| Period Ending: | 2024 12-27 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-25 | 2024-03-06 | 2023-02-28 | 2022-03-01 | 2021-02-23 | 2020-03-11 | 2019-03-22 | 2018-03-14 | 2017-03-15 | 2016-03-09 | 2015-03-11 | 2014-03-12 | 2013-03-13 | 2012-03-21 | 2011-03-16 | 2010-03-30 | 2009-03-19 | 2008-03-12 | 2007-03-29 | 2006-02-28 | 2005-05-10 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 |
| Total Current Assets | 970.1 | 893.2 | 1,099 | 1,137 | 545.1 | 467 | 459.4 | 402.4 | 237.4 | 190.1 | 208.4 | 200.5 | 165.7 | 160.3 | 154.5 | 113.8 | 94.49 | 125.3 | 121.3 | 53.26 | 44.66 | 28.89 | 26.39 | 0 | 3.72 |
| Cash and Short Term Investments | 313.9 | 307 | 358.8 | 466.5 | 200.3 | 162.5 | 144.1 | 68.31 | 52.47 | 50.1 | 79 | 60.41 | 54.31 | 52.01 | 34.65 | 26.7 | 29.62 | 33.45 | 23.32 | 10.66 | 11.44 | 6.04 | 6.24 | 0 | 3.72 |
| Cash & Equivalents | 313.9 | 307 | 358.8 | 466.5 | 200.3 | 162.5 | 144.1 | 68.31 | 52.47 | 50.1 | 79 | 60.41 | 54.31 | 52.01 | 34.65 | 26.7 | 29.62 | 33.45 | 23.32 | 10.66 | 11.44 | 6.04 | 6.24 | 0 | 3.72 |
| Short Term Investments | 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 |
| Receivables | 241.1 | 180.8 | 253.7 | 250.1 | 145.5 | 112.7 | 107 | 90.21 | 74.66 | 59.15 | 61.82 | 67.45 | 50.07 | 41.05 | 54.59 | 34.79 | 13.79 | 34.85 | 44.54 | 19.53 | 13.79 | 11.72 | 8.36 | 0 | 0 |
| Inventory | 381 | 374.5 | 443.9 | 379.2 | 180.4 | 172.4 | 186.1 | 231.8 | 103.9 | 72.72 | 56.85 | 63.94 | 54.53 | 55.47 | 59.29 | 46.98 | 39.81 | 49.34 | 47.91 | 19.11 | 15.13 | 9.12 | 8.23 | 0 | 0 |
| Other Current Assets | 34.1 | 30.9 | 42.4 | 41.31 | 18.93 | 19.4 | 22.11 | 12.09 | 6.46 | 8.17 | 10.78 | 8.65 | 6.77 | 11.78 | 5.93 | 5.32 | 11.27 | 7.71 | 5.49 | 3.97 | 4.3 | 2.01 | 3.56 | 0 | 0 |
| Total Assets | 1,920 | 1,868 | 1,961 | 2,025 | 1,103 | 1,019 | 961.9 | 558.3 | 380.7 | 336.2 | 296.1 | 292.5 | 266.5 | 184.5 | 173 | 130.6 | 117.4 | 195 | 187 | 75.01 | 67.7 | 50.16 | 48.84 | 20.65 | 34.92 |
| Total Non-Current Assets | 949.8 | 974.5 | 862.1 | 888.3 | 557.5 | 552.3 | 502.5 | 156 | 143.2 | 146 | 87.69 | 92.08 | 100.8 | 24.18 | 18.53 | 16.84 | 22.92 | 69.69 | 65.78 | 21.75 | 23.04 | 21.26 | 22.45 | 0 | 0 |
| Property, Plant and Equipment | 486.9 | 480 | 378.6 | 325.7 | 197 | 180.2 | 142.9 | 32.25 | 18.86 | 17.27 | 10.84 | 8.53 | 9.28 | 10.01 | 8.97 | 7.45 | 8.95 | 14.1 | 9.43 | 4.31 | 5.39 | 3.57 | 4.68 | 0 | 0 |
| Goodwill and Intangible Assets | 450.2 | 480.5 | 436.7 | 515.7 | 331.7 | 351.4 | 349.2 | 116.8 | 122.3 | 128 | 72.74 | 77.63 | 84.36 | 8.99 | 8.99 | 8.99 | 8.99 | 54.96 | 55.6 | 15.07 | 17.37 | 15.6 | 15.6 | 0 | 0 |
| Goodwill | 265.3 | 265.2 | 248.8 | 270 | 171.1 | 171.1 | 155.5 | 85.25 | 85.25 | 85.25 | 55.92 | 55.92 | 56.66 | 0 | 0 | 0 | 0 | 34.2 | 33.49 | 6.08 | 6.62 | 0 | 6.61 | 0 | 0 |
| Intangible Assets | 184.9 | 215.3 | 187.9 | 245.7 | 160.5 | 180.3 | 193.7 | 31.59 | 37.02 | 42.78 | 16.82 | 21.71 | 27.7 | 8.99 | 8.99 | 8.99 | 8.99 | 20.76 | 22.11 | 8.99 | 10.76 | 15.6 | 8.99 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0.3 | 0 | 1.1 | 0 | 0.044 | 0 | 0.015 | 0 | -3.44 | -5.34 | -6.63 | -4.77 | 0 | 0 | -2.45 | 0 | -4.19 | 0 | -2.34 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 3.1 | 3.1 | 36 | 37.61 | 23.51 | 15.5 | 2.32 | 4.95 | 1.35 | 0 | 3.44 | 5.34 | 6.63 | 4.77 | 0 | 0 | 2.45 | 0 | 4.19 | 2.13 | 2.34 | 1.73 | 1.74 | 0 | 0 |
| Other Long Term Assets | 9.6 | 10.9 | 10.5 | 9.24 | 4.21 | 5.2 | 8.07 | 1.93 | 0.747 | 0.717 | 4.11 | 5.92 | 7.16 | 5.18 | 0.571 | 0.408 | 4.98 | 0.633 | 0.745 | 0.231 | 0.276 | 0.353 | 0.429 | 0 | 0 |
| Total Current Liabilities | 335.6 | 310 | 389.2 | 469.1 | 201.3 | 210.6 | 142.2 | 202.3 | 101.1 | 64.71 | 97.51 | 100 | 80.03 | 42.94 | 57.72 | 52.37 | 21.3 | 44.84 | 49.68 | 19.37 | 14.8 | 11.38 | 10.32 | 0 | 0 |
| Accounts Payable | 212.5 | 192.9 | 253.5 | 332.9 | 121.3 | 133.1 | 99.01 | 173.5 | 71.19 | 39.66 | 48.94 | 53.96 | 23.48 | 29.45 | 45.96 | 46.1 | 11.28 | 36.82 | 37.58 | 14.19 | 12.3 | 9.8 | 7.11 | 0 | 0 |
| Notes Payable/Short Term Debt | 34.6 | 35.7 | 37.9 | 39.4 | 19.1 | 22 | 9.67 | 12.38 | 16.82 | 12.74 | 9.54 | 37.7 | 48.71 | 2.93 | 4.11 | 2.01 | 5.74 | 3.61 | 4.27 | 2.41 | 0.102 | 0.111 | 0.05 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.35 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 46.79 | 34.53 | 0 | 0 | 0 | 0 | 0.584 | 0 | 0 | 0 | 0.895 | 0.77 | 0.74 | 2.72 | 3.01 | 4.02 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 88.5 | 81.4 | 97.8 | 50.03 | 26.34 | 55.5 | 33.54 | 16.38 | 13.05 | 11.72 | 39.03 | 8.38 | 7.84 | 9.66 | 6.88 | 3.52 | 1.56 | 1.41 | 1.45 | 2.77 | 2.39 | 1.46 | 3.16 | 0 | 0 |
| Total Liabilities | 984.1 | 970.5 | 1,024 | 1,133 | 551.3 | 566.8 | 510.3 | 258 | 164.6 | 135.2 | 107.6 | 120.6 | 109.9 | 67.21 | 85.49 | 69.45 | 39.01 | 65.54 | 79.88 | 19.73 | 15.22 | 41.84 | 40.75 | 11.98 | 29.14 |
| Total Non-Current Liabilities | 648.5 | 660.5 | 634.7 | 663.6 | 350.1 | 356.2 | 368 | 55.76 | 63.51 | 70.5 | 10.08 | 20.57 | 29.91 | 24.27 | 27.77 | 17.08 | 17.72 | 20.7 | 30.2 | 0.354 | 0.426 | 30.46 | 30.42 | 0 | 0 |
| Total Long Term Debt | 625.7 | 604.2 | 573.3 | 595.8 | 292.7 | 312.2 | 331.5 | 39.89 | 50.93 | 62.8 | 38.61 | 17.42 | 26.93 | 21.8 | 24.54 | 13.09 | 12.73 | 19.66 | 27.68 | 0.354 | 0.426 | 30.46 | 0.612 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 16.1 | 19 | 52.2 | 54.89 | 33.57 | 25.2 | 7.99 | 9.98 | 9.92 | 4.52 | 0 | 0 | 0 | -4.94 | 0 | -7.97 | 0 | 1.03 | 2.52 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.52 | 0 | 0 | 0 | 2.47 | 3.22 | 3.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 167.8 | 161.1 | 97.4 | 83.2 | 42.8 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.03 | 0.318 | 0.354 | 0.426 | 0.447 | 0.662 | 0 | 0 |
| Other Long Term Liabilities | -161.1 | -123.8 | -88.2 | -70.26 | -19.02 | -23.2 | 28.5 | 5.89 | 2.66 | 7.7 | -28.54 | 3.15 | 2.98 | 4.94 | 0 | 7.97 | 4.98 | -1.03 | -0.318 | -0.354 | -0.426 | -0.447 | 29.15 | 0 | 0 |
| Total Equity | 935.8 | 897.2 | 937 | 892.6 | 551.2 | 452.5 | 451.6 | 300.3 | 216.1 | 200.9 | 188.6 | 171.9 | 156.6 | 117.3 | 87.51 | 61.18 | 78.4 | 129.5 | 107.2 | 55.28 | 52.48 | 8.32 | 8.09 | 8.67 | 5.78 |
| Non-Controlling Interest | 62.2 | 58.3 | 49.1 | 43.77 | 18.57 | 15.8 | 15.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 873.6 | 838.9 | 887.9 | 848.9 | 532.6 | 436.7 | 436 | 300.3 | 216.1 | 200.9 | 188.6 | 171.9 | 156.6 | 117.3 | 87.51 | 61.18 | 78.4 | 129.5 | 107.2 | 55.28 | 52.48 | 8.32 | 8.09 | 8.67 | 5.78 |
| Retained Earnings | 370.4 | 346.7 | 377.8 | 337.4 | 218 | 140.3 | 149.7 | 113.1 | 38.04 | 27.99 | 38.72 | 27.36 | 16.94 | 11.78 | -11.95 | -32.05 | -12.02 | 40.4 | 25.12 | 8.81 | 6.81 | -1.74 | -1.85 | 0 | 0 |
| Accumulated Other Earnings | -10.3 | -4.4 | -5.4 | -0.2 | 5.09 | -1.3 | -0.886 | 1.85 | -0.383 | -0.018 | -24.66 | -22 | -0.23 | -19 | -16.41 | -14.5 | -13.6 | -10 | -0.152 | -0.35 | -0.571 | -0.316 | -0.23 | 0 | 0 |
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 287.1 | 185.3 | 178.5 | 173 | 149.8 | 144.6 | 139.8 | 105.5 | 102.8 | 93.23 | 93.76 | 89.09 | 82.2 | 46.82 | 46.24 | 10.38 | 10.2 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.34 | 0 | 3.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 513.4 | 496.5 | 515.4 | 511.6 | 309.5 | 297.6 | 287.4 | 185.3 | 178.4 | 172.9 | 149.8 | 144.5 | 0 | -3.34 | 13.08 | -3.34 | -3.34 | 0 | 0 | 0 | 0 | 0 | -0.03 | 8.67 | 5.78 |
| Total Liabilities & Total Equity | 1,920 | 1,868 | 1,961 | 2,025 | 1,103 | 1,019 | 961.9 | 558.3 | 380.7 | 336.2 | 296.1 | 292.5 | 266.5 | 184.5 | 173 | 130.6 | 117.4 | 195 | 187 | 75.01 | 67.7 | 50.16 | 48.84 | 20.65 | 34.92 |
| Total Liabilities & Shareholders' Equity | 1,920 | 1,868 | 1,961 | 2,025 | 1,103 | 1,019 | 961.9 | 558.3 | 380.7 | 336.2 | 296.1 | 292.5 | 266.5 | 184.5 | 173 | 130.6 | 117.4 | 195 | 187 | 75.01 | 67.7 | 50.16 | 48.84 | 20.65 | 34.92 |
| Total Investments | 0 | 0 | 0.3 | 0 | 1.1 | 0 | 0.044 | 0 | 0.015 | 0 | -3.44 | -5.34 | -6.63 | -4.77 | 0 | 0 | -2.45 | 0 | -4.19 | 0 | -2.34 | 0 | 0 | 0 | 0 |
| Total Debt | 660.3 | 639.9 | 611.2 | 635.2 | 311.8 | 334.2 | 341.2 | 52.27 | 67.75 | 75.54 | 40.88 | 37.7 | 48.71 | 27.2 | 28.65 | 19.09 | 18.47 | 23.27 | 31.94 | 2.77 | 0.528 | 30.57 | 0.662 | 0 | 0 |
| Net Debt | 346.4 | 332.9 | 252.4 | 168.8 | 111.5 | 171.7 | 197.1 | -16.03 | 15.29 | 25.44 | -38.11 | -22.71 | -5.61 | -24.81 | -6 | -7.61 | -11.15 | -10.17 | 8.62 | -7.9 | -10.91 | 24.54 | -5.58 | 0 | -3.72 |