| Period Ending: | 2025 09-30 |
2024 09-30 |
2023 09-30 |
2022 09-30 |
2021 09-30 |
2020 09-30 |
2019 09-30 |
2018 09-30 |
2017 09-30 |
2016 09-30 |
2015 09-30 |
2014 09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-21 | 2024-11-22 | 2023-11-20 | 2022-12-02 | 2021-11-19 | 2020-11-24 | 2019-11-22 | 2018-11-21 | 2017-11-17 | 2016-12-19 | 2015-09-30 | 2014-09-30 |
| Total Current Assets | 243.7 | 255.4 | 936.7 | 1,621 | 1,037 | 1,438 | 797 | 725 | 790 | 730 | 477.3 | 544.7 |
| Cash and Short Term Investments | 51.6 | 68.3 | 756.6 | 23.4 | 122.6 | 760 | 159 | 96 | 201 | 172 | 0.3 | 0 |
| Cash & Equivalents | 51.6 | 68.3 | 409.1 | 23.4 | 122.6 | 760 | 159 | 96 | 201 | 172 | 0.2 | 0 |
| Short Term Investments | 0 | 0 | 347.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
| Receivables | 89.6 | 86.4 | 81.3 | 66.1 | 65.3 | 433 | 401 | 409 | 385 | 363 | 334.6 | 388 |
| Inventory | 42.6 | 39.7 | 33.3 | 29.4 | 27.4 | 199 | 194 | 176 | 175 | 139 | 125.6 | 133 |
| Other Current Assets | 59.9 | 61 | 65.5 | 1,502 | 821.8 | 46 | 43 | 44 | 29 | 56 | 16.8 | 23.7 |
| Total Assets | 2,670 | 2,439 | 2,890 | 3,417 | 3,191 | 3,051 | 2,064 | 1,854 | 1,915 | 1,825 | 977.9 | 1,082 |
| Total Non-Current Assets | 2,427 | 2,183 | 1,953 | 1,796 | 2,154 | 1,613 | 1,267 | 1,129 | 1,125 | 1,095 | 500.6 | 537.8 |
| Property, Plant and Equipment | 1,466 | 1,257 | 1,085 | 916.7 | 785.9 | 874 | 498 | 420 | 391 | 324 | 253.5 | 272.4 |
| Goodwill and Intangible Assets | 740.5 | 705.6 | 680.6 | 663.1 | 642.3 | 529 | 504 | 448 | 335 | 267 | 171 | 174.2 |
| Goodwill | 658 | 615.3 | 578 | 548.2 | 512.8 | 445 | 430 | 381 | 330 | 264 | 169.4 | 167.9 |
| Intangible Assets | 82.5 | 90.3 | 102.6 | 114.9 | 129.5 | 84 | 74 | 67 | 5 | 3 | 1.6 | 6.3 |
| Long Term Investments | 4.3 | 0 | 0 | 12.6 | 47 | 44 | 34 | 31 | 30 | 60 | 28.9 | 44 |
| Deferred Tax Assets | 38.3 | 0 | 0 | 61.6 | 14 | 34 | 123 | 138 | 281 | 389 | 7.8 | 8.1 |
| Other Long Term Assets | 177.2 | 220.4 | 187.8 | 141.7 | 664.7 | 132 | 108 | 92 | 88 | 55 | 39.4 | 39.1 |
| Total Current Liabilities | 347.4 | 353.9 | 362.3 | 919.4 | 568.7 | 444 | 423 | 411 | 478 | 400 | 298.6 | 293.5 |
| Accounts Payable | 118.9 | 117.4 | 118.7 | 45 | 38.6 | 189 | 171 | 178 | 192 | 177 | 174 | 177.5 |
| Notes Payable/Short Term Debt | 72.6 | 68.4 | 65.3 | 199.9 | 48.3 | 36 | 15 | 30 | 90 | 19 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 19 | 26 | 24.1 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 155.9 | 168.1 | 178.3 | 674.5 | 481.8 | 219 | 237 | 203 | 189 | 185 | 98.6 | 91.9 |
| Total Liabilities | 2,332 | 2,253 | 2,687 | 3,110 | 3,056 | 3,127 | 2,322 | 2,212 | 2,032 | 2,155 | 360.8 | 357.7 |
| Total Non-Current Liabilities | 1,984 | 1,899 | 2,324 | 2,191 | 2,488 | 2,683 | 1,899 | 1,801 | 1,554 | 1,755 | 62.2 | 64.2 |
| Total Long Term Debt | 1,595 | 1,557 | 2,008 | 1,944 | 2,025 | 2,263 | 1,382 | 1,339 | 1,092 | 730 | 4.2 | 4.4 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 26 | 1 | 0 | 0 | 0 | 2 | 23.8 | 18.2 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 544.6 | 487 | 446.2 | 419 | 385.4 | 301 | 55 | 47 | 58 | 6 | 4.2 | 4.4 |
| Other Long Term Liabilities | -154.9 | -144.8 | -130.3 | -172.3 | 51.3 | 118 | 462 | 415 | 404 | 1,017 | 30 | 37.2 |
| Total Equity | 338.5 | 185.6 | 203.2 | 306.6 | 134.5 | -76 | -258 | -358 | -117 | -330 | 617.1 | 724.8 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 338.5 | 185.6 | 203.2 | 306.6 | 134.5 | -76 | -258 | -358 | -117 | -330 | 617.1 | 724.8 |
| Retained Earnings | 273.6 | 123.2 | 140.7 | 282 | 90 | -110 | -284 | -399 | -167 | 0 | 0 | 0 |
| Accumulated Other Earnings | 5.2 | 9.9 | 13.2 | -21.3 | 7.5 | 8 | 11 | 32 | 43 | -3 | -60.6 | -26.6 |
| Common Stock | 1.3 | 1.3 | 1.3 | 1.8 | 1.8 | 2 | 2 | 2 | 2 | 2 | 0 | 751.4 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 58.4 | 51.2 | 48 | 44.1 | 35.2 | 24 | 13 | 7 | 5 | -329 | 0 | 0 |
| Total Liabilities & Total Equity | 2,670 | 2,439 | 2,890 | 3,417 | 3,191 | 3,051 | 2,064 | 1,854 | 1,915 | 1,825 | 977.9 | 1,082 |
| Total Liabilities & Shareholders' Equity | 2,670 | 2,439 | 2,890 | 3,417 | 3,191 | 3,051 | 2,064 | 1,854 | 1,915 | 1,825 | 977.9 | 1,082 |
| Total Investments | 4.3 | 0 | 347.5 | 12.6 | 47 | 44 | 34 | 31 | 30 | 60 | 29 | 44 |
| Total Debt | 1,667 | 1,625 | 2,074 | 2,144 | 2,073 | 2,299 | 1,397 | 1,369 | 1,182 | 749 | 4.2 | 4.4 |
| Net Debt | 1,616 | 1,557 | 1,665 | 2,121 | 1,951 | 1,538 | 1,238 | 1,273 | 981 | 577 | 4.2 | 4.4 |