| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-20 | 2024-03-20 | 2023-03-16 | 2022-03-24 | 2021-03-18 | 2020-03-12 | 2019-03-22 | 2018-03-21 | 2017-04-05 | 2016-04-14 | 2015-04-29 | 2014-03-06 | 2013-04-15 | 2012-04-27 | 2011-03-18 | 2010-03-17 | 2009-06-30 | 2007-12-31 | 2007-04-27 | 2006-06-15 | 2005-05-27 | 2004-06-02 | 2003-05-16 | 2002-05-16 | 2001-05-25 | 2000-02-25 | 1999-03-17 | 1998-03-17 |
| Total Current Assets | 286.5 | 278.9 | 299.1 | 369.4 | 284.5 | 273.1 | 461.2 | 444.5 | 299.9 | 203.7 | 64.28 | 104.7 | 100.8 | 81.38 | 77.93 | 29.33 | 92.89 | 107.4 | 33.26 | 37.73 | 63.66 | 28.98 | 10.39 | 10.81 | 31.38 | 11.94 | 17.32 | 22.41 |
| Cash and Short Term Investments | 129.1 | 116.4 | 134.8 | 197 | 153.1 | 88.93 | 305.4 | 309 | 212.9 | 102.6 | 42.22 | 98.25 | 79.26 | 46.85 | 56.77 | 7.96 | 78 | 82.14 | 8.54 | 12.63 | 31.65 | 6.31 | 0.226 | 0.278 | 0.247 | 0.071 | 0.315 | 0.217 |
| Cash & Equivalents | 129.1 | 116.4 | 134.8 | 197 | 153.1 | 88.93 | 305.4 | 309 | 212.9 | 102.6 | 42.22 | 98.25 | 79.26 | 46.85 | 56.77 | 7.96 | 78 | 82.14 | 8.54 | 12.63 | 31.65 | 6.31 | 0.226 | 0.278 | 0.247 | 0.071 | 0.315 | 0.217 |
| 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 |
| Receivables | 101.4 | 110.6 | 29.64 | 43.31 | 35.81 | 63.6 | 30.46 | 23.36 | 54.08 | 63.31 | 7.97 | 4.24 | 4.79 | 11.39 | 3.27 | 5.1 | 3.19 | 10.68 | 9.2 | 8.77 | 13.84 | 22.63 | 10.15 | 10.52 | 31.12 | 11.86 | 16.99 | 22.1 |
| Inventory | 37.46 | 40.89 | 45.43 | 43.38 | 25.16 | 28.23 | 28.15 | 20.14 | 17.95 | 15.16 | 13.24 | 1.73 | 1.18 | 3.79 | 1.49 | 3.17 | 1.22 | 3.92 | 4.89 | 5.68 | 1.63 | 0.027 | 0 | 0 | 0.017 | 0.115 | 0 | 0 |
| Other Current Assets | 18.59 | 11.06 | 89.29 | 85.66 | 70.46 | 92.31 | 97.27 | 91.97 | 14.96 | 22.58 | 0.844 | 0.521 | 15.62 | 19.34 | 16.4 | 13.1 | 10.47 | 10.61 | 10.63 | 10.64 | 16.54 | 0.012 | 0.016 | 0.015 | -0 | -0.1 | 0.014 | 0.09 |
| Total Assets | 3,379 | 3,489 | 3,257 | 3,454 | 2,721 | 2,966 | 2,951 | 2,870 | 2,362 | 2,179 | 1,263 | 409.9 | 397.4 | 521.2 | 542 | 374.9 | 331.7 | 342.2 | 301.5 | 323.2 | 365.6 | 348.4 | 347.8 | 366.2 | 404.7 | 403.3 | 428.3 | 458.1 |
| Total Non-Current Assets | 3,093 | 3,210 | 2,958 | 3,085 | 2,437 | 2,693 | 2,490 | 2,426 | 2,062 | 1,975 | 1,198 | 305.1 | 296.6 | 439.8 | 464 | 345.6 | 238.8 | 234.8 | 268.2 | 285.4 | 301.9 | 319.5 | 337.4 | 355.4 | 373.4 | 391.3 | 411 | 435.7 |
| Property, Plant and Equipment | 3,020 | 3,120 | 2,857 | 3,034 | 2,404 | 2,590 | 2,408 | 2,323 | 1,942 | 1,835 | 1,176 | 289.5 | 273.8 | 436.3 | 459 | 344.4 | 238.7 | 234.5 | 267.9 | 285.1 | 301.5 | 319.4 | 337 | 354.6 | 372.2 | 389.8 | 407.4 | 425 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 4.07 | -1.78 | -2.58 | 53.69 | 74.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | -18 | -37.53 | 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 | 4.07 | 16.22 | 34.95 | 53.69 | 74.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 53.06 | 74.13 | 65.4 | 41.34 | 16.4 | 21.48 | 1.66 | 2.29 | 4.22 | 6.22 | 0 | 0 | 1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | -4.07 | 0.119 | 0.294 | -53.69 | -74.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 20.06 | 15.66 | 35.83 | 8.95 | 16.23 | 81.9 | 82.5 | 102.8 | 115 | 133.6 | 22.46 | 15.66 | 21.5 | 3.57 | 4.99 | 1.22 | 0.134 | 0.282 | 0.289 | 0.359 | 0.392 | 0.058 | 0.429 | 0.801 | 1.17 | 1.54 | 3.6 | 10.69 |
| Total Current Liabilities | 234.4 | 226.2 | 211.6 | 248.1 | 241.7 | 233.4 | 541.5 | 181.7 | 43.6 | 114.2 | 32.17 | 7.42 | 11.5 | 11.15 | 12.31 | 28.72 | 48.9 | 17.85 | 24.31 | 18.93 | 16.28 | 15.92 | 2.2 | 2.18 | 2.12 | 3.89 | 9.03 | 9.1 |
| Accounts Payable | 11.79 | 9.52 | 7.14 | 6.46 | 18.4 | 12.4 | 7.75 | 5.4 | 2.88 | 2.53 | 4.94 | 1.43 | 1.28 | 2.06 | 3.87 | 3.66 | 1.82 | 0.62 | 8.09 | 1.97 | 0.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 135.1 | 131.7 | 118.1 | 151.8 | 155.6 | 128.9 | 477.4 | 116.8 | 6.63 | 38.01 | 19.81 | 0 | 4.7 | 3.6 | 3.6 | 13.96 | 42.56 | 8.96 | 11.21 | 11.2 | 11.31 | 8.4 | 0 | 0 | 0 | 1.68 | 6.73 | 6.73 |
| Tax Payables | 1.18 | 0.518 | 0.381 | 0.394 | 0.171 | 0.117 | 0.076 | 0.009 | 0.012 | 0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0.68 | 32.8 | 36.15 | 25.94 | 29.77 | 20.94 | 22.63 | 11.44 | 5.13 | 3.29 | 3.62 | 3.02 | 4.83 | -3.87 | -3.66 | 2.11 | 5.86 | 3.07 | 3.3 | 2.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 86.33 | 83.75 | 53.19 | 53.23 | 41.52 | 62.15 | 35.32 | 36.86 | 22.64 | 68.33 | 4.14 | 2.36 | 2.5 | 0.658 | 8.71 | 14.76 | 2.41 | 2.41 | 1.93 | 2.45 | 1.78 | 7.52 | 2.2 | 2.18 | 2.12 | 2.21 | 2.3 | 2.38 |
| Total Liabilities | 1,479 | 1,567 | 1,340 | 1,525 | 1,352 | 1,453 | 1,428 | 1,376 | 1,123 | 1,020 | 378.5 | 102.4 | 119.7 | 161.3 | 166.1 | 135.2 | 109.4 | 120.9 | 122.3 | 128.1 | 136.7 | 132.9 | 139.2 | 137.1 | 127.5 | 129.3 | 136.1 | 142.9 |
| Total Non-Current Liabilities | 1,245 | 1,341 | 1,129 | 1,277 | 1,111 | 1,219 | 886.3 | 1,194 | 1,079 | 905.8 | 346.3 | 95 | 108.2 | 150.1 | 153.7 | 106.5 | 60.48 | 103 | 98 | 109.2 | 120.4 | 117 | 137 | 134.9 | 125.4 | 125.4 | 127.1 | 133.8 |
| Total Long Term Debt | 1,245 | 1,338 | 1,129 | 1,277 | 1,111 | 1,219 | 879.1 | 1,186 | 1,071 | 925.6 | 343.7 | 95 | 107 | 150.1 | 153.7 | 106.5 | 60.48 | 103 | 98 | 109.2 | 120.4 | 117 | 125.4 | 125.4 | 125.4 | 125.4 | 127.1 | 133.8 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | -375.2 | -2.48 | -2.74 | -2.89 | 0 | 0 | -1.25 | 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 | 2.23 | 2.48 | 2.74 | 2.89 | 0 | 0 | 1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 77.32 | 99.84 | 124.6 | 156.5 | 193.2 | 225.1 | 7.43 | 12.67 | 17.53 | 33.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -77.15 | -97.27 | -124.6 | -156.5 | -193.2 | -225.1 | 372.8 | -4.62 | -9.32 | -53.1 | 2.6 | 0 | 1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.59 | 9.55 | 0 | 0 | 0 | 0 |
| Total Equity | 1,900 | 1,922 | 1,917 | 1,929 | 1,369 | 1,513 | 1,524 | 1,494 | 1,239 | 1,159 | 884.3 | 307.4 | 278.2 | 359.9 | 375.9 | 239.7 | 222.3 | 221.3 | 179.2 | 195 | 228.9 | 215.5 | 208.6 | 229.1 | 277.2 | 274 | 292.2 | 315.2 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 1,900 | 1,922 | 1,917 | 1,929 | 1,369 | 1,513 | 1,524 | 1,494 | 1,239 | 1,159 | 884.3 | 307.4 | 277.7 | 359.9 | 375.9 | 239.7 | 222.3 | 221.3 | 179.2 | 195 | 228.9 | 215.5 | 208.6 | 229.1 | 277.2 | 274 | 292.2 | 315.2 |
| Retained Earnings | 320.8 | 340 | 328.9 | 160.1 | -366.7 | -228.7 | -267.7 | -351.9 | -349.6 | -221.8 | -1 | -7.92 | -4.02 | 49.41 | 65.61 | 60.52 | 43.12 | 42.09 | 0 | 0 | 8.64 | 0.607 | 0 | 238.5 | 3.24 | 273.8 | -23 | 315 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.32 | 2.29 | 0 | -42.83 | -42.8 | -31.8 | -221.6 | -198.9 | -179.3 | -164.9 | -151.2 | -171.9 | -154.8 | 0 | -5.31 | -11.59 | -9.55 | -67.6 | -50 | -32.4 | -14.9 |
| Common Stock | 10.06 | 10.06 | 10.06 | 10.06 | 7.21 | 7.21 | 7.21 | 7.11 | 5.3 | 1.73 | 0.801 | 0.305 | 0.244 | 0.244 | 0.244 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 | 0.171 |
| 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 |
| Additional Paid in Capital | 1,569 | 1,572 | 1,578 | 1,759 | 1,728 | 1,735 | 1,784 | 1,834 | 1,581 | 1,379 | 884.5 | 315.1 | 281.5 | 310.3 | 310 | 179 | 179 | 179 | 179 | 194.9 | 220.1 | 220.1 | 220.1 | 238.5 | 273.8 | 273.8 | 315 | 315 |
| Total Liabilities & Total Equity | 3,379 | 3,489 | 3,257 | 3,454 | 2,721 | 2,966 | 2,951 | 2,870 | 2,362 | 2,179 | 1,263 | 409.9 | 397.4 | 521.2 | 542 | 374.9 | 331.7 | 342.2 | 301.5 | 323.2 | 365.6 | 348.4 | 347.8 | 366.2 | 404.7 | 403.3 | 428.3 | 458.1 |
| Total Liabilities & Shareholders' Equity | 3,379 | 3,489 | 3,257 | 3,454 | 2,721 | 2,966 | 2,951 | 2,870 | 2,362 | 2,179 | 1,263 | 409.9 | 397.4 | 521.2 | 542 | 374.9 | 331.7 | 342.2 | 301.5 | 323.2 | 365.6 | 348.4 | 347.8 | 366.2 | 404.7 | 403.3 | 428.3 | 458.1 |
| Total Investments | 53.06 | 74.13 | 67.59 | 43.03 | 20.08 | 35.34 | 1.66 | 2.29 | 4.22 | 6.22 | 0 | 0 | 1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 1,380 | 1,470 | 1,245 | 1,419 | 1,239 | 1,339 | 1,356 | 1,301 | 1,076 | 967.6 | 363.5 | 95 | 111.7 | 153.7 | 157.3 | 120.5 | 103 | 112 | 109.2 | 120.4 | 131.7 | 125.4 | 125.4 | 125.4 | 125.4 | 127.1 | 133.8 | 140.5 |
| Net Debt | 1,251 | 1,354 | 1,111 | 1,222 | 1,086 | 1,250 | 1,051 | 992.1 | 863 | 865 | 321.3 | -3.25 | 32.42 | 106.9 | 100.6 | 112.5 | 25.04 | 29.86 | 100.7 | 107.8 | 100.1 | 119.1 | 125.2 | 125.1 | 125.2 | 127 | 133.5 | 140.3 |