| Period Ending: | 2025 12-31 |
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 12-31 |
1994 12-31 |
1993 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-12-22 | 2025-03-03 | 2024-02-28 | 2023-02-28 | 2022-02-28 | 2021-02-26 | 2020-02-25 | 2019-02-27 | 2018-03-01 | 2017-02-28 | 2016-02-29 | 2015-03-02 | 2014-03-07 | 2013-02-28 | 2012-02-28 | 2011-02-28 | 2010-02-26 | 2009-03-02 | 2008-02-29 | 2007-03-01 | 2006-03-03 | 2005-03-14 | 2004-02-27 | 2003-02-21 | 2002-03-29 | 2001-03-29 | 2000-03-29 | 1999-03-29 | 1998-03-24 | 1997-03-27 | 1995-12-31 | 1994-12-31 | 1993-12-31 |
| Total Current Assets | 1,353 | 1,176 | 1,312 | 1,179 | 998.8 | 753.1 | 640.9 | 599.5 | 581.8 | 585.2 | 589.3 | 604.3 | 568.1 | 498.1 | 502.1 | 591.3 | 530.1 | 527.6 | 522.9 | 479.3 | 434.5 | 347.1 | 323.3 | 280 | 230 | 200.6 | 175.7 | 132.9 | 104.3 | 90.8 | 66.9 | 57.9 | 43.7 |
| Cash and Short Term Investments | 384.1 | 239.4 | 429.8 | 300.7 | 301.2 | 274.6 | 230.2 | 160.2 | 168.5 | 226.5 | 258.8 | 260.3 | 251.2 | 175.6 | 213.8 | 335 | 250.4 | 170.8 | 186.1 | 148.3 | 131.2 | 47.95 | 139.9 | 121 | 95.87 | 59.42 | 54.5 | 37.4 | 19.4 | 19.8 | 7 | 5.8 | 1.8 |
| Cash & Equivalents | 384.1 | 239.4 | 429.8 | 300.7 | 301.2 | 274.6 | 230.2 | 160.2 | 168.5 | 226.5 | 258.8 | 260.3 | 251.2 | 175.6 | 213.8 | 335 | 250.4 | 170.8 | 186.1 | 148.3 | 131.2 | 30.92 | 95.14 | 103.3 | 95.87 | 59.42 | 54.5 | 37.4 | 19.4 | 19.8 | 7 | 5.8 | 1.8 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.03 | 44.74 | 17.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 302.7 | 284.4 | 284 | 269.1 | 231 | 165.1 | 139.4 | 146.1 | 136 | 112.4 | 106 | 92.02 | 90.02 | 82.81 | 76.42 | 68.26 | 77.32 | 76 | 88.34 | 95.99 | 101.6 | 89.81 | 66.07 | 55.31 | 42.61 | 45.58 | 42.4 | 34.1 | 24.6 | 20.9 | 20.7 | 17.2 | 14.4 |
| Inventory | 594.2 | 593.2 | 551.6 | 556.8 | 443.8 | 283.7 | 251.9 | 276.1 | 251.6 | 232.3 | 195.8 | 216.5 | 197.7 | 204.1 | 180.1 | 152.3 | 163.8 | 251.9 | 218.3 | 217.6 | 181.5 | 192.9 | 106.2 | 93.08 | 82.48 | 85.11 | 72.8 | 56.3 | 55 | 42.2 | 34.5 | 31.2 | 24.2 |
| Other Current Assets | 71.48 | 59.38 | 47.07 | 52.58 | 22.9 | 29.63 | 19.43 | 17.2 | 25.75 | 14.01 | 28.68 | 35.45 | 29.15 | 35.56 | 31.7 | 35.65 | 38.62 | 28.96 | 30.05 | 17.44 | 20.14 | 16.48 | 11.2 | 10.62 | 9.01 | 10.53 | 6 | 5.1 | 5.3 | 7.9 | 4.7 | 3.7 | 3.3 |
| Total Assets | 3,074 | 2,736 | 2,705 | 2,504 | 1,484 | 1,233 | 1,095 | 1,022 | 1,038 | 980 | 961.3 | 973.1 | 956.5 | 890.3 | 836.1 | 874.7 | 843.8 | 830.2 | 817.7 | 735.3 | 659.7 | 545.1 | 461.7 | 396.4 | 329.6 | 279.6 | 247 | 191.6 | 150.8 | 122.5 | 96.6 | 80.3 | 58.3 |
| Total Non-Current Assets | 1,721 | 1,560 | 1,392 | 1,325 | 485.3 | 479.4 | 454.5 | 422.1 | 453.6 | 394.7 | 372 | 368.7 | 385.5 | 392.3 | 334 | 283.5 | 313.7 | 302.6 | 294.8 | 256 | 225.3 | 198 | 137.4 | 116.4 | 99.64 | 78.84 | 71.3 | 58.7 | 46.5 | 31.7 | 29.7 | 22.4 | 14.6 |
| Property, Plant and Equipment | 742.9 | 625.6 | 487.4 | 419.2 | 305.3 | 301 | 284.4 | 254.6 | 273 | 232.8 | 213.7 | 207 | 209.5 | 213.5 | 195.7 | 177.1 | 187.8 | 193.3 | 198.1 | 197.2 | 166.5 | 137.6 | 107.2 | 97.4 | 81.41 | 63.82 | 61.1 | 55 | 42.9 | 28.7 | 26.4 | 20.8 | 13.6 |
| Goodwill and Intangible Assets | 946.2 | 887.4 | 867.9 | 858.6 | 160.3 | 162.6 | 156.9 | 154.7 | 166.5 | 147.3 | 151.6 | 156.5 | 171 | 172.6 | 127.7 | 93.53 | 110.5 | 92.07 | 80.66 | 44.34 | 42.68 | 44.38 | 23.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 558.5 | 512.4 | 502.6 | 495.7 | 134 | 135.8 | 131.9 | 130.2 | 137.1 | 124.5 | 124 | 123.9 | 129.2 | 122 | 99.85 | 70.07 | 81.63 | 68.62 | 57.42 | 44.34 | 42.68 | 44.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 387.7 | 375.1 | 365.3 | 362.9 | 26.27 | 26.8 | 25.07 | 24.4 | 29.33 | 22.86 | 27.68 | 32.59 | 41.77 | 50.6 | 27.86 | 23.47 | 28.85 | 23.45 | 23.24 | 0 | 0 | 0 | 23.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 2.47 | 2.48 | 2.49 | 2.55 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0.213 | 0.748 | 0.214 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 2.85 | 0 | 5.6 | 8.76 | 9.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 31.96 | 46.83 | 36.99 | 46.92 | 19.69 | 13.34 | 10.58 | 10.4 | 11.55 | 12.07 | 6.7 | 5.25 | 4.98 | 6.24 | 7.75 | 12.63 | 9.09 | 8.24 | 6.41 | 14.48 | 16.1 | 16.04 | 6.54 | 18.99 | 18.23 | 15.02 | 10.2 | 3.7 | 3.6 | 3 | 3.3 | 1.6 | 1 |
| Total Current Liabilities | 381.8 | 366.3 | 361.3 | 348.6 | 244.6 | 194.1 | 158.9 | 151.6 | 136.5 | 108.8 | 94.96 | 94.48 | 103.2 | 95.52 | 71.59 | 79.62 | 71.47 | 71.89 | 84.34 | 80.25 | 91.96 | 78.4 | 54.77 | 41.74 | 35.71 | 32.72 | 33.7 | 27.2 | 21 | 20.1 | 14.9 | 13.8 | 19.2 |
| Accounts Payable | 91.47 | 101 | 107.5 | 97.84 | 57.22 | 48.27 | 33.35 | 34.36 | 31.54 | 27.67 | 21.31 | 22.86 | 34.93 | 37.12 | 22.03 | 35.16 | 28.46 | 21.68 | 27.23 | 22.91 | 29.48 | 32.03 | 22.57 | 14.22 | 15.74 | 14.63 | 12.8 | 11.8 | 8.8 | 10.1 | 7.4 | 6.3 | 4.6 |
| Notes Payable/Short Term Debt | 15 | 41.91 | 37.45 | 34.04 | 8.77 | 9.14 | 7.39 | 0 | 2.11 | 0 | 0 | 0.018 | 0.103 | 0.178 | 0 | 0 | 0 | 0.026 | 1.03 | 0.327 | 2.19 | 0.579 | 1.11 | 1.26 | 0.986 | 0.336 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 8.8 |
| Tax Payables | 0 | 64.86 | 31.35 | 35.56 | 20.82 | 16.83 | 10.18 | 26.97 | 17.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 859.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 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 Liabilities | 275.3 | 158.6 | 184.9 | 181.1 | 157.8 | 119.8 | 108 | 90.25 | 85.7 | 81.12 | 73.66 | 71.6 | 68.17 | 58.22 | 49.55 | 44.45 | 43.01 | 50.19 | 56.08 | 57.02 | 60.29 | 45.79 | 31.09 | 26.26 | -840.6 | 17.76 | 20.6 | 15.1 | 12.2 | 10 | 7.5 | 7.5 | 5.8 |
| Total Liabilities | 578.4 | 923 | 1,025 | 1,091 | 300.1 | 251.6 | 203.4 | 166.1 | 152.7 | 114.1 | 111.5 | 109.6 | 115.2 | 100.8 | 77.72 | 86.92 | 80.02 | 81.17 | 94.28 | 82.46 | 96.25 | 82.21 | 61.39 | 47.22 | 41.49 | 35.13 | 36.4 | 30.3 | 21.8 | 20.2 | 15 | 13.8 | 25.5 |
| Total Non-Current Liabilities | 656.4 | 556.7 | 663.7 | 742 | 55.52 | 57.56 | 44.5 | 14.57 | 16.25 | 5.34 | 16.52 | 15.12 | 12.04 | 5.24 | 6.14 | 7.3 | 8.55 | 9.28 | 9.94 | 2.2 | 4.29 | 3.81 | 6.62 | 5.48 | 5.79 | 2.41 | 2.7 | 3.1 | 0.8 | 0.1 | 0.1 | 0 | 6.3 |
| Total Long Term Debt | 549.1 | 438.7 | 514.1 | 601.4 | 37.09 | 37.2 | 28.32 | 0 | 2.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.338 | 2.93 | 2.4 | 5.18 | 5.48 | 5.69 | 2.07 | 2.4 | 2.6 | 0 | 0 | 0 | 0 | 6.2 |
| Deferred Tax Liabilities Non-Current | 99.79 | 90.3 | 98.17 | 112.9 | 18.43 | 20.37 | 16.19 | 14.57 | 16.25 | 5.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 |
| 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 |
| Capital Lease Obligations | 96.82 | 95.6 | 70.28 | 58.43 | 45.86 | 46.34 | 35.71 | 0 | 3.66 | 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 | -89.4 | -67.96 | -18.84 | -30.72 | -45.86 | -46.34 | -35.71 | 0 | -6.27 | 0 | 16.52 | 15.12 | 12.04 | 5.24 | 6.14 | 7.3 | 8.55 | 9.28 | 9.94 | 1.87 | 1.36 | 1.42 | 1.44 | 0 | 0.1 | 0.342 | 0.3 | 0.5 | 0.8 | 0 | 0.1 | 0 | 0 |
| Total Equity | 2,495 | 1,813 | 1,680 | 1,413 | 1,184 | 980.9 | 892 | 855.5 | 884.8 | 865.8 | 849.8 | 863.5 | 841.3 | 789.6 | 758.4 | 787.8 | 763.8 | 749 | 723.4 | 652.9 | 563.5 | 462.9 | 400.3 | 349.2 | 288.1 | 244.4 | 210.6 | 161.3 | 129 | 102.3 | 81.6 | 66.5 | 32.8 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.34 | 0 | 0 | 0 | 0 | 0.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 |
| Total Stockholders' Equity | 2,030 | 1,813 | 1,680 | 1,413 | 1,184 | 980.9 | 892 | 855.5 | 884.8 | 865.8 | 849.8 | 863.5 | 841.3 | 789.6 | 758.4 | 787.8 | 763.8 | 749 | 723.4 | 652.9 | 558.1 | 462.9 | 400.3 | 349.2 | 288.1 | 243.7 | 210.6 | 161.3 | 129 | 102.3 | 81.6 | 66.5 | 32.5 |
| Retained Earnings | 0 | 1,647 | 1,427 | 1,118 | 906.8 | 720.4 | 645.5 | 628.2 | 676.6 | 642.4 | 639.7 | 649.2 | 615.3 | 592.3 | 580.6 | 607.2 | 598.5 | 606 | 571.5 | 526.4 | 456.5 | 369.2 | 357.9 | 297.4 | 245.4 | 204.8 | 166.5 | 128 | 96.8 | 70.9 | 51.1 | 37 | 31.6 |
| Accumulated Other Earnings | 0 | -46.77 | -9.99 | -4.06 | -17.61 | -10.43 | -24.83 | -24.65 | -12.5 | -32.97 | -28.58 | -7.18 | 18.09 | 12.1 | 6.78 | 14.63 | 18.76 | 5.72 | 25.3 | 11.49 | 6.77 | 13.41 | 3.53 | 0.308 | -4.17 | -2.19 | -0.6 | -49.5 | -5.5 | -35.9 | -30.4 | -25.6 | -22.3 |
| Common Stock | 0 | 0.424 | 0.426 | 0.425 | 0.432 | 0.433 | 0.442 | 0.453 | 0.473 | 0.473 | 0.481 | 0.489 | 0.486 | 0.483 | 0.481 | 0.5 | 0.493 | 0.49 | 0.485 | 0.484 | 0.483 | 0.479 | 38.86 | 51.52 | 46.87 | 40.97 | 44.7 | 33.7 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.52 | 0.496 | 0 | 0 | 0.18 | 0 | 0 | 0.217 | 0.373 | 0.238 | 0.281 | 0 | 0 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 2,030 | 212.9 | 262.8 | 299 | 294.3 | 270.5 | 270.8 | 251.5 | 220.2 | 255.9 | 238.2 | 221 | 207.4 | 184.7 | 170.5 | 165.4 | 146 | 136.9 | 126.1 | 114.5 | 94.4 | 79.88 | 0 | 0 | 0 | 0 | 0 | 0 | 32.2 | 31.4 | 30.5 | 29.5 | 0.9 |
| Total Liabilities & Total Equity | 3,074 | 2,736 | 2,705 | 2,504 | 1,484 | 1,233 | 1,095 | 1,022 | 1,038 | 980 | 961.3 | 973.1 | 956.5 | 890.3 | 836.1 | 874.7 | 843.8 | 830.2 | 817.7 | 735.3 | 659.7 | 545.1 | 461.7 | 396.4 | 329.6 | 279.6 | 247 | 191.6 | 150.8 | 122.5 | 96.6 | 80.3 | 58.3 |
| Total Liabilities & Shareholders' Equity | 3,074 | 2,736 | 2,705 | 2,504 | 1,484 | 1,233 | 1,095 | 1,022 | 1,038 | 980 | 961.3 | 973.1 | 956.5 | 890.3 | 836.1 | 874.7 | 843.8 | 830.2 | 817.7 | 735.3 | 659.7 | 545.1 | 461.7 | 396.4 | 329.6 | 279.6 | 247 | 191.6 | 150.8 | 122.5 | 96.6 | 80.3 | 58.3 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 2.47 | 2.48 | 2.49 | 2.55 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0.213 | 0.748 | 0.214 | 0 | 0 | 0 | 17.03 | 44.74 | 17.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 564.1 | 480.7 | 551.6 | 635.5 | 45.86 | 46.34 | 35.71 | 0 | 3.66 | 0 | 0 | 0.018 | 0.103 | 0.178 | 0 | 0 | 0 | 0.026 | 1.03 | 0.665 | 5.11 | 2.98 | 6.29 | 6.74 | 6.67 | 2.4 | 2.7 | 2.9 | 0 | 0 | 0 | 0 | 15 |
| Net Debt | -287.3 | 241.3 | 121.7 | 334.7 | -255.3 | -228.3 | -194.5 | -160.2 | -164.9 | -226.5 | -258.8 | -260.3 | -251.1 | -175.4 | -213.8 | -335 | -250.4 | -170.7 | -185.1 | -147.6 | -126.1 | -27.94 | -88.84 | -96.58 | -89.2 | -57.01 | -51.8 | -34.5 | -19.4 | -19.8 | -7 | -5.8 | 13.2 |