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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-04-02 | 2024-04-02 | 2023-04-06 | 2022-03-23 | 2021-03-31 | 2020-03-25 | 2019-03-28 | 2018-03-28 | 2017-04-12 | 2016-04-13 | 2015-04-15 | 2014-04-15 | 2013-04-30 | 2012-05-01 | 2011-05-20 | 2010-06-03 | 2009-05-15 | 2008-06-20 | 2007-06-22 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 |
Total Current Assets | 1,168 | 1,201 | 1,337 | 1,193 | 694.4 | 604.7 | 654.4 | 661.4 | 703 | 697.8 | 729.6 | 639.7 | 565.9 | 515.7 | 478.3 | 423.8 | 434.6 | 538.3 | 466.7 | 300.1 | 144.4 | 88.25 | 26.89 |
Cash and Short Term Investments | 224.6 | 206.4 | 229.9 | 364.4 | 201.4 | 112.1 | 117.7 | 148.9 | 194.6 | 148.3 | 187.8 | 128.1 | 138.9 | 106.3 | 105.5 | 121.7 | 149.1 | 110 | 118.6 | 11.07 | 13.42 | 2.53 | 2.7 |
Cash & Equivalents | 218.1 | 191.7 | 221.6 | 336 | 184.9 | 101.1 | 106.4 | 138 | 184.5 | 129.8 | 185.5 | 127.3 | 138.7 | 106.2 | 96.84 | 110.9 | 135.2 | 94.78 | 109.8 | 7.09 | 5.58 | 2.53 | 2.7 |
Short Term Investments | 6.43 | 14.63 | 8.31 | 28.36 | 16.48 | 11.05 | 11.23 | 10.88 | 10.16 | 18.51 | 2.38 | 0.788 | 0.172 | 0.165 | 8.63 | 10.73 | 13.87 | 15.21 | 8.83 | 3.99 | 7.84 | 0 | 0 |
Receivables | 237.6 | 237.3 | 262.4 | 411.5 | 244.9 | 166.2 | 192.1 | 188.8 | 199.7 | 177.2 | 219.4 | 200.7 | 209 | 181.1 | 176.2 | 202.7 | 155.5 | 283.6 | 229.6 | 149.8 | 66.14 | 0 | 6.42 |
Inventory | 158.7 | 217.3 | 370.9 | 198.6 | 108.7 | 143.8 | 162.6 | 135.2 | 149.7 | 171.4 | 166.1 | 177.4 | 116.7 | 113 | 118 | 67.77 | 96.92 | 116.5 | 101.3 | 105 | 54.09 | 21.09 | 12.06 |
Other Current Assets | 547.2 | 539.6 | 473.6 | 218.4 | 139.4 | 182.6 | 182.1 | 188.5 | 158.9 | 200.9 | 156.3 | 133.4 | 101.3 | 115.3 | 78.66 | 31.69 | 33.15 | 28.15 | 17.18 | 34.13 | 10.76 | 64.63 | 5.71 |
Total Assets | 1,640 | 1,643 | 1,702 | 1,603 | 909.8 | 818.5 | 836.7 | 802.1 | 799.6 | 802.3 | 833 | 759.3 | 677 | 645 | 617.5 | 550.4 | 565.5 | 652.8 | 518.8 | 327.2 | 157.8 | 96.16 | 29.42 |
Total Non-Current Assets | 471.5 | 442.8 | 364.9 | 410.4 | 215.4 | 213.8 | 182.3 | 140.6 | 96.67 | 104.5 | 103.4 | 119.7 | 111.1 | 129.3 | 139.2 | 126.7 | 130.9 | 114.5 | 52.08 | 27.18 | 13.36 | 7.91 | 2.54 |
Property, Plant and Equipment | 121.3 | 130.1 | 126.1 | 133.2 | 132.1 | 138.9 | 111.1 | 86.67 | 48.17 | 54.46 | 57.27 | 60.59 | 52.61 | 57.15 | 47.56 | 51.46 | 55.11 | 46.18 | 38.9 | 24.43 | 10.99 | 0 | 0 |
Goodwill and Intangible Assets | 28.77 | 28.95 | 29.23 | 34.76 | 36.01 | 36.89 | 38.92 | 30.32 | 31.31 | 32.3 | 32.42 | 33.37 | 38.81 | 31.34 | 33.52 | 35.72 | 37.81 | 39.6 | 0.393 | 0.081 | 0.109 | 0 | 0 |
Goodwill | 28.14 | 28.14 | 28.14 | 28.14 | 28.14 | 28.14 | 28.14 | 28.14 | 28.14 | 28.14 | 28.14 | 28.14 | 30.79 | 26.85 | 26.85 | 26.85 | 26.85 | 26.88 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0.636 | 0.816 | 1.09 | 6.62 | 7.88 | 8.75 | 10.78 | 2.18 | 3.17 | 4.16 | 4.28 | 5.23 | 8.03 | 4.49 | 6.67 | 8.87 | 10.96 | 12.72 | 0.393 | 0.081 | 0 | 0 | 0 |
Long Term Investments | 60.35 | 26.77 | 22.16 | 17.38 | 18.69 | 17.95 | 14.62 | 13.86 | 14.6 | 14.86 | 11.31 | 22.07 | 12.97 | 24.95 | 26.5 | 0.586 | 11.62 | 0 | 0 | 0 | 1.94 | 0 | 0 |
Deferred Tax Assets | 21.19 | 14.19 | 11.8 | 7.19 | 15.74 | 14.43 | 13.9 | 7.69 | 1.05 | 0.871 | 0.477 | 2.13 | 4.3 | 13.65 | 30.23 | 24.57 | 23.03 | 20.71 | 11.4 | 0.151 | 0.017 | 0 | 0 |
Other Long Term Assets | 239.9 | 242.8 | 175.6 | 217.8 | 12.89 | 5.6 | 3.75 | 2.1 | 1.53 | 2.01 | 1.94 | 1.51 | 2.44 | 2.19 | 1.39 | 14.34 | 3.33 | 8 | 1.39 | 2.52 | 0.298 | 7.91 | 2.54 |
Total Current Liabilities | 706.6 | 708.8 | 694 | 601.2 | 352.2 | 380.9 | 391.2 | 337.2 | 324.7 | 352.7 | 355.4 | 303.8 | 242 | 245.4 | 203.1 | 120.8 | 91.63 | 185.6 | 153.3 | 160.8 | 52.16 | 43.61 | 11.75 |
Accounts Payable | 113.2 | 107.3 | 122 | 248.4 | 173.5 | 114.3 | 150.5 | 139.9 | 142.8 | 124.4 | 179.3 | 151.3 | 135.5 | 134.4 | 115.9 | 88.08 | 53.72 | 147.2 | 120.4 | 105.8 | 38.65 | 22.9 | 5.8 |
Notes Payable/Short Term Debt | 513.4 | 463.6 | 379.5 | 162 | 113.1 | 222.8 | 184 | 163 | 138 | 180 | 130 | 105.5 | 73 | 84.2 | 57 | 0 | 0 | 0 | 0 | 27.36 | 0.178 | 0 | 0 |
Tax Payables | 9.51 | 15.31 | 69.38 | 96.55 | 13.47 | 2.9 | 6.01 | 6.8 | 14.15 | 12.14 | 19.05 | 16.93 | 9.77 | 3.64 | 6.56 | 14.26 | 15.46 | 0 | 0 | 0 | 2.77 | 0 | 0 |
Deferred Revenue | 10.62 | 0.552 | 49.17 | 37.66 | 6.62 | 5.12 | 6.01 | 0.603 | 1.19 | 3.65 | 19.05 | 16.93 | 9.69 | 3.64 | 6.46 | 0 | 0 | 0 | 0 | 13.99 | 2.77 | 0 | 0 |
Other Current Liabilities | 59.89 | 122 | 73.89 | 56.58 | 45.62 | 35.77 | 44.64 | 26.87 | 28.55 | 32.51 | 7.98 | 13.18 | 14.04 | 19.52 | 17.14 | 18.43 | 22.45 | 38.38 | 32.87 | 13.62 | 7.78 | 20.71 | 5.95 |
Total Liabilities | 743.2 | 779.7 | 807.9 | 731.2 | 424.6 | 387.2 | 394.4 | 347.1 | 331.5 | 361 | 364.7 | 310.8 | 248.8 | 249.9 | 210.5 | 126.4 | 95.54 | 190.4 | 153.5 | 160.8 | 52.25 | 43.87 | 11.97 |
Total Non-Current Liabilities | 36.56 | 70.9 | 113.9 | 130 | 72.38 | 6.35 | 3.24 | 9.94 | 6.74 | 8.27 | 9.29 | 6.93 | 6.75 | 4.56 | 7.43 | 5.61 | 3.91 | 4.76 | 0.192 | 0 | 0.089 | 0.257 | 0.225 |
Total Long Term Debt | 28.5 | 41.24 | 47.96 | 46.5 | 52.5 | 5.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.902 | 0 | 0 | 0 | 0 | 0.089 | 0 | 0 |
Deferred Tax Liabilities Non-Current | 0 | 0 | 0.691 | 0.965 | 1.14 | 1.39 | 1.76 | 0.032 | 0.06 | 0.123 | 0.162 | 0.185 | 0.409 | 0.836 | 1.22 | 2.22 | 3.22 | 4.55 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current | 0 | 0 | 0 | 10.22 | 0.047 | -2.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 3.71 | 11.38 | 11.68 | 4.6 | 3.07 | 4.22 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Liabilities | 4.35 | 18.28 | 53.62 | 67.7 | 15.62 | -2.06 | 1.48 | -6.08 | 6.68 | 8.14 | 9.13 | 6.75 | 6.34 | 3.72 | 6.21 | 2.52 | 0.688 | 0.218 | 0.192 | 0 | 0 | 0.257 | 0.225 |
Total Equity | 896.3 | 863.7 | 893.8 | 872 | 485.2 | 431.2 | 442.3 | 454.9 | 468.2 | 441.3 | 468.3 | 448.6 | 428.3 | 395.1 | 407 | 424.1 | 470 | 462.4 | 365.3 | 166.5 | 105.5 | 52.29 | 17.45 |
Non-Controlling Interest | 6.27 | 6.93 | 1.25 | 2.26 | 5.02 | -1.74 | -4.26 | -1.74 | 0.418 | 2.64 | -4.33 | -1.26 | 0.884 | 1.62 | 1.1 | 4.62 | 6.83 | 11.09 | 1.4 | 0.624 | 0.664 | 0 | 0 |
Total Stockholders' Equity | 890.1 | 856.8 | 892.6 | 869.7 | 480.2 | 433 | 446.5 | 456.6 | 467.7 | 438.7 | 472.6 | 449.8 | 427.4 | 393.4 | 405.9 | 419.5 | 463.2 | 451.3 | 363.9 | 165.8 | 104.9 | 52.29 | 17.45 |
Retained Earnings | 664.6 | 640.4 | 679.1 | 660.3 | 272.9 | 230.5 | 244.2 | 252.5 | 265.9 | 237.4 | 268.3 | 247.7 | 228.2 | 187.7 | 198.2 | 128.2 | 225 | 215.4 | 142.5 | 67.33 | 19.33 | 0 | 0 |
Accumulated Other Earnings | 8.62 | -0.18 | -0.218 | -0.666 | -0.548 | -0.952 | -0.549 | -1.43 | -2.47 | -1.88 | -0.316 | -0.412 | -0.137 | 0.166 | 1.2 | 0.004 | -0.314 | -0.007 | -0.275 | 0.036 | 0.007 | 0 | 0 |
Common Stock | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 104.8 | 106.2 | 107.4 | 0.019 | 0.019 | 0.019 | 0.018 | 0.018 | 0 | 0.011 |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.23 | 0 | 80.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Additional Paid in Capital | 109.8 | 109.5 | 106.7 | 103.1 | 100.8 | 96.39 | 95.93 | 95.55 | 95.37 | 96.2 | 97.66 | 95.52 | 91.88 | 94.1 | 100.3 | 22.01 | 238.5 | 235.9 | 221.7 | 98.45 | 85.51 | 52.29 | 17.44 |
Total Liabilities & Total Equity | 1,640 | 1,643 | 1,702 | 1,603 | 909.8 | 818.5 | 836.7 | 802.1 | 799.6 | 802.3 | 833 | 759.3 | 677 | 645 | 617.5 | 550.4 | 565.5 | 652.8 | 518.8 | 327.2 | 157.8 | 96.16 | 29.42 |
Total Liabilities & Shareholders' Equity | 1,640 | 1,643 | 1,702 | 1,603 | 909.8 | 818.5 | 836.7 | 802.1 | 799.6 | 802.3 | 833 | 759.3 | 677 | 645 | 617.5 | 550.4 | 565.5 | 652.8 | 518.8 | 327.2 | 157.8 | 96.16 | 29.42 |
Total Investments | 66.78 | 41.4 | 30.48 | 45.74 | 35.17 | 29 | 25.85 | 24.74 | 24.76 | 33.37 | 13.69 | 22.86 | 13.14 | 26.38 | 34.3 | 24.03 | 25.49 | 15.21 | 8.83 | 3.99 | 9.78 | 0 | 0 |
Total Debt | 541.9 | 498.1 | 415.8 | 203.9 | 162.5 | 221.3 | 184 | 147 | 138 | 180 | 130 | 105.5 | 73 | 84.2 | 57 | 0.902 | 0 | 0 | 0 | 27.36 | 0.267 | 0 | 0 |
Net Debt | 323.8 | 306.4 | 194.2 | -132.1 | -22.44 | 120.3 | 77.56 | 8.98 | -46.45 | 50.17 | -55.47 | -21.82 | -65.74 | -21.96 | -39.84 | -110 | -135.2 | -94.78 | -109.8 | 20.28 | -5.31 | -2.53 | -2.7 |