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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2024-12-31 | 2024-04-19 | 2023-04-06 | 2022-04-28 | 2021-04-16 | 2020-04-14 | 2019-04-12 | 2018-04-27 | 2017-04-28 | 2016-04-06 | 2015-04-08 | 2014-04-11 | 2013-04-29 | 2012-04-17 | 2011-04-08 | 2010-04-09 | 2009-04-30 | 2008-05-09 | 2007-05-15 | 2006-04-20 | 2005-04-15 | 2004-06-29 | 2003-06-30 | 2001-12-31 | 2000-12-31 | 1999-12-31 |
Total Current Assets | 450.4 | 507.9 | 513.1 | 239.7 | 321.5 | 397 | 317.5 | 304.4 | 358.3 | 452.2 | 289.8 | 232.5 | 224 | 287.6 | 367.5 | 471.6 | 370.8 | 276.1 | 222.5 | 191.7 | 155.3 | 117 | 75.75 | 33.27 | 7.53 | 31.66 |
Cash and Short Term Investments | 348.3 | 376.7 | 304.4 | 117.2 | 160.5 | 184.8 | 204.8 | 189.8 | 187.8 | 289.7 | 202.1 | 162.2 | 146 | 178.2 | 280 | 299.5 | 312.2 | 181.4 | 174.6 | 156 | 118.4 | 86.81 | 39.67 | 33.27 | 7.53 | 31.66 |
Cash & Equivalents | 348.3 | 376.7 | 304.4 | 117.2 | 160.5 | 184.8 | 204.8 | 189.8 | 187.8 | 289.7 | 202.1 | 162.2 | 144.3 | 175.7 | 276.6 | 296.2 | 312.2 | 181.4 | 174.6 | 145.8 | 118.4 | 86.81 | 39.67 | 33.27 | 7.53 | 31.66 |
Short Term Investments | 0 | 0.646 | 0.193 | 0.007 | 0 | 0.798 | 0.217 | 5.71 | 2.32 | 0.028 | 2.44 | 0.14 | 1.66 | 2.53 | 3.38 | 3.33 | 0 | 0 | 0 | 10.24 | 0 | 0 | 0 | 0 | 0 | 0 |
Receivables | 33.66 | 51.98 | 87.09 | 57.97 | 46.06 | 60.45 | 56.27 | 41.57 | 44.98 | 49.63 | 43.94 | 22.96 | 30.51 | 25.06 | 27.39 | 18.02 | 21.52 | 42.86 | 22.77 | 22.76 | 30.49 | 25.57 | 24.52 | 0 | 0 | 0 |
Inventory | 18.95 | 22.51 | 26.22 | 22.92 | 21.81 | 13.03 | 20.39 | 16.29 | 18.76 | 14.41 | 15.94 | 19.66 | 14.36 | 19.84 | 14.01 | 13.01 | 10.92 | 12.1 | 8.43 | 5.41 | 4.06 | 3.38 | 3.27 | 0 | 0 | 0 |
Other Current Assets | 49.44 | 56.7 | 95.44 | 41.58 | 93.13 | 138.7 | 36.08 | 56.76 | 106.8 | 98.51 | 27.81 | 27.69 | 33.2 | 64.49 | 46.03 | 141.1 | 26.17 | 39.65 | 16.73 | 7.56 | 2.35 | 1.21 | 8.28 | 0 | 0 | 0 |
Total Assets | 3,707 | 3,364 | 3,309 | 2,895 | 3,112 | 3,154 | 3,205 | 3,374 | 3,278 | 2,901 | 2,699 | 2,484 | 2,451 | 2,535 | 2,702 | 2,550 | 2,602 | 2,363 | 1,970 | 1,089 | 938 | 825.5 | 694.5 | 444.3 | 441.7 | 442.5 |
Total Non-Current Assets | 3,256 | 2,856 | 2,795 | 2,655 | 2,791 | 2,757 | 2,888 | 3,069 | 2,919 | 2,448 | 2,409 | 2,251 | 2,227 | 2,248 | 2,335 | 2,078 | 2,232 | 2,087 | 1,747 | 897.4 | 782.7 | 708.5 | 618.8 | 0 | 0 | 0 |
Property, Plant and Equipment | 3,182 | 2,788 | 2,728 | 2,596 | 2,731 | 2,716 | 2,846 | 3,030 | 2,894 | 2,425 | 2,388 | 2,232 | 2,208 | 2,232 | 2,317 | 2,059 | 2,209 | 2,070 | 1,720 | 861.8 | 757.5 | 654.7 | 553.1 | 0 | 0 | 0 |
Goodwill and 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 |
Goodwill | 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 |
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 |
Long Term Investments | 33.5 | 28.88 | 23.31 | 24.69 | 27.29 | 13.29 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4.11 | 1 | 1 | 14.04 | 21.88 | 10 | 0 | 10.58 | 0 | 0 | 0 |
Deferred Tax 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 |
Other Long Term Assets | 40.55 | 39.76 | 44.37 | 34.3 | 32.26 | 27.65 | 40.95 | 38.19 | 24.67 | 22.95 | 20.19 | 18.77 | 18.01 | 14.71 | 16.86 | 14.78 | 21.33 | 15.8 | 13.45 | 13.77 | 15.18 | 53.87 | 55.07 | 0 | 0 | 0 |
Total Current Liabilities | 408.5 | 323.2 | 369.7 | 332.1 | 382 | 354.2 | 254.3 | 338.9 | 393.3 | 401.9 | 327.3 | 228.3 | 258.9 | 279.7 | 217.2 | 264.2 | 189.5 | 159.3 | 101.4 | 91.52 | 80.54 | 83.46 | 66.19 | 0 | 0 | 0 |
Accounts Payable | 55.85 | 40.21 | 48.16 | 74.91 | 55.29 | 36.61 | 37.53 | 46.92 | 52.51 | 33.26 | 33.05 | 52.32 | 34.39 | 23.71 | 24.69 | 50.62 | 67.31 | 34.87 | 24.67 | 15.42 | 14.94 | 20.76 | 17.19 | 0 | 0 | 0 |
Notes Payable/Short Term Debt | 264.5 | 214.1 | 250.8 | 202.7 | 253.4 | 243 | 160.6 | 225.9 | 288.1 | 319.6 | 228.5 | 126.4 | 186.7 | 197 | 133.8 | 172.7 | 91.81 | 44.36 | 23.12 | 51.5 | 39.69 | 41.6 | 30.21 | 0 | 0 | 0 |
Tax Payables | 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 |
Deferred Revenue | 37.41 | 31.9 | 26.05 | 9.02 | 12.62 | 12.07 | 6.01 | 13.61 | 8.43 | 12.28 | 9.9 | 14.01 | 4.91 | 7.47 | 9.19 | 11.27 | 14.71 | 14.56 | 17.9 | 8.5 | 10.44 | 7.62 | 2.84 | 0 | 0 | 0 |
Other Current Liabilities | 50.81 | 37.02 | 44.67 | 45.48 | 60.72 | 62.48 | 50.18 | 52.51 | 44.21 | 36.81 | 55.84 | 35.58 | 32.96 | 51.54 | 49.54 | 29.68 | 15.66 | 65.47 | 35.75 | 16.11 | 15.47 | 13.48 | 15.95 | 0 | 0 | 0 |
Total Liabilities | 1,939 | 1,711 | 1,786 | 1,603 | 1,730 | 1,682 | 1,698 | 1,865 | 1,860 | 1,486 | 1,521 | 1,486 | 1,524 | 1,616 | 1,682 | 1,635 | 1,687 | 1,505 | 1,215 | 482 | 418.5 | 510.9 | 427.1 | 0 | 0 | 0 |
Total Non-Current Liabilities | 1,531 | 1,388 | 1,416 | 1,271 | 1,348 | 1,328 | 1,444 | 1,527 | 1,467 | 1,084 | 1,194 | 1,258 | 1,265 | 1,336 | 1,465 | 1,371 | 1,498 | 1,346 | 1,113 | 390.5 | 337.9 | 427.5 | 360.9 | 0 | 0 | 0 |
Total Long Term Debt | 1,500 | 1,388 | 1,416 | 1,259 | 1,314 | 1,313 | 1,435 | 1,526 | 1,466 | 1,081 | 1,190 | 1,254 | 1,256 | 1,319 | 1,429 | 1,330 | 1,422 | 1,346 | 1,111 | 382 | 325.5 | 411 | 355.7 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.45 | 12.45 | 16.46 | 5.17 | 0 | 0 | 0 |
Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.45 | -12.45 | -16.46 | -5.17 | 0 | 0 | 0 |
Capital Lease Obligations | 4.33 | 17.03 | 39.13 | 58.82 | 46.13 | 13.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Liabilities | 26.81 | -16.51 | -39.13 | -46.97 | -11.78 | 1.01 | 8.96 | 0.589 | 1.12 | 3.18 | 4.06 | 4.03 | 9.36 | 17.8 | 36.44 | 41.26 | 75.89 | 0 | 2.63 | 8.45 | 12.45 | 16.46 | 5.17 | 0 | 0 | 0 |
Total Equity | 1,767 | 1,653 | 1,523 | 1,292 | 1,382 | 1,472 | 1,507 | 1,508 | 1,417 | 1,415 | 1,178 | 997.7 | 926.8 | 919.2 | 1,020 | 914.3 | 915.1 | 857.9 | 755.3 | 607.2 | 519.5 | 314.6 | 267.4 | 171.1 | 146.6 | 134.3 |
Non-Controlling Interest | 39.49 | 34.09 | 51.02 | 50.99 | 28.14 | 20.92 | 12.04 | 13.88 | 12.31 | 11.6 | 11.39 | 11.2 | 2.31 | 2.1 | 3.75 | 5.95 | 4.46 | 3.39 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Stockholders' Equity | 1,728 | 1,619 | 1,472 | 1,241 | 1,354 | 1,451 | 1,495 | 1,494 | 1,405 | 1,403 | 1,167 | 986.5 | 924.5 | 917.1 | 1,016 | 908.4 | 910.7 | 854.5 | 755.3 | 607.2 | 519.5 | 314.6 | 267.4 | 171.1 | 146.6 | 134.3 |
Retained Earnings | 652.7 | 548.2 | 311.7 | 149.5 | 338.8 | 364 | 400.9 | 547.9 | 582.9 | 567.5 | 437.6 | 430.5 | 478.4 | 554.3 | 671.5 | 679.6 | 693.5 | 567.2 | 464.1 | 315.7 | 215.8 | 95.22 | 48.19 | 0 | 0 | 0 |
Accumulated Other Earnings | -0.904 | 2.48 | 7.67 | -17.18 | -36.99 | -18.35 | -8.66 | -5.3 | -4.31 | -10.73 | -10.29 | -6.79 | -14.73 | -35.03 | -52.33 | 0 | -72.24 | -23.77 | 4.72 | 3.07 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 151.5 | 150.9 | 150.9 | 126.2 | 95.97 | 95.08 | 87.61 | 87.34 | 87.34 | 87.34 | 84.71 | 57.97 | 56.44 | 46.21 | 46.08 | 37.67 | 37.67 | 38.06 | 19.04 | 19.18 | 20.18 | 17.15 | 17.02 | 0 | 0 | 0 |
Preferred Stock | 11.49 | 11.49 | 15.01 | 15.46 | 16.64 | 18.65 | 18.02 | 12.03 | 7.4 | 7.4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Additional Paid in Capital | 912.9 | 905.4 | 986.6 | 966.8 | 939.3 | 992 | 996.8 | 852.3 | 731.8 | 752 | 650.5 | 500.7 | 404.4 | 351.6 | 350.9 | 248.8 | 251.7 | 273 | 267.4 | 269.2 | 283.6 | 202.2 | 202.2 | 0 | 0 | 0 |
Total Liabilities & Total Equity | 3,707 | 3,364 | 3,309 | 2,895 | 3,112 | 3,154 | 3,205 | 3,374 | 3,278 | 2,901 | 2,699 | 2,484 | 2,451 | 2,535 | 2,702 | 2,550 | 2,602 | 2,363 | 1,970 | 1,089 | 938 | 825.5 | 694.5 | 444.3 | 441.7 | 442.5 |
Total Liabilities & Shareholders' Equity | 3,707 | 3,364 | 3,309 | 2,895 | 3,112 | 3,154 | 3,205 | 3,374 | 3,278 | 2,901 | 2,699 | 2,484 | 2,451 | 2,535 | 2,702 | 2,550 | 2,602 | 2,363 | 1,970 | 1,089 | 938 | 825.5 | 694.5 | 444.3 | 441.7 | 442.5 |
Total Investments | 33.5 | 28.88 | 23.31 | 24.69 | 27.29 | 0.798 | 1.22 | 6.71 | 3.32 | 1.03 | 3.44 | 1.14 | 2.66 | 3.53 | 4.38 | 7.45 | 1 | 1 | 14.04 | 32.12 | 10 | 0 | 10.58 | 0 | 0 | 0 |
Total Debt | 1,764 | 1,602 | 1,667 | 1,462 | 1,567 | 1,556 | 1,596 | 1,752 | 1,754 | 1,400 | 1,418 | 1,380 | 1,442 | 1,516 | 1,562 | 1,503 | 1,514 | 1,390 | 1,134 | 433.5 | 365.2 | 452.6 | 386 | 0 | 0 | 0 |
Net Debt | 1,416 | 1,225 | 1,362 | 1,345 | 1,407 | 1,371 | 1,391 | 1,562 | 1,566 | 1,110 | 1,216 | 1,218 | 1,298 | 1,340 | 1,286 | 1,206 | 1,201 | 1,208 | 959.1 | 287.8 | 246.8 | 365.8 | 346.3 | -33.27 | -7.53 | -31.66 |