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 03-31 |
1994 03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-04-07 | 2024-04-26 | 2023-04-28 | 2022-03-17 | 2021-03-18 | 2020-03-20 | 2019-03-28 | 2018-03-19 | 2017-03-16 | 2016-03-21 | 2015-03-16 | 2014-03-21 | 2013-03-21 | 2012-04-27 | 2011-04-04 | 2010-03-29 | 2009-04-30 | 2008-05-02 | 2007-07-02 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-07-15 | 2002-07-01 | 2001-06-13 | 2000-06-29 | 1999-07-15 | 1997-12-31 | 1996-03-31 | 1995-03-31 | 1994-03-31 |
Total Current Assets | 826 | 727.9 | 881 | 332.7 | 378.3 | 448.5 | 308.2 | 321.6 | 383.6 | 467.5 | 233.2 | 260.2 | 392 | 410.4 | 587.8 | 783.2 | 821.4 | 1,063 | 1,112 | 1,160 | 1,169 | 1,198 | 233 | 277.9 | 292.6 | 137.7 | 106.4 | 15.6 | 21.2 | 33.5 | 62.5 |
Cash and Short Term Investments | 417.6 | 315.8 | 490.8 | 115.5 | 177.4 | 175.3 | 67.32 | 123.4 | 210.8 | 278.4 | 64.08 | 53.76 | 137.6 | 160.6 | 176.6 | 82.58 | 251 | 184.1 | 222.3 | 256.6 | 197.5 | 139.7 | 92.12 | 179.3 | 107.2 | 76.33 | 74.03 | 12.3 | 14.8 | 32.2 | 5.8 |
Cash & Equivalents | 413.5 | 308.3 | 254.5 | 113.1 | 174.7 | 174.2 | 66.48 | 104.1 | 202.4 | 264.5 | 64.08 | 53.76 | 137.6 | 160.6 | 176.6 | 82.58 | 190.8 | 168.4 | 197.2 | 100.5 | 105.7 | 124.2 | 92.08 | 178.2 | 103.5 | 65.47 | 74.03 | 12.3 | 14.8 | 32.2 | 5.8 |
Short Term Investments | 4.03 | 7.43 | 236.3 | 2.44 | 2.64 | 1.12 | 0.836 | 19.23 | 8.43 | 13.85 | 5.65 | 6.03 | 3.39 | 2.51 | 53.02 | 62.92 | 60.14 | 15.68 | 25.08 | 156 | 91.81 | 15.55 | 0.042 | 1.16 | 3.71 | 10.87 | 0 | 0 | 0 | 0 | 0 |
Receivables | 137.5 | 143.9 | 237.1 | 83.94 | 84.9 | 104.5 | 89.75 | 78.12 | 73.59 | 96.72 | 52.14 | 37.49 | 47.62 | 76.21 | 80.74 | 125.5 | 89.12 | 102.9 | 101.7 | 97.88 | 169.6 | 67.7 | 48.38 | 64.49 | 131 | 28.29 | 13.23 | 2.4 | 4.3 | 0.4 | 0.4 |
Inventory | 0 | 245.2 | 80.79 | 119.3 | 92.56 | 138 | 128.2 | 99.97 | 83.04 | 77.95 | 69.29 | 90.64 | 111.6 | 64.82 | 87.2 | 35.09 | 42.22 | 55.44 | 43.79 | 44.98 | 32.02 | 26.15 | 28.72 | 11.31 | 11.19 | 14.28 | 6.81 | 0.6 | 1.6 | 0.5 | 0.5 |
Other Current Assets | 271 | 23.01 | 72.31 | 14.01 | 23.49 | 30.69 | 22.98 | 20.15 | 16.17 | 14.42 | 47.73 | 78.25 | 95.21 | 108.8 | 243.2 | 540 | 439.1 | 720.3 | 744.4 | 760.8 | 770.3 | 964.4 | 63.78 | 22.79 | 43.21 | 18.84 | 12.31 | 0.3 | 0.5 | 0.4 | 55.8 |
Total Assets | 6,221 | 5,883 | 4,776 | 4,117 | 3,918 | 3,698 | 3,078 | 3,134 | 2,966 | 2,887 | 962.2 | 1,368 | 1,688 | 1,841 | 3,798 | 3,715 | 4,028 | 3,762 | 4,590 | 4,568 | 4,339 | 4,464 | 3,035 | 3,034 | 2,781 | 1,727 | 1,380 | 172.2 | 242 | 178.7 | 179.9 |
Total Non-Current Assets | 5,395 | 5,155 | 3,895 | 3,784 | 3,540 | 3,249 | 2,770 | 2,812 | 2,583 | 2,419 | 728.9 | 1,107 | 1,296 | 1,430 | 3,210 | 2,932 | 3,206 | 2,699 | 3,478 | 3,408 | 3,169 | 3,266 | 2,802 | 2,756 | 2,488 | 1,589 | 1,273 | 156.6 | 220.8 | 145.2 | 117.4 |
Property, Plant and Equipment | 5,248 | 4,635 | 3,709 | 3,657 | 3,418 | 3,056 | 2,620 | 2,673 | 2,322 | 2,150 | 622.4 | 999.3 | 1,203 | 1,348 | 3,082 | 2,833 | 2,993 | 2,694 | 3,240 | 3,257 | 2,973 | 2,930 | 2,638 | 2,514 | 2,363 | 1,556 | 1,155 | 156.2 | 219.9 | 98.2 | 104.5 |
Goodwill and Intangible Assets | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 225.3 | 225.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.05 | 14.38 | 12.2 | 0 | 0 | 0.2 | 0 | 0 |
Goodwill | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 225.3 | 225.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.05 | 14.38 | 12.2 | 0 | 0 | 0.1 | 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 | 0.1 | 0 | 0 |
Long Term Investments | 11.79 | 51.5 | 16.3 | 0.555 | 1.28 | 15.75 | 17.23 | 21.78 | 30.91 | 40.66 | 105.8 | 107.5 | 92.01 | 80.87 | 58.76 | 74 | 24.49 | 5.63 | 193 | 106.2 | 130.6 | 294.2 | 119.3 | 109.9 | 27.36 | 16.27 | 114 | 0 | 0 | 0 | 0 |
Deferred Tax Assets | 0 | 0 | 0 | 1.39 | 1.39 | 55.29 | 0 | 0 | 0 | 3.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Assets | 22.42 | 355.5 | 56.89 | 12.73 | 7.2 | 9.42 | 20.23 | 4.45 | 4.36 | 0.417 | 0.708 | 0.695 | 1.24 | 1.78 | 69.43 | 24.71 | 188.8 | 0.069 | 45.33 | 43.99 | 65.54 | 40.94 | 44.27 | 117.7 | 83.28 | 4.68 | 4.5 | 0.4 | 0.7 | 47 | 12.9 |
Total Current Liabilities | 595.7 | 409.1 | 391.7 | 292.7 | 281.4 | 848.1 | 214.2 | 222 | 182.7 | 242 | 328.6 | 130.8 | 186.6 | 167.4 | 503.6 | 605.4 | 710.9 | 590.2 | 443.9 | 456.5 | 345.9 | 321.3 | 259.8 | 315.1 | 290.4 | 169.2 | 198.5 | 8 | 16 | 10.1 | 13.4 |
Accounts Payable | 5.99 | 7.8 | 7.99 | 2.33 | 7.86 | 13.04 | 22.21 | 11.81 | 4.33 | 9.5 | 3.1 | 13.3 | 5.97 | 5.71 | 13.42 | 36.57 | 27.03 | 16.04 | 17.57 | 9.38 | 8.27 | 7.29 | 7.72 | 6.99 | 10.61 | 8 | 7.72 | 6.2 | 1.3 | 1.3 | 1 |
Notes Payable/Short Term Debt | 461.5 | 263.1 | 278.9 | 207.4 | 179.4 | 727.3 | 132.3 | 156.4 | 123.9 | 147.4 | 244.3 | 116.6 | 72.77 | 75.33 | 367 | 409.6 | 536.8 | 276.4 | 310.3 | 253.3 | 158.8 | 195 | 194.1 | 244.7 | 220.7 | 116.8 | 170.6 | 1.4 | 9.7 | 3.6 | 10.5 |
Tax Payables | 0 | 0 | 0 | 0.315 | 0.669 | 0.709 | 0.727 | 0.739 | 1.67 | 1.06 | 0.491 | 0.325 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 3.12 | 5.69 | 4.97 | 0.304 | 1.65 | 6.3 | 19.17 | 0.49 | 1.39 | 6.45 | 5.63 | 6.86 | 15.44 | 16.13 | 13.34 | 15.78 | 7.07 | 4.38 | 5.31 | 1.07 | 1.57 | 2.58 | 37.88 | 18.41 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 128.2 | 138.2 | 104.8 | 79.52 | 87.7 | 102.1 | 58.64 | 51.41 | 46.58 | 64.93 | 80.16 | -0.806 | 101.1 | 80.72 | 116.3 | 143.7 | 131 | 284.4 | 100.3 | 186.8 | 174.4 | 113.8 | 56.9 | 61.77 | 56.55 | 6.52 | 1.81 | 0.4 | 5 | 5.2 | 1.9 |
Total Liabilities | 3,881 | 3,605 | 2,509 | 2,465 | 2,307 | 2,188 | 1,914 | 1,946 | 1,467 | 1,440 | 1,033 | 1,386 | 1,557 | 1,627 | 3,039 | 2,964 | 3,319 | 3,316 | 3,380 | 3,382 | 3,092 | 3,208 | 1,808 | 1,775 | 1,745 | 1,132 | 921.8 | 46.8 | 124.5 | 62.7 | 71.4 |
Total Non-Current Liabilities | 3,285 | 3,196 | 2,117 | 2,172 | 2,025 | 1,339 | 1,699 | 1,724 | 1,284 | 1,198 | 704.2 | 1,255 | 1,370 | 1,460 | 2,535 | 2,359 | 2,608 | 2,726 | 2,936 | 2,925 | 2,746 | 2,887 | 1,548 | 1,459 | 1,455 | 962.4 | 723.3 | 531 | 73.6 | 5.1 | 57 |
Total Long Term Debt | 3,285 | 3,196 | 2,115 | 2,177 | 2,022 | 1,338 | 1,698 | 1,723 | 1,281 | 1,192 | 702.1 | 1,251 | 1,362 | 1,451 | 2,528 | 2,340 | 2,585 | 2,696 | 2,905 | 2,807 | 2,612 | 2,720 | 1,537 | 1,164 | 1,433 | 962.9 | 712.5 | 526.1 | 106.8 | 52.1 | 52.1 |
Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.29 | -2.58 | 0 | 0 | -12.65 | 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 | 1.29 | 2.58 | 0 | 0 | 12.65 | 17.95 | 19.81 | 21.73 | 18.1 | 20.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 1.6 | 2.53 | 3.4 | 52.7 | 65 | 372.4 | 99.78 | 299 | 422.6 | 536.4 | 0 | 46.93 | 950.6 | 1,013 | 1,530 | 1,865 | 2,213 | 2,498 | 751.9 | 731.4 | 753.7 | 774 | 272.7 | 300.8 | 109.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Liabilities | -1.15 | -2.06 | -1.34 | -57.38 | -61.26 | -371.3 | -98.6 | -297.7 | -419.5 | -530.3 | 2.1 | -43.43 | -941.9 | -1,005 | -1,523 | -1,847 | -2,208 | -2,488 | -742.3 | -631.4 | -639.2 | -607.4 | -261.9 | -5.65 | -87.97 | -0.501 | 10.87 | 4.9 | -33.2 | -47 | 4.9 |
Total Equity | 2,340 | 2,277 | 2,268 | 1,653 | 1,612 | 1,510 | 1,164 | 1,188 | 1,500 | 1,446 | -70.65 | -18.05 | 131.1 | 213.5 | 759 | 750.7 | 708.9 | 446 | 1,210 | 1,186 | 1,247 | 1,255 | 1,227 | 1,259 | 1,036 | 595.2 | 457.7 | 125.4 | 117.5 | 116 | 108.5 |
Non-Controlling Interest | -0.472 | -0.472 | -0.472 | -0.472 | -0.472 | 0.232 | 0.417 | 0.321 | 0.168 | 0.061 | 0.332 | 8.9 | 11.47 | 12.49 | 11.9 | 9.41 | 6.64 | 0 | 541.1 | 470.8 | 328.7 | 0 | 0 | 6.82 | 6.07 | 18.95 | 0 | 0 | 0 | 0 | 0 |
Total Stockholders' Equity | 2,341 | 2,278 | 2,268 | 1,653 | 1,612 | 1,510 | 1,164 | 1,187 | 1,500 | 1,446 | -70.98 | -26.95 | 119.7 | 201 | 747.1 | 741.3 | 702.2 | 446 | 668.6 | 715.2 | 918 | 1,255 | 1,227 | 1,252 | 1,029 | 576.3 | 457.7 | 125.4 | 117.5 | 116 | 108.5 |
Retained Earnings | 507.5 | 446 | 436.2 | -3.13 | 8.02 | -174.8 | -295.1 | -272.5 | 34.07 | 81.21 | -897.2 | -734.3 | -545.8 | -463 | 83.72 | 78.03 | 45.4 | 0 | 0 | 0 | 160.4 | 564.4 | 493.1 | 521.1 | 253.6 | 0 | 0 | 28.6 | 20.4 | 19.2 | 11.9 |
Accumulated Other Earnings | 1.78 | 0.415 | 0.454 | 0.228 | 0.2 | 0.33 | 0.224 | 2.23 | 0.739 | -0.383 | -4.26 | -3.3 | -4.16 | -4.78 | -3.84 | -1.69 | -5.23 | -3.7 | -4.42 | -6.68 | 5.41 | -6.95 | -9.5 | -11.86 | -3.58 | 0 | -119.2 | -1.6 | -23.1 | 0 | -11.3 |
Common Stock | 222.6 | 222.6 | 222.6 | 203.5 | 197.7 | 196.9 | 169.8 | 169.8 | 169.8 | 781.9 | 112.3 | 86.51 | 194.6 | 194.6 | 194.6 | 194.6 | 194.6 | 187.1 | 187.1 | 187.1 | 187.1 | 184.1 | 191.2 | 191 | 195.2 | 152.4 | 115.3 | 0 | 25.3 | 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 | 1,609 | 1,609 | 1,609 | 1,452 | 1,406 | 1,468 | 1,289 | 1,288 | 1,295 | 583.5 | 1,913 | 624.1 | 474.9 | 474.1 | 472.6 | 470.4 | 223.7 | 262.6 | 485.9 | 534.8 | 568.1 | 513.9 | 552.2 | 552.2 | 584.3 | 490.8 | 461.6 | 98.4 | 94.9 | 96.8 | 107.9 |
Total Liabilities & Total Equity | 6,221 | 5,883 | 4,776 | 4,117 | 3,918 | 3,698 | 3,078 | 3,134 | 2,966 | 2,887 | 962.2 | 1,368 | 1,688 | 1,841 | 3,798 | 3,715 | 4,028 | 3,762 | 4,590 | 4,568 | 4,339 | 4,464 | 3,035 | 3,034 | 2,781 | 1,727 | 1,380 | 172.2 | 242 | 178.7 | 179.9 |
Total Liabilities & Shareholders' Equity | 6,221 | 5,883 | 4,776 | 4,117 | 3,918 | 3,698 | 3,078 | 3,134 | 2,966 | 2,887 | 962.2 | 1,368 | 1,688 | 1,841 | 3,798 | 3,715 | 4,028 | 3,762 | 4,590 | 4,568 | 4,339 | 4,464 | 3,035 | 3,034 | 2,781 | 1,727 | 1,380 | 172.2 | 242 | 178.7 | 179.9 |
Total Investments | 15.81 | 58.94 | 252.6 | 2.99 | 3.92 | 16.87 | 28.86 | 50.14 | 49.08 | 63.84 | 111.4 | 113.5 | 95.4 | 83.38 | 111.8 | 156.9 | 84.62 | 21.32 | 218 | 262.2 | 222.4 | 309.8 | 119.4 | 111.1 | 31.07 | 27.14 | 114 | 0 | 0 | 0 | 0 |
Total Debt | 3,746 | 3,459 | 2,374 | 2,369 | 2,201 | 2,066 | 1,831 | 1,879 | 1,405 | 1,343 | 946.5 | 1,321 | 1,435 | 1,527 | 2,895 | 2,750 | 3,121 | 2,972 | 3,215 | 3,171 | 2,895 | 3,056 | 1,718 | 1,693 | 1,654 | 1,080 | 883 | 40 | 116.5 | 55.7 | 67.5 |
Net Debt | 3,332 | 3,151 | 2,120 | 2,256 | 2,026 | 1,892 | 1,764 | 1,775 | 1,202 | 1,078 | 882.4 | 1,267 | 1,297 | 1,366 | 2,718 | 2,667 | 2,931 | 2,804 | 3,018 | 3,071 | 2,790 | 2,932 | 1,626 | 1,515 | 1,550 | 1,014 | 809 | 27.7 | 101.7 | 23.5 | 61.7 |