| Period Ending: | 2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 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 03-31 |
1995 03-31 |
1994 03-31 |
1993 03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2023-02-28 | 2022-03-01 | 2021-03-02 | 2020-03-04 | 2019-03-06 | 2017-12-31 | 2016-12-31 | 2007-03-16 | 2006-03-16 | 2005-03-16 | 2004-03-15 | 2003-03-31 | 2002-04-01 | 2001-04-02 | 2000-03-30 | 1999-03-31 | 1998-03-31 | 1996-03-31 | 1995-03-31 | 1994-03-31 | 1993-03-31 |
| Total Current Assets | 337.4 | 322.7 | 266.4 | 256.7 | 285.5 | 248.7 | 224.6 | 254.1 | 203 | 190.4 | 133.1 | 127.7 | 116.2 | 116.8 | 124.3 | 137.9 | 79.6 | 61 | 46.1 | 34.8 | 34 |
| Cash and Short Term Investments | 2.27 | 5.7 | 5.5 | 5.69 | 9.89 | 9.23 | 3.28 | 0.913 | 9.49 | 0.066 | 0.168 | 0.131 | 8.19 | 0.034 | 0.259 | 6.61 | 2.7 | 1.5 | 6.4 | 1.1 | 1.6 |
| Cash & Equivalents | 2.27 | 5.7 | 5.5 | 5.69 | 9.89 | 9.23 | 3.28 | 0.913 | 9.49 | 0.066 | 0.168 | 0.131 | 8.19 | 0.034 | 0.259 | 6.61 | 2.7 | 1.5 | 6.4 | 1.1 | 1.6 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 240.5 | 249.7 | 209.1 | 199 | 210.7 | 208 | 191.5 | 183.5 | 154.8 | 152.7 | 107.2 | 103.5 | 91.12 | 103.5 | 111.7 | 117.1 | 67.58 | 46.5 | 29 | 25.4 | 23.5 |
| Inventory | 8.41 | 9.55 | 8.95 | 7.19 | 7.32 | 8.79 | 7.79 | 7.77 | 3.69 | 5.36 | 5.01 | 5.6 | 3.83 | 4.31 | 6.08 | 5.21 | 4.2 | 4.4 | 1.9 | 1.9 | 1.4 |
| Other Current Assets | 86.25 | 57.72 | 42.91 | 44.89 | 57.63 | 22.66 | 21.98 | 61.99 | 34.97 | 32.23 | 20.77 | 18.52 | 13.11 | 8.96 | 6.32 | 8.95 | 5.12 | 8.6 | 8.8 | 6.4 | 7.5 |
| Total Assets | 1,381 | 1,270 | 1,180 | 1,140 | 910.5 | 820.6 | 639.4 | 903.4 | 607.4 | 560.2 | 441.8 | 438.5 | 417.5 | 420.2 | 409 | 426.5 | 233.8 | 177.6 | 146.1 | 103.4 | 89.4 |
| Total Non-Current Assets | 1,044 | 947.3 | 913.1 | 883.4 | 625 | 571.9 | 414.9 | 649.2 | 404.4 | 369.8 | 308.7 | 310.8 | 301.2 | 303.5 | 284.7 | 288.6 | 154.2 | 116.6 | 100 | 68.6 | 55.4 |
| Property, Plant and Equipment | 916.3 | 813.2 | 788.9 | 768.4 | 518.7 | 463.9 | 309.7 | 529 | 306.8 | 275.6 | 222.2 | 226.5 | 214.3 | 218.9 | 206.3 | 216.9 | 136.1 | 107 | 90.3 | 58.6 | 50.1 |
| Goodwill and Intangible Assets | 83 | 83.35 | 84.73 | 84.92 | 86.62 | 88.45 | 85.28 | 94.31 | 72.14 | 74.2 | 74.18 | 71.98 | 68.88 | 67.5 | 70.16 | 64.81 | 12.6 | 6.6 | 6.8 | 6.2 | 3 |
| Goodwill | 59.22 | 59.22 | 59.22 | 57.71 | 57.71 | 57.71 | 55.51 | 94.31 | 72.14 | 74.2 | 74.18 | 71.98 | 68.88 | 67.5 | 70.16 | 64.81 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 23.78 | 24.13 | 25.51 | 27.21 | 28.91 | 30.74 | 29.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.6 | 6.6 | 6.8 | 6.2 | 3 |
| Long Term Investments | 0 | -24.3 | -25.16 | -20.69 | -19.98 | 0 | 0 | -25.55 | -9.05 | -14.15 | -10.17 | 5.82 | 5.82 | 5.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 8.55 | 24.3 | 25.16 | 20.69 | 19.98 | 0 | 0 | 25.55 | 9.05 | 14.15 | 10.17 | 5.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 36.21 | 50.83 | 39.5 | 30.06 | 19.61 | 19.5 | 19.85 | 25.92 | 25.45 | 19.97 | 12.28 | 1.22 | 12.25 | 11.24 | 8.21 | 6.89 | 5.5 | 3 | 2.9 | 3.8 | 2.3 |
| Total Current Liabilities | 462.1 | 402.8 | 359.3 | 305.5 | 264.3 | 298.5 | 205.5 | 237 | 164.8 | 155.9 | 95.98 | 101.7 | 65.16 | 43.92 | 36.5 | 39.61 | 34.8 | 41.6 | 35.4 | 32.1 | 25.4 |
| Accounts Payable | 111.2 | 126.9 | 83.62 | 68.92 | 63.81 | 80.56 | 60.51 | 47.77 | 28.17 | 25.64 | 14.61 | 16.66 | 15.4 | 19.06 | 17.44 | 17.09 | 8.6 | 9.3 | 4.4 | 4.2 | 7.9 |
| Notes Payable/Short Term Debt | 229.1 | 173.5 | 181.9 | 150.1 | 113.1 | 132.3 | 58.12 | 70.59 | 28.9 | 24.73 | 27.99 | 45.39 | 23.49 | 4.44 | 1.18 | 0.869 | 10.9 | 13.3 | 14.1 | 16 | 10.4 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 8.55 | 0 | 0 | 85.15 | 80.52 | 82.07 | 0 | 31.7 | 26.7 | 70.57 | 17.49 | 14.38 | 12.68 | 11.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 113.2 | 102.4 | 93.75 | 1.31 | 6.86 | 3.54 | 86.83 | 86.93 | 81.07 | 35 | 35.89 | 25.22 | 13.59 | 8.7 | 17.87 | 21.65 | 15.3 | 19 | 16.9 | 11.9 | 7.1 |
| Total Liabilities | 1,136 | 991.8 | 918.7 | 909.3 | 672.1 | 861.7 | 676.6 | 647.3 | 375 | 326.8 | 274.6 | 280.1 | 261.9 | 263.3 | 247.5 | 272.9 | 105.3 | 121.8 | 92 | 90 | 82 |
| Total Non-Current Liabilities | 673.8 | 589 | 559.5 | 603.8 | 407.8 | 563.2 | 471.1 | 410.3 | 210.1 | 170.9 | 178.6 | 178.5 | 196.7 | 219.4 | 211 | 233.3 | 69.5 | 74.3 | 52.7 | 54.5 | 54.3 |
| Total Long Term Debt | 590.4 | 495.4 | 464.3 | 520.9 | 311.5 | 473.2 | 372.9 | 253.8 | 117.7 | 105 | 121.6 | 131.5 | 151.5 | 179.9 | 181.3 | 202.4 | 52.1 | 65.2 | 46.1 | 49.9 | 51.6 |
| Deferred Tax Liabilities Non-Current | 9.72 | 24.3 | 25.16 | 20.69 | 19.98 | 15.63 | 35.79 | 114.7 | 54.62 | 68.97 | 56.1 | 48.35 | 41.85 | 36.9 | 26.53 | 28.82 | 17.4 | 9.1 | 6.6 | 4.6 | 2.7 |
| Deferred Revenue Non-Current | 0 | 54.82 | 55.42 | 56.91 | -154.5 | 59.99 | 48.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 232.8 | 212 | 212.2 | 212.9 | 13.6 | 21.13 | 0 | 1.51 | 2.66 | 3.92 | 3.43 | 2.58 | 14.73 | 1.68 | 1.76 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -159.1 | -197.5 | -197.6 | -207.7 | 217.3 | -6.78 | 13.89 | 40.29 | 35.14 | -7.04 | -2.55 | -3.95 | -11.42 | 0.903 | 1.47 | 1.99 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 245.6 | 278.3 | 260.9 | 230.8 | 238.4 | -41.1 | -37.17 | 256.1 | 232.4 | 233.4 | 167.2 | 158.4 | 155.6 | 156.9 | 161.5 | 153.7 | 128.5 | 55.8 | 54.1 | 13.4 | 7.4 |
| Non-Controlling Interest | 3.32 | 1.72 | 1.45 | 0.628 | 3.5 | 2.29 | 2.17 | 3.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 242.3 | 276.6 | 259.4 | 230.2 | 234.9 | -43.39 | -39.33 | 252.5 | 232.4 | 233.4 | 167.2 | 158.4 | 155.6 | 156.9 | 161.5 | 153.7 | 128.5 | 55.8 | 54.1 | 13.4 | 7.4 |
| Retained Earnings | -32.02 | 8.44 | -2.43 | -20.98 | -17.34 | -43.46 | -39.4 | 130.4 | 110.3 | 100.8 | 84.41 | 76.77 | 75.67 | 76.8 | 74.73 | 63.35 | 42.6 | 22.3 | 21.5 | 13.2 | 7.2 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | -379.8 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0.515 | 0.505 | 0.497 | 0.49 | 0.484 | 0.064 | 0.064 | 0.19 | 0.189 | 0.187 | 0.165 | 0.164 | 0.163 | 0.162 | 0.161 | 0.16 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 273.8 | 267.6 | 261.3 | 250.7 | 251.7 | 0.001 | 0.001 | 121.9 | 122 | 132.4 | 82.66 | 81.64 | 80.89 | 80.41 | 86.63 | 90.16 | 85.9 | 33.5 | 32.6 | 0.2 | 0.2 |
| Total Liabilities & Total Equity | 1,381 | 1,270 | 1,180 | 1,140 | 910.5 | 820.6 | 639.4 | 903.4 | 607.4 | 560.2 | 441.8 | 438.5 | 417.5 | 420.2 | 409 | 426.5 | 233.8 | 177.6 | 146.1 | 103.4 | 89.4 |
| Total Liabilities & Shareholders' Equity | 1,381 | 1,270 | 1,180 | 1,140 | 910.5 | 820.6 | 639.4 | 903.4 | 607.4 | 560.2 | 441.8 | 438.5 | 417.5 | 420.2 | 409 | 426.5 | 233.8 | 177.6 | 146.1 | 103.4 | 89.4 |
| Total Investments | 0 | -24.3 | -25.16 | -20.69 | -19.98 | 0 | 0 | 0 | 0 | 0 | 0 | 5.82 | 5.82 | 5.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 819.5 | 668.9 | 646.2 | 671 | 424.6 | 605.5 | 431 | 322.9 | 143.9 | 125.8 | 149.6 | 174.3 | 175 | 184.3 | 182.4 | 203.3 | 63 | 78.5 | 60.2 | 65.9 | 62 |
| Net Debt | 817.2 | 663.2 | 640.7 | 665.4 | 414.7 | 596.3 | 427.7 | 322 | 134.5 | 125.7 | 149.4 | 174.2 | 166.8 | 184.3 | 182.2 | 196.7 | 60.3 | 77 | 53.8 | 64.8 | 60.4 |