| Period Ending: | 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 |
1999 05-31 |
1998 05-31 |
1997 05-31 |
1996 05-31 |
1995 05-31 |
1994 05-31 |
1993 05-31 |
1992 05-31 |
1991 05-31 |
1990 05-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2021-02-12 | 2020-02-06 | 2019-02-07 | 2018-02-08 | 2017-02-09 | 2016-02-11 | 2015-02-17 | 2014-02-24 | 2013-02-19 | 2012-02-24 | 2011-02-24 | 2010-03-01 | 2009-03-02 | 2008-02-27 | 2007-03-15 | 2006-03-31 | 2005-03-16 | 2004-03-12 | 2002-12-31 | 2001-12-31 | 1999-05-31 | 1998-05-31 | 1997-05-31 | 1996-05-31 | 1995-05-31 | 1994-05-31 | 1993-05-31 | 1992-05-31 | 1991-05-31 | 1990-05-31 |
| Total Current Assets | 75.18 | 92.63 | 125.6 | 131 | 111.6 | 196.8 | 375.4 | 428.9 | 374.2 | 302.2 | 312.6 | 395.5 | 523.4 | 401 | 346.1 | 254.1 | 191.6 | 166.6 | 155.4 | 235.9 | 258.6 | 302.4 | 202.8 | 200.5 | 120.8 | 105.8 | 40.1 | 29.2 | 26.1 | 16.7 |
| Cash and Short Term Investments | 37.49 | 33.06 | 33.55 | 52.06 | 52.65 | 84.93 | 173.6 | 148.1 | 60.97 | 62.4 | 84.42 | 16.22 | 35.17 | 36.41 | 17.06 | 15.85 | 14.94 | 59.51 | 77.14 | 101.7 | 75.1 | 72.3 | 2.6 | 34.3 | 57.4 | 6.2 | 4.5 | 9 | 6.3 | 1.3 |
| Cash & Equivalents | 37.49 | 33.06 | 33.55 | 52.06 | 52.65 | 84.93 | 173.6 | 148.1 | 60.97 | 42.4 | 84.42 | 16.22 | 35.17 | 36.41 | 17.06 | 15.85 | 14.94 | 59.51 | 77.14 | 101.7 | 75.1 | 72.3 | 2.6 | 34.3 | 57.4 | 6.2 | 4.5 | 9 | 6.3 | 1.3 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 19.31 | 41.36 | 70.16 | 56.78 | 34.19 | 64.3 | 136.9 | 198.9 | 216.9 | 156.2 | 148.2 | 146.1 | 198.7 | 215.9 | 202.6 | 144.3 | 72.38 | 48.69 | 24.88 | 47.51 | 58.5 | 107.2 | 92 | 71.4 | 33.9 | 20.3 | 13 | 7.1 | 6.7 | 7.2 |
| Inventory | 11.27 | 12.19 | 14.13 | 14.51 | 15.24 | 32.72 | 51.16 | 57.17 | 70.67 | 70.14 | 66.88 | 202.6 | 262.5 | 129 | 115.5 | 81.43 | 86.66 | 53.55 | 50.01 | 68.28 | 95.8 | 120.2 | 106.3 | 92.7 | 28 | 21.9 | 8.8 | 12.5 | 12.6 | 8.1 |
| Other Current Assets | 7.12 | 6.01 | 7.78 | 7.64 | 9.56 | 14.81 | 13.66 | 24.77 | 25.61 | 13.46 | 13.16 | 30.61 | 27 | 19.77 | 10.9 | 12.45 | 17.63 | 4.83 | 3.38 | 18.42 | 29.2 | 2.7 | 1.9 | 2.1 | 1.5 | 57.4 | 13.8 | 0.6 | 0.5 | 0.1 |
| Total Assets | 193.6 | 233.2 | 244.7 | 301.1 | 313.2 | 438.4 | 617.3 | 864.7 | 820.6 | 674.1 | 624.4 | 748.2 | 861.4 | 709.1 | 655.1 | 537.9 | 479.1 | 248.1 | 248.4 | 383.2 | 451.7 | 489.7 | 384.7 | 355.5 | 165.5 | 144.3 | 61.5 | 46.3 | 40.9 | 30.8 |
| Total Non-Current Assets | 118.4 | 140.6 | 119.1 | 170.1 | 201.6 | 241.7 | 241.9 | 435.8 | 446.4 | 371.8 | 311.8 | 352.7 | 338 | 308.1 | 309 | 283.8 | 287.5 | 81.48 | 93.03 | 147.3 | 193.1 | 187.3 | 181.9 | 155 | 44.7 | 38.5 | 21.4 | 17.1 | 14.8 | 14.1 |
| Property, Plant and Equipment | 45.01 | 45.73 | 13.04 | 52.15 | 67.49 | 72.03 | 69.84 | 46.68 | 33.77 | 24.77 | 20.14 | 78.56 | 59.13 | 36.95 | 38.13 | 29 | 45.24 | 27.61 | 39.26 | 47.54 | 63 | 69.3 | 78.4 | 56 | 24.1 | 17.5 | 10.5 | 5.7 | 5.1 | 4.8 |
| Goodwill and Intangible Assets | 70.48 | 83.97 | 96.46 | 115.1 | 131.2 | 163.3 | 152.8 | 305.9 | 300.5 | 71.68 | 71.65 | 113.8 | 246.7 | 203.7 | 255.5 | 222.1 | 224.6 | 35.02 | 33.76 | 45.58 | 87.6 | 68.4 | 61 | 64.2 | 9.9 | 10.3 | 6.7 | 6.2 | 5.7 | 6.2 |
| Goodwill | 19.57 | 23.59 | 22.91 | 24.09 | 22.21 | 26.27 | 27.39 | 55.88 | 55.35 | 53.96 | 51.33 | 52.05 | 49.77 | 153.1 | 156.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 50.91 | 60.38 | 73.54 | 90.97 | 109 | 137 | 125.5 | 250 | 245.2 | 17.72 | 20.32 | 61.77 | 197 | 50.53 | 99.38 | 222.1 | 224.6 | 35.02 | 33.76 | 45.58 | 87.6 | 68.4 | 61 | 64.2 | 9.9 | 10.3 | 6.7 | 6.2 | 5.7 | 6.2 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.87 | 73.92 | 72.63 | 95.17 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 8.73 | 7.19 | 1.75 | 0 | 0 | 8.6 | 14.65 | 28.41 | 17.64 | 9 | 26.42 | 11.76 | 2.87 | 6.2 | 3.18 | 0.48 | 0 | 0 | 40.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 2.93 | 2.13 | 2.44 | 1.12 | 2.85 | 6.3 | 10.61 | 14.65 | 9.8 | 185.1 | 115.8 | 133.9 | 20.42 | 64.64 | 5.22 | 25.5 | 17.21 | 18.84 | 20.01 | 13.41 | 42.5 | 49.6 | 42.5 | 34.8 | 10.7 | 10.7 | 4.2 | 5.2 | 4 | 3.1 |
| Total Current Liabilities | 226.1 | 116.2 | 105.5 | 139.6 | 95.08 | 103.6 | 153.3 | 180.1 | 209.5 | 138.6 | 133.4 | 454.5 | 256.2 | 180.5 | 175.8 | 100.3 | 82.53 | 33.11 | 40.48 | 31.3 | 44.9 | 62.8 | 32.4 | 35.2 | 15.9 | 11.8 | 10.4 | 7.4 | 8 | 10.7 |
| Accounts Payable | 33.42 | 49.32 | 34.91 | 24.95 | 26.89 | 29.8 | 36.86 | 22.65 | 28.69 | 22.3 | 30.94 | 40.19 | 94.59 | 44.67 | 47.84 | 31.94 | 40.86 | 14.59 | 18.93 | 10.17 | 10.5 | 33.1 | 13.1 | 19.5 | 8.4 | 4.3 | 3.9 | 1.6 | 3.1 | 0 |
| Notes Payable/Short Term Debt | 151.3 | 13.16 | 2.23 | 40.02 | 14.58 | 7.91 | 7.65 | 5.91 | 3.5 | 5.77 | 6.07 | 271.1 | 38.4 | 14.87 | 6.57 | 4.41 | 6.56 | 2.69 | 2.14 | 2.31 | 1.1 | 1 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 3.51 | 5.37 | 7.58 | 1.87 | 1.31 | 0 | 8.87 | 5.84 | 8.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 3.65 | 4.55 | 7.71 | 8.91 | 3.71 | 6.56 | 8.26 | 20.68 | 26.9 | 33.8 | 22.89 | 13.8 | 17.77 | 21.28 | 37.44 | 11.94 | 8.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 34.21 | 43.79 | 53.09 | 63.86 | 48.6 | 59.33 | 91.62 | 125 | 142 | 76.7 | 73.47 | 129.4 | 105.5 | 99.67 | 83.92 | 52.01 | 26.69 | 15.83 | 19.41 | 18.81 | 33.3 | 28.7 | 18.4 | 15.7 | 7.5 | 7.5 | 6.5 | 5.8 | 4.9 | 10.7 |
| Total Liabilities | 264.7 | 267.8 | 236.9 | 270.3 | 259.8 | 326.4 | 481.5 | 606.8 | 321.6 | 245.6 | 244 | 465.7 | 536.4 | 232.9 | 285.5 | 180.5 | 164.6 | 115.4 | 97.11 | 52.13 | 54.7 | 74 | 46.1 | 38.3 | 18.8 | 14.9 | 13.6 | 8.9 | 11.6 | 19.6 |
| Total Non-Current Liabilities | 38.59 | 151.6 | 131.4 | 130.6 | 164.7 | 222.8 | 328.3 | 426.7 | 112.1 | 107.1 | 110.6 | 11.2 | 280.1 | 52.42 | 109.7 | 80.19 | 82.08 | 82.33 | 56.63 | 20.84 | 9.8 | 11.2 | 13.7 | 3.1 | 2.9 | 3.1 | 3.2 | 1.5 | 3.6 | 8.9 |
| Total Long Term Debt | 38.37 | 119.4 | 119.5 | 116.7 | 144.2 | 178.4 | 182.9 | 214.2 | 101.8 | 99.34 | 102.6 | 6.25 | 253.5 | 9.84 | 70.97 | 71.54 | 79.39 | 78.52 | 51.43 | 20.09 | 8.9 | 10 | 11 | 0 | 0 | 0 | 0.4 | 0.5 | 0.1 | 5.9 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 3.68 | 4.73 | 0 | 0 | 0 | 0 | 0.688 | 1.26 | 22.71 | 3.38 | 4.14 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 1.3 | 1.2 | 0.9 | 1.5 | 1.1 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | -102.7 | -138.9 | 0 | 0 | 0 | 0 | -43.38 | 317.6 | -125.5 | 67.6 | 16.74 | -27.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 0.2 | 1.5 | -7 |
| 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 |
| Other Long Term Liabilities | 0.222 | 32.29 | 11.89 | 13.93 | 119.6 | 178.5 | 145.3 | 212.5 | 10.25 | 7.72 | 50.73 | -313.9 | 129.4 | -28.4 | 17.84 | 31.9 | 2.69 | 3.81 | 5.2 | 0.751 | 0.9 | 1.2 | 2.7 | 3.1 | 2.3 | 1.8 | -0.7 | -0.1 | 0.5 | 8.9 |
| Total Equity | -72.7 | -36.82 | 6.23 | 29.57 | 52.89 | 0 | 0 | 0 | 0 | 0 | 380.4 | 282.5 | 325.1 | 476.2 | 369.7 | 357.4 | 314.5 | 132.6 | 151.3 | 331 | 397 | 415.7 | 338.6 | 317.2 | 146.7 | 129.4 | 47.9 | 37.4 | 29.3 | 11.2 |
| 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 |
| Total Stockholders' Equity | -72.7 | -36.82 | 6.23 | 29.57 | 52.89 | 112 | 135.6 | 257.7 | 498.5 | 425.5 | 380.4 | 282.5 | 325.1 | 476.2 | 369.7 | 357.4 | 314.5 | 132.6 | 151.3 | 331 | 397 | 415.7 | 338.6 | 317.2 | 146.7 | 129.4 | 47.9 | 37.4 | 29.3 | 11.2 |
| Retained Earnings | -1,012 | -974.3 | -926.1 | -854.9 | -824.7 | -759.5 | -734.4 | -606.2 | -360.3 | -423.6 | -448.4 | -411.5 | -376.6 | -82.84 | -123.1 | -150 | -161.5 | -159.7 | -136.5 | -15.71 | 72.5 | 177.9 | 121.1 | 104.1 | 65.7 | 52.2 | 24.8 | 15.7 | 7.9 | 2.2 |
| Accumulated Other Earnings | -19.91 | -19.32 | -20.44 | -18.88 | -21.75 | -14.78 | -12.81 | -11.14 | -11.89 | -16.19 | -15.53 | -36.32 | -55.86 | 5.46 | 4.86 | -4.52 | 0.232 | 0.941 | -2.72 | -67.33 | -40.3 | -33.6 | -27.7 | -17.3 | -7.4 | -3.5 | -3.5 | -2.5 | -2.3 | -1.7 |
| Common Stock | 0.143 | 0.142 | 0.14 | 0.12 | 0.118 | 0.107 | 1.65 | 1.64 | 1.56 | 1.55 | 1.53 | 1.19 | 0.996 | 0.948 | 0.81 | 0.807 | 0.795 | 0.522 | 0.519 | 0.516 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 27 | 27 | 68.79 | 68.79 | 0 | 0 | 29.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 958.6 | 956.6 | 952.6 | 903.2 | 899.2 | 886.2 | 881.2 | 873.4 | 842.1 | 836.7 | 815.8 | 660.4 | 687.7 | 552.7 | 487.1 | 481.3 | 475 | 290.8 | 290.1 | 413.6 | 364.3 | 271.4 | 245.2 | 230.4 | 88.4 | 80.7 | 26.6 | 24.2 | 23.7 | 10.7 |
| Total Liabilities & Total Equity | 192 | 231 | 243.2 | 299.8 | 312.7 | 438.3 | 617.2 | 864.5 | 820 | 671.1 | 624.4 | 748.2 | 861.4 | 709.1 | 655.1 | 537.9 | 479.1 | 248.1 | 248.4 | 383.2 | 451.7 | 489.7 | 384.7 | 355.5 | 165.5 | 144.3 | 61.5 | 46.3 | 40.9 | 30.8 |
| Total Liabilities & Shareholders' Equity | 193.6 | 233.2 | 244.7 | 301.1 | 313.2 | 438.4 | 617.3 | 864.7 | 820.6 | 674.1 | 624.4 | 748.2 | 861.4 | 709.1 | 655.1 | 537.9 | 479.1 | 248.1 | 248.4 | 383.2 | 451.7 | 489.7 | 384.7 | 355.5 | 165.5 | 144.3 | 61.5 | 46.3 | 40.9 | 30.8 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.87 | 73.92 | 92.63 | 95.17 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 189.7 | 132.5 | 121.7 | 156.7 | 158.8 | 186.3 | 190.6 | 220.2 | 105.3 | 105.1 | 108.7 | 277.4 | 291.9 | 24.71 | 77.54 | 75.95 | 85.95 | 81.2 | 53.57 | 22.4 | 10 | 11 | 11.9 | 0 | 0 | 0 | 2.4 | 2.1 | 2.1 | 11.1 |
| Net Debt | 152.2 | 99.45 | 88.19 | 104.7 | 106.1 | 101.4 | 16.99 | 72.1 | 44.36 | 62.71 | 24.24 | 261.2 | 256.7 | -11.7 | 60.48 | 60.09 | 71.02 | 21.7 | -23.57 | -79.28 | -65.1 | -61.3 | 9.3 | -34.3 | -57.4 | -6.2 | -2.1 | -6.9 | -4.2 | 9.8 |