89 | 43.04 | 44.73 | 30.46 | 24.48 | 25.3 | 19.77 | 16.02 | 14.41 | 15.71 | 9.91 | 12.68 | 27.2 | 37.8 | 30.4 | 39.4 | 26.3 | 29.3 | 35.4 | 20.8 | 29.1 | 16.9 | 19.2 |
| Cash and Short Term Investments | 67.49 | 79.45 | 41.28 | 31.97 | 27.04 | 7.01 | 5.99 | 22.97 | 73.94 | 2.12 | 4.29 | 6.34 | 32.74 | 18.47 | 14.77 | 9.89 | 19.86 | 13.13 | 6.67 | 0.135 | 4.48 | 4.12 | 4.77 | 4.44 | 0.366 | 0.595 | 0.2 | 0.2 | 4.4 | 10.8 | 5.1 | 10.8 | 14.9 | 1.4 | 12 | 4.9 | 9.3 |
| Cash & Equivalents | 67.49 | 73.85 | 41.28 | 31.97 | 27.04 | 7.01 | 5.99 | 22.97 | 73.94 | 2.12 | 4.29 | 6.34 | 31.35 | 18.47 | 12.56 | 3.77 | 3.64 | 2.16 | 6.67 | 0.135 | 4.48 | 4.12 | 4.77 | 4.44 | 0.366 | 0.185 | 0.2 | 0.2 | 4.4 | 10.8 | 5.1 | 10.8 | 14.9 | 1.4 | 12 | 4.9 | 9.3 |
| Short Term Investments | 0 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 0 | 2.21 | 6.12 | 16.21 | 10.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 264.6 | 260.3 | 266.6 | 151.8 | 110.8 | 100.9 | 108.4 | 141.4 | 43.64 | 33.95 | 30 | 33.55 | 16.3 | 33.57 | 30.42 | 28.34 | 13.73 | 10.25 | 12.6 | 11.2 | 13.41 | 10.58 | 7.7 | 10.25 | 8.67 | 11.14 | 24.8 | 32 | 18.7 | 20.8 | 14.6 | 11.1 | 12.4 | 13.8 | 15.5 | 11.2 | 8.9 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 32.14 | 22.78 | 25.14 | 10.94 | 9.14 | 7.46 | 8.48 | 14.8 | 4.95 | 4.44 | 3.15 | 3.09 | 1.79 | 2.96 | 3.7 | 4.8 | 11.14 | 7.08 | 5.21 | 13.96 | 1.88 | 1.32 | 1.95 | 1.02 | 0.877 | 0.949 | 2.2 | 5.6 | 7.3 | 7.8 | 6.6 | 7.4 | 8.1 | 5.6 | 1.6 | 0.8 | 1 |
| Total Assets | 1,805 | 1,831 | 2,231 | 947.9 | 802.1 | 776.4 | 772 | 919.9 | 300.6 | 218.7 | 202.6 | 217.3 | 123.7 | 127.7 | 117.1 | 104 | 89.47 | 77.23 | 66.63 | 87.12 | 86.82 | 65.75 | 58.46 | 61.8 | 98.43 | 99.03 | 114.1 | 155.4 | 108.1 | 104.2 | 84.7 | 79.3 | 77 | 56 | 55.9 | 38.6 | 33.3 |
| Total Non-Current Assets | 1,441 | 1,469 | 1,898 | 753.2 | 655.1 | 661 | 649.1 | 740.6 | 178 | 178.2 | 165.2 | 174.4 | 72.83 | 72.7 | 68.19 | 61 | 44.74 | 46.78 | 42.15 | 61.83 | 67.05 | 49.73 | 44.05 | 46.09 | 88.52 | 86.35 | 86.9 | 117.6 | 77.7 | 64.8 | 58.4 | 50 | 41.6 | 35.2 | 26.8 | 21.7 | 14.1 |
| Property, Plant and Equipment | 500 | 508.1 | 536.2 | 258.4 | 234.4 | 226.2 | 210.3 | 227.7 | 114.9 | 109.8 | 99.97 | 105.8 | 67.48 | 67.99 | 63.31 | 55.46 | 40.9 | 27.36 | 28.32 | 27 | 34.27 | 18.49 | 12.82 | 11.14 | 13 | 14.26 | 21.8 | 30.1 | 16.8 | 7.7 | 6.5 | 6.3 | 5.2 | 8.4 | 6.8 | 6.7 | 1.7 |
| Goodwill and Intangible Assets | 902.7 | 937 | 1,342 | 486.8 | 412.2 | 428 | 431.4 | 495.8 | 58.52 | 63.88 | 60.44 | 63.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.366 | 0.39 | 0.414 | 0.438 | 0.462 | 0.5 | 31.3 | 6.7 | 0.6 | 0.6 | 0.6 | 0.8 | 1.6 | 1.8 | 1.9 | 0.8 |
| Goodwill | 413.1 | 413 | 767 | 207.2 | 189.4 | 193.6 | 191.8 | 217.2 | 21.69 | 23.11 | 21.2 | 21.79 | 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 | 489.6 | 524 | 574.9 | 279.7 | 222.8 | 234.4 | 239.6 | 278.7 | 36.83 | 40.77 | 39.24 | 41.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.366 | 0.39 | 0.414 | 0.438 | 0.462 | 0.5 | 31.3 | 6.7 | 0.6 | 0.6 | 0.6 | 0.8 | 1.6 | 1.8 | 1.9 | 0.8 |
| Long 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.848 | 3.02 | 12.47 | 5.06 | 5.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 38.49 | 23.66 | 20.23 | 7.94 | 8.5 | 6.82 | 7.39 | 17.04 | 4.64 | 4.52 | 4.74 | 5.01 | 5.34 | 4.72 | 4.88 | 4.69 | 0.822 | 6.94 | 8.77 | 29.29 | 32.79 | 30.88 | 30.84 | 34.53 | 75.08 | 71.63 | 64.6 | 56.2 | 54.2 | 56.5 | 51.3 | 43.1 | 35.6 | 25.2 | 18.2 | 13.1 | 11.6 |
| Total Current Liabilities | 186.9 | 169.2 | 180.8 | 83.23 | 65.83 | 62.59 | 68.35 | 99.86 | 37.17 | 27.48 | 28.66 | 24.29 | 12.01 | 17.85 | 19.04 | 18.49 | 12.71 | 13.14 | 11.68 | 17.21 | 30.34 | 13.74 | 16.72 | 23.28 | 26.84 | 29.37 | 43.4 | 36.2 | 22.5 | 20.9 | 14.3 | 16.3 | 20.1 | 15.7 | 18.3 | 8.1 | 8 |
| Accounts Payable | 64.79 | 35.88 | 46.91 | 17.75 | 14.87 | 13.95 | 17.17 | 24.51 | 7.28 | 6.33 | 4.67 | 5.03 | 4.26 | 5.4 | 4.86 | 6.87 | 3.67 | 3.02 | 1.68 | 2.19 | 2.41 | 2.68 | 2.71 | 5.1 | 9 | 10.47 | 13.4 | 12.5 | 7.9 | 5.2 | 4.7 | 6.4 | 7.4 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 19.16 | 20.41 | 20.68 | 0.505 | 2.97 | 5.08 | 3.06 | 3.83 | 4.43 | 0.426 | 2.96 | 0.785 | 0.304 | 0.5 | 0.008 | 0.006 | 0 | 1.46 | 1.48 | 1.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0.559 | 0.977 | 0.726 | 0.505 | 2.97 | 0.165 | 0.117 | 4.12 | 4.43 | 0.426 | 1.51 | 2.62 | 0.201 | 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 | 15.95 | 15.27 | 14.79 | 10.45 | 8.53 | 7.82 | 8.08 | 13.19 | 8.87 | 3.92 | 3.57 | 3.62 | 1.35 | 4.66 | 4.49 | 3.61 | 1.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 86.47 | 96.69 | 97.67 | 54.02 | 36.49 | 35.58 | 39.93 | 54.2 | 12.17 | 16.38 | 15.95 | 12.24 | 5.88 | 7.29 | 9.68 | 8.01 | 7.79 | 8.66 | 8.52 | 13.04 | 27.93 | 11.06 | 14.02 | 18.18 | 17.84 | 18.9 | 30 | 23.7 | 14.6 | 15.7 | 9.6 | 9.9 | 12.7 | 15.7 | 18.3 | 8.1 | 8 |
| Total Liabilities | 1,181 | 1,229 | 1,220 | 588.7 | 478 | 496.4 | 515.9 | 668.5 | 69.02 | 106.7 | 102.4 | 122.6 | 30.16 | 35.77 | 33.98 | 30.69 | 25.51 | 25.62 | 30.27 | 41.18 | 60.41 | 39.77 | 36.88 | 44.34 | 85.05 | 85.42 | 92.1 | 88.4 | 44.5 | 49.5 | 44.2 | 70.5 | 72 | 53.8 | 28.4 | 15.8 | 14.1 |
| Total Non-Current Liabilities | 994.1 | 1,060 | 1,039 | 505.4 | 412.2 | 433.8 | 447.5 | 568.7 | 31.85 | 79.19 | 73.76 | 98.34 | 18.16 | 17.92 | 14.94 | 12.19 | 12.8 | 12.48 | 18.6 | 23.96 | 30.07 | 26.03 | 20.15 | 21.06 | 58.21 | 56.05 | 48.7 | 52.2 | 22 | 28.6 | 29.9 | 54.2 | 51.9 | 38.1 | 10.1 | 7.7 | 6.1 |
| Total Long Term Debt | 763.6 | 782.5 | 765.8 | 364 | 277 | 274.5 | 290.7 | 390.8 | 0 | 45 | 54.95 | 79 | 13.07 | 13.97 | 0.027 | 0.024 | 0 | 2.73 | 4.2 | 6.58 | 4.44 | 10.78 | 3.57 | 2.22 | 39.87 | 36.2 | 28.4 | 33.5 | 0 | 0 | 0.5 | 23 | 23.7 | 7.1 | 2 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 123.5 | 121 | 128.3 | 63.21 | 57.58 | 81.33 | 82.62 | 106 | 14.78 | 18.16 | 18.21 | 19.15 | 5.08 | 3.93 | 0.577 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 107.1 | 156.7 | 144.9 | 78.24 | 77.59 | 77.99 | 74.19 | 71.85 | 17.07 | 16.03 | 0.604 | 0.204 | 0.01 | 0.021 | 14.33 | 12.17 | 12.8 | 9.74 | 14.4 | 17.39 | 25.63 | 15.25 | 16.59 | 18.84 | 18.34 | 19.85 | 20.3 | 18.7 | 22 | 28.6 | 29.4 | 31.2 | 28.2 | 31 | 8.1 | 7.7 | 6.1 |
| Total Equity | 624.3 | 601.9 | 1,011 | 359.2 | 324.1 | 280 | 256.1 | 251.3 | 231.5 | 112 | 100.2 | 94.71 | 93.5 | 91.94 | 83.1 | 73.36 | 63.96 | 51.61 | 36.35 | 45.95 | 26.42 | 25.98 | 21.58 | 17.46 | 13.38 | 13.6 | 22 | 67 | 63.6 | 54.7 | 40.5 | 8.8 | 5 | 2.2 | 27.5 | 22.8 | 19.2 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 624.3 | 601.9 | 1,011 | 359.2 | 324.1 | 280 | 256.1 | 251.3 | 231.5 | 112 | 100.2 | 94.71 | 93.5 | 91.94 | 83.1 | 73.36 | 63.96 | 51.61 | 36.35 | 45.95 | 26.42 | 25.98 | 21.58 | 17.46 | 13.38 | 13.6 | 22 | 67 | 63.6 | 54.7 | 40.5 | 8.8 | 5 | 2.2 | 27.5 | 22.8 | 19.2 |
| Retained Earnings | -183.1 | -188.5 | 206.6 | 189.3 | 155.5 | 121.9 | 103.3 | 93.3 | 70.6 | 48.42 | 39.2 | 33.94 | 34.45 | 33.54 | 24.1 | 15.64 | 10.57 | 0.422 | -18.64 | -9.99 | -28.36 | -28.76 | -33.07 | -37.06 | -37.41 | -35.97 | -24.1 | 125.1 | 22 | 17.3 | 4.7 | -2.7 | -6.5 | -3.3 | 22 | 17.4 | 14.1 |
| Accumulated Other Earnings | -4.19 | -14.66 | -11.85 | -13.79 | -9.1 | -14.72 | -17.07 | -7.69 | -1.78 | 0.628 | -0.117 | 0.676 | -62.49 | -57.24 | -48.47 | -40.43 | -34.99 | -30.33 | -28.03 | -22.7 | -26.84 | -23.4 | -25.96 | -28.7 | -27.15 | -24.63 | -22.1 | -19 | -13.9 | -5.3 | -6.2 | -4.8 | -4.5 | -3.5 | -2.6 | -2.4 | -3.2 |
| Common Stock | 0.315 | 0.315 | 0.315 | 0.22 | 0.218 | 0.218 | 0.217 | 0.216 | 0.215 | 0.184 | 0.183 | 0.183 | 0.183 | 0.183 | 0.182 | 0.182 | 0.177 | 0.174 | 0.17 | 0.145 | 0.138 | 0.137 | 0.137 | 0.136 | 0.085 | 0.08 | 0 | 0 | 0 | 0 | 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 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 811.3 | 804.7 | 816.3 | 183.5 | 177.4 | 172.7 | 169.7 | 165.5 | 162.5 | 62.79 | 60.9 | 59.91 | 121.4 | 115.5 | 107.3 | 97.96 | 88.2 | 81.34 | 82.85 | 78.49 | 81.48 | 78.01 | 80.47 | 83.09 | 77.85 | 74.12 | 68.2 | -39.1 | 55.5 | 42.7 | 42 | 16.3 | 16 | 9 | 8.1 | 7.8 | 8.3 |
| Total Liabilities & Total Equity | 1,805 | 1,831 | 2,231 | 947.9 | 802.1 | 776.4 | 772 | 919.9 | 300.6 | 218.7 | 202.6 | 217.3 | 123.7 | 127.7 | 117.1 | 104 | 89.47 | 77.23 | 66.63 | 87.12 | 86.82 | 65.75 | 58.46 | 61.8 | 98.43 | 99.03 | 114.1 | 155.4 | 108.1 | 104.2 | 84.7 | 79.3 | 77 | 56 | 55.9 | 38.6 | 33.3 |
| Total Liabilities & Shareholders' Equity | 1,805 | 1,831 | 2,231 | 947.9 | 802.1 | 776.4 | 772 | 919.9 | 300.6 | 218.7 | 202.6 | 217.3 | 123.7 | 127.7 | 117.1 | 104 | 89.47 | 77.23 | 66.63 | 87.12 | 86.82 | 65.75 | 58.46 | 61.8 | 98.43 | 99.03 | 114.1 | 155.4 | 108.1 | 104.2 | 84.7 | 79.3 | 77 | 56 | 55.9 | 38.6 | 33.3 |
| Total Investments | 0 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 0 | 2.21 | 6.12 | 16.21 | 10.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 782.8 | 802.9 | 786.5 | 364 | 277 | 279.5 | 293.7 | 394.7 | 0 | 45 | 57.91 | 79.78 | 13.37 | 14.47 | 0.035 | 0.03 | 0 | 4.19 | 5.67 | 8.56 | 19.3 | 11.87 | 4.35 | 2.34 | 39.98 | 36.7 | 35.6 | 34.4 | 0 | 0 | 1.3 | 23.7 | 24.4 | 7.8 | 2.5 | 0 | 0 |
| Net Debt | 715.3 | 729 | 745.2 | 332 | 250 | 272.5 | 287.8 | 371.7 | -73.94 | 42.88 | 53.62 | 73.44 | -17.97 | -4 | -12.53 | -3.75 | -3.64 | 2.03 | -0.999 | 8.43 | 14.82 | 7.75 | -0.421 | -2.1 | 39.62 | 36.52 | 35.4 | 34.2 | -4.4 | -10.8 | -3.8 | 12.9 | 9.5 | 6.4 | -9.5 | -4.9 | -9.3 |