| 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 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-06 | 2024-02-28 | 2023-03-15 | 2022-03-11 | 2021-02-19 | 2020-03-12 | 2019-03-07 | 2018-03-08 | 2017-03-13 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2007-03-30 | 2006-04-03 | 2005-04-04 |
| Total Current Assets | 198.2 | 267.6 | 257.7 | 249.2 | 163.4 | 189.2 | 111.9 | 79.49 | 78.86 | 63.95 | 68.26 | 111.5 | 22.4 | 14.6 | 3.7 | 40.6 | 43 | 54 |
| Cash and Short Term Investments | 46.16 | 117.9 | 106.4 | 128.3 | 41.77 | 95.25 | 3.31 | 2.61 | 2.87 | 4.83 | 8.47 | 35.38 | 22.4 | 14.6 | 3.7 | 1.8 | 0.5 | 2.3 |
| Cash & Equivalents | 46.16 | 117.9 | 106.4 | 128.3 | 41.77 | 95.25 | 3.31 | 2.61 | 2.87 | 4.83 | 8.47 | 35.38 | 22.4 | 14.6 | 3.7 | 1.8 | 0.5 | 2.3 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 24.8 | 29.17 | 8.38 | 6.5 | 9.33 | 6.91 | 2.62 | 3.25 | 2.18 | 3.94 | 2.53 | 3.21 | 0 | 0 | 0 | 5.9 | 6.7 | 7.8 |
| Inventory | 96.25 | 104.7 | 119.9 | 87.61 | 85.86 | 70.98 | 91.24 | 63.3 | 62.19 | 44.34 | 46.37 | 62.38 | 0 | 0 | 0 | 29.1 | 30.6 | 38 |
| Other Current Assets | 30.99 | 15.89 | 22.96 | 26.75 | 26.45 | 16.11 | 14.69 | 10.34 | 11.62 | 10.84 | 10.89 | 10.51 | 0 | 0 | 0 | 3.8 | 5.2 | 5.9 |
| Total Assets | 493.4 | 569.4 | 572.1 | 601.6 | 496 | 446.6 | 339.4 | 282.3 | 285 | 248.7 | 250.2 | 293.6 | 265.4 | 260.2 | 233.8 | 220.8 | 225.8 | 232.4 |
| Total Non-Current Assets | 295.1 | 301.7 | 314.5 | 352.4 | 332.6 | 257.3 | 227.5 | 202.8 | 206.2 | 184.8 | 181.9 | 182.1 | 0 | 0 | 0 | 180.2 | 182.8 | 178.4 |
| Property, Plant and Equipment | 37.95 | 36.78 | 35.25 | 33.7 | 33.44 | 25.95 | 10.59 | 8.86 | 7.59 | 5.6 | 5.06 | 4.68 | 0 | 0 | 0 | 14.3 | 14.4 | 10.8 |
| Goodwill and Intangible Assets | 201.2 | 223.1 | 220.8 | 249.8 | 239 | 187.8 | 181.3 | 161.1 | 161.5 | 137.2 | 137.2 | 137.2 | 0 | 0 | 0 | 137.9 | 138.6 | 139 |
| Goodwill | 135.9 | 136.2 | 136.3 | 162.3 | 159.6 | 154.3 | 145.9 | 134.6 | 134.4 | 128.7 | 128.7 | 128.7 | 0 | 0 | 0 | 128.7 | 128.7 | 128.7 |
| Intangible Assets | 65.25 | 86.86 | 84.52 | 87.48 | 79.42 | 33.47 | 35.34 | 26.44 | 27.14 | 8.55 | 8.55 | 8.55 | 0 | 0 | 0 | 9.2 | 9.9 | 10.3 |
| Long Term Investments | 12.99 | 9.15 | 21.2 | 33.65 | 24.02 | 5.42 | -1.42 | 1.03 | 0.139 | 31.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0.995 | 1.47 | 8.44 | 1.36 | 0.61 | 0 | 2.29 | 0.45 | 6.29 | -31.84 | 0 | 0 | 0 | 0 | 0 | 7.3 | 6.1 | 5 |
| Other Long Term Assets | 42.03 | 31.22 | 28.79 | 33.86 | 35.53 | 38.22 | 34.79 | 31.39 | 30.62 | 41.91 | 39.64 | 40.2 | 0 | 0 | 0 | 20.7 | 23.7 | 23.6 |
| Total Current Liabilities | 44.82 | 100.3 | 41.38 | 40.34 | 56.63 | 55.89 | 63.77 | 38.23 | 41.57 | 21.52 | 25.85 | 43.27 | 47.4 | 52.8 | 37.1 | 24.4 | 23.5 | 37.2 |
| Accounts Payable | 11.68 | 8.41 | 8.36 | 7.36 | 9.2 | 14.13 | 6.84 | 3.69 | 9.15 | 4.09 | 2.3 | 12.42 | 0 | 0 | 0 | 1.9 | 6.3 | 7 |
| Notes Payable/Short Term Debt | 3.12 | 60.97 | 3.1 | 2.98 | 15.23 | 17.46 | 34 | 15.85 | 16.68 | 1.67 | 9 | 0 | 0 | 0 | 0 | 3.6 | 263.2 | 14.5 |
| Tax Payables | 0.358 | 3.82 | 1.87 | 2.05 | 4.33 | 0.705 | 0 | 0 | 41.57 | 0.382 | 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 | 3.4 | 3.93 | 0 |
| Other Current Liabilities | 29.67 | 27.14 | 28.05 | 27.95 | 27.87 | 23.6 | 22.93 | 18.69 | -25.84 | 15.38 | 14.54 | 30.85 | 47.4 | 52.8 | 37.1 | 15.5 | -249.9 | 15.7 |
| Total Liabilities | 303 | 417.4 | 458.7 | 467.8 | 378.6 | 340 | 256.8 | 229 | 251 | 330.3 | 341.8 | 357 | 330.9 | 331.8 | 310.3 | 309.3 | 302.7 | 318.9 |
| Total Non-Current Liabilities | 258.2 | 317 | 417.4 | 427.5 | 321.9 | 284.1 | 193 | 190.7 | 209.4 | 308.8 | 315.9 | 313.8 | 283.5 | 279 | 273.2 | 284.9 | 279.2 | 281.7 |
| Total Long Term Debt | 258.2 | 317 | 417.4 | 427.5 | 318.2 | 280 | 186.7 | 186.2 | 201.5 | 290.8 | 303.6 | 300.6 | 0 | 0 | 0 | 267.4 | 263.2 | 266.6 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 4.08 | 1.57 | 2.29 | 0 | 0 | 6.63 | 6.63 | 6.63 | 0 | 0 | 0 | 7.26 | 6.11 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.26 | -6.11 | 0 |
| Capital Lease Obligations | 12.67 | 12.63 | 13.7 | 16.31 | 19.34 | 13.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -12.67 | -12.63 | -13.7 | -16.31 | -19.72 | -10.76 | 0.886 | 4.53 | 7.85 | 11.41 | 5.75 | 6.58 | 283.5 | 279 | 273.2 | 17.5 | 16 | 15.1 |
| Total Equity | 190.4 | 152 | 113.4 | 133.7 | 117.5 | 106.6 | 82.62 | 53.32 | 34.06 | -81.61 | -91.57 | -63.43 | -65.5 | -71.6 | -76.5 | -88.5 | -76.9 | -86.5 |
| Non-Controlling Interest | 2.4 | 1.03 | 1.74 | 2.31 | 4.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 188 | 151 | 111.6 | 131.4 | 113.4 | 106.6 | 82.62 | 53.32 | 34.06 | -81.61 | -91.57 | -63.43 | -65.5 | -71.6 | -76.5 | -88.5 | -76.9 | -86.5 |
| Retained Earnings | 147.2 | 112.4 | 78.69 | 71.46 | 23.64 | -15.31 | -25.5 | -47.53 | -66.97 | -90.8 | -99.95 | -69.87 | 0 | 0 | 0 | -92.3 | -80.3 | -90.4 |
| Accumulated Other Earnings | -2.9 | -2.65 | -2.39 | -0.195 | -2.63 | -3.77 | -2.54 | -2.97 | -4.05 | -3.51 | -4.09 | -1.77 | 0 | 0 | 0 | -2.8 | -3.6 | -2.8 |
| Common Stock | 0.202 | 0.199 | 0.198 | 0.197 | 0.195 | 0.197 | 0.196 | 0.192 | 0.184 | 0.072 | 0.007 | 0.007 | 0 | 0 | 0 | 0.007 | 0.006 | 0.006 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 43.52 | 40.98 | 35.15 | 59.94 | 92.23 | 125.5 | 110.5 | 103.6 | 104.9 | 12.63 | 12.46 | 8.2 | -65.5 | -71.6 | -76.5 | 6.59 | 6.99 | 6.69 |
| Total Liabilities & Total Equity | 493.4 | 569.4 | 572.1 | 601.6 | 496 | 446.6 | 339.4 | 282.3 | 285 | 248.7 | 250.2 | 293.6 | 265.4 | 260.2 | 233.8 | 220.8 | 225.8 | 232.4 |
| Total Liabilities & Shareholders' Equity | 493.4 | 569.4 | 572.1 | 601.6 | 496 | 446.6 | 339.4 | 282.3 | 285 | 248.7 | 250.2 | 293.6 | 265.4 | 260.2 | 233.8 | 220.8 | 225.8 | 232.4 |
| Total Investments | 12.99 | 9.15 | 21.2 | 33.65 | 24.02 | 5.42 | -1.42 | 1.03 | 0.139 | 31.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 261.3 | 378 | 420.5 | 430.5 | 333.5 | 297.5 | 220.7 | 202 | 218.2 | 298.7 | 312.6 | 300.6 | 0 | 0 | 0 | 271 | 526.4 | 281.1 |
| Net Debt | 215.1 | 260.1 | 314 | 302.2 | 291.7 | 202.2 | 217.4 | 199.4 | 215.4 | 293.9 | 304.1 | 265.2 | -22.4 | -14.6 | -3.7 | 269.2 | 525.9 | 278.8 |