| Period Ending: | 2025 12-31 |
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 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-03-03 | 2025-03-04 | 2024-03-05 | 2023-03-07 | 2022-03-08 | 2021-03-09 | 2020-03-10 | 2019-03-12 | 2018-03-06 | 2017-03-07 | 2016-03-08 | 2015-03-10 | 2014-03-11 | 2013-03-12 | 2012-03-12 | 2011-03-08 | 2010-03-11 | 2009-03-11 | 2008-03-11 | 2007-03-15 | 2006-03-14 | 2005-03-15 | 2004-03-12 | 2003-03-28 | 2002-03-26 | 2001-03-30 | 2000-03-28 | 1999-03-26 | 1998-03-30 | 1997-03-31 | 1996-03-28 |
| Total Current Assets | 18.44 | 16.45 | 15.58 | 14.23 | 11.26 | 16.29 | 9.38 | 9.01 | 8.61 | 12.62 | 11.79 | 11.23 | 15.23 | 11.64 | 11.39 | 8.79 | 7.15 | 7.35 | 6.81 | 6.7 | 5.12 | 5.03 | 4.11 | 3.7 | 3.86 | 3.6 | 3.46 | 3.36 | 3.69 | 3.96 | 3.02 |
| Cash and Short Term Investments | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 4.21 | 2.88 | 1.49 | 7.57 | 4.01 | 4.01 | 1.33 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0 | 0 | 0.097 | 0 | 0 | 0.258 | 0 | 0.694 | 0 |
| Cash & Equivalents | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 4.21 | 2.88 | 1.49 | 7.57 | 4.01 | 4.01 | 1.33 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0 | 0 | 0.097 | 0 | 0 | 0.258 | 0 | 0.694 | 0 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 13.46 | 11.44 | 11.65 | 10.87 | 8.31 | 8.75 | 7.24 | 7.24 | 7.01 | 7.01 | 7.2 | 7.33 | 6.06 | 6.36 | 6.16 | 6.29 | 5.39 | 6.06 | 5.17 | 5.36 | 3.84 | 3.71 | 3.16 | 2.84 | 3 | 2.85 | 2.75 | 2.48 | 3.09 | 2.68 | 2.54 |
| Inventory | 3.36 | 3.41 | 3.11 | 2.33 | 1.92 | 1.01 | 1.01 | 0.876 | 0.906 | 0.746 | 0.771 | 0.771 | 0.722 | 0.728 | 0.692 | 0.608 | 0.716 | 0.741 | 0.802 | 0.82 | 0.843 | 0.693 | 0.592 | 0.481 | 0.45 | 0.403 | 0.39 | 0.361 | 0.338 | 0.303 | 0.3 |
| Other Current Assets | 1.62 | 1.6 | 0.821 | 1.02 | 1.03 | 6.53 | 1.13 | 0.895 | 0.697 | 0.658 | 0.944 | 1.65 | 0.887 | 0.545 | 0.531 | 0.565 | 1.04 | 0.545 | 0.84 | 0.518 | 0.44 | 0.462 | 0.352 | 0.383 | 0.318 | 0.347 | 0.313 | 0.257 | 0.265 | 0.283 | 0.177 |
| Total Assets | 695.4 | 633.5 | 588.2 | 510.6 | 458.9 | 407 | 363.5 | 345.1 | 332 | 320.5 | 313.5 | 304.3 | 282.5 | 282.5 | 274.2 | 259.9 | 248.8 | 240.4 | 211 | 196.1 | 172.3 | 156.1 | 127.5 | 118.4 | 113.4 | 116.4 | 108.6 | 102.5 | 98.85 | 96.74 | 90.46 |
| Total Non-Current Assets | 676.9 | 617 | 572.6 | 496.4 | 447.6 | 390.7 | 354.1 | 336.1 | 323.4 | 307.9 | 301.7 | 293.1 | 267.3 | 270.8 | 262.8 | 251.1 | 241.7 | 233.1 | 204.2 | 189.4 | 167.2 | 151 | 123.4 | 114.7 | 109.5 | 112.8 | 105.1 | 99.12 | 95.16 | 92.77 | 87.44 |
| Property, Plant and Equipment | 0 | 532.5 | 495.3 | 431.9 | 383.6 | 344.4 | 314 | 299.9 | 289.5 | 271.7 | 262.2 | 254 | 245 | 240.3 | 233 | 228.4 | 222 | 211.4 | 191.6 | 174.4 | 155.3 | 140 | 116.5 | 106.7 | 102.3 | 96.95 | 92.24 | 86.9 | 83.65 | 80.76 | 77.25 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.255 | -0.255 | -0.255 | -0.255 | 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 | 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 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0.255 | 0.255 | 0.255 | 0 | 0 | 0 | 0 | 0.255 | 0.255 | 0.255 | 0.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.96 | 34.75 | 54.17 | 50.49 | 46.02 | 34.59 | 32.42 | 29.81 | 0 | 3.71 | 0 | 0 | 13.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 676.7 | 84.23 | 77.09 | 64.46 | 63.97 | 46.3 | 40.15 | -0.704 | -0.859 | -17.95 | -10.98 | -6.88 | -12.3 | -1.9 | 0.042 | 22.75 | 15.96 | 21.71 | 12.54 | 1.6 | 11.87 | 11.08 | 6.93 | 7.98 | 7.23 | 15.83 | 12.9 | 12.22 | 11.51 | 12.02 | 10.2 |
| Total Current Liabilities | 27.63 | 18.29 | 18.14 | 16.98 | 20.09 | 11.99 | 15.16 | 10.84 | 9.14 | 8.18 | 6.2 | 5.93 | 7.84 | 5.47 | 5.28 | 5.33 | 14.61 | 14.2 | 21.36 | 5.92 | 24.65 | 21.16 | 14.05 | 5.49 | 4.84 | 5.76 | 3.93 | 2.37 | 3.2 | 3.49 | 7 |
| Accounts Payable | 8.42 | 9.53 | 10.87 | 10.77 | 6.71 | 6.54 | 3.45 | 3.03 | 3.14 | 3.67 | 1.77 | 1.59 | 1.76 | 1.12 | 1.11 | 1.25 | 0.892 | 2.01 | 3.16 | 1.63 | 2.64 | 1.8 | 1.74 | 0.739 | 0.478 | 1.17 | 0.601 | 0.29 | 0.551 | 0.376 | 0.343 |
| Notes Payable/Short Term Debt | 10.33 | 0 | 0 | 0 | 7.5 | 0 | 6.5 | 1.03 | 1.04 | 0.044 | 0.044 | 0.043 | 0.043 | 0.042 | 0.042 | 0.041 | 9.34 | 8.74 | 15.04 | 1.24 | 19.33 | 16.34 | 9.89 | 2.78 | 2.04 | 2.69 | 1.47 | 0 | 0.843 | 1.24 | 4.16 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.531 | 0 | 0 | 0 | 1.72 | 0.096 | 0 | 0.019 | 0.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.531 | 0 | 0 | 0 | 1.72 | 0.096 | 0 | 0.019 | 0.488 | 0 | 0 | 1.82 | -16.65 | 0 | -7.48 | 0 | 0 | -0.778 | 0 | 0 | 1.63 | 1.72 | 2.31 |
| Other Current Liabilities | 8.87 | 8.76 | 7.27 | 6.21 | 5.87 | 5.45 | 5.2 | 6.48 | 3.9 | 4.47 | 4.38 | 4.3 | 2.59 | 4.12 | 4.13 | 4.01 | 3.4 | 3.44 | 3.16 | 1.24 | 19.33 | 3.03 | 9.89 | 1.98 | 2.32 | 2.69 | 1.86 | 2.08 | 0.182 | 0.164 | 0.183 |
| Total Liabilities | 455 | 402.3 | 367 | 303.4 | 306.2 | 263.7 | 229.3 | 218.9 | 212.6 | 206.4 | 204.4 | 199.8 | 179 | 182.7 | 179 | 168.7 | 161.9 | 170.7 | 143.7 | 130.7 | 121.9 | 108 | 88.45 | 81.19 | 77.46 | 83.95 | 77.77 | 72.1 | 69.7 | 68.73 | 68.69 |
| Total Non-Current Liabilities | 412.9 | 384 | 348.9 | 286.4 | 286.1 | 251.7 | 214.2 | 208.1 | 203.5 | 198.2 | 198.2 | 193.8 | 171.2 | 177.2 | 173.7 | 163.3 | 147.3 | 156.5 | 122.3 | 124.8 | 97.2 | 86.8 | 74.5 | 75.7 | 72.7 | 69.4 | 74.1 | 69.72 | 66.5 | 65.24 | 61.69 |
| Total Long Term Debt | 221.9 | 205.6 | 180 | 139.5 | 138.9 | 123.6 | 94.53 | 93.33 | 90.1 | 84.61 | 87.03 | 84.84 | 84.89 | 84.93 | 84.97 | 85.13 | 62.78 | 83.61 | 58.47 | 61.09 | 39.84 | 35.57 | 29.91 | 32.65 | 32.69 | 149 | 32.77 | 32 | 32 | 32 | 32 |
| Deferred Tax Liabilities Non-Current | 67.28 | 61.16 | 55.23 | 47.9 | 49.59 | 43.54 | 40.43 | 36.96 | 34.75 | 54.17 | 50.49 | 46.02 | 34.59 | 32.42 | 29.81 | 0 | 22.51 | 19.55 | 16.96 | 15.53 | 13.42 | 12.53 | 10.58 | 10.49 | 8.52 | 15.12 | 12.11 | 10.97 | 9.81 | 9.74 | 7.75 |
| Deferred Revenue Non-Current | 22.36 | 20.55 | 18.85 | 14.91 | 12.82 | 10.33 | 7.84 | 6.85 | 6.32 | 7.1 | 7.5 | 10.71 | 11.64 | 12.95 | 13.76 | 0 | 10.44 | 0 | 0 | 0.203 | -51.43 | 0 | -38.4 | 0 | 0 | -54.82 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.3 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 101.4 | 96.73 | 94.79 | 84.15 | 84.87 | 74.28 | 71.38 | 70.97 | 72.3 | 52.37 | 53.2 | 52.27 | 40.06 | 46.88 | 45.13 | 78.21 | 62.02 | 53.34 | 46.87 | 47.97 | 95.37 | 38.69 | 72.41 | 32.56 | 31.49 | -156.2 | 29.22 | 26.76 | 24.69 | 23.49 | 21.93 |
| Total Equity | 240.3 | 231.2 | 221.2 | 207.2 | 152.6 | 143.3 | 134.2 | 126.2 | 119.4 | 114.1 | 109.1 | 104.6 | 103.5 | 99.83 | 95.27 | 91.26 | 86.92 | 69.77 | 67.27 | 65.36 | 50.41 | 48.04 | 39.06 | 37.22 | 35.89 | 32.44 | 30.83 | 30.38 | 29.15 | 28 | 21.77 |
| Non-Controlling Interest | 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 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 240.3 | 231.2 | 221.2 | 207.2 | 152.6 | 143.3 | 134.2 | 126.2 | 119.4 | 114.1 | 109.1 | 104.6 | 103.5 | 99.83 | 95.27 | 91.26 | 86.92 | 69.77 | 67.27 | 65.36 | 50.41 | 48.04 | 39.06 | 37.22 | 35.89 | 32.44 | 30.83 | 30.38 | 29.15 | 28 | 21.77 |
| Retained Earnings | 100.4 | 93.1 | 85 | 72.96 | 64.39 | 57.32 | 50.21 | 44.89 | 40.2 | 35.55 | 31.75 | 27.01 | 22.97 | 20.53 | 18.15 | 15.78 | 13.35 | 11.89 | 10.99 | 9.9 | 8.63 | 7.19 | 5.82 | 4.89 | 4.42 | 4.23 | 3.42 | 3.09 | 2.7 | 2.23 | 1.84 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -78.93 | -73.75 | -68.84 | -64.27 | -59.81 | -54.67 | -50.26 | -46.07 | -42.37 | -38.54 | -34.59 | -0.28 | -0.101 | -0.233 | -0.169 | -22.62 | -21 | -19.45 | -18.4 | -17.16 | -15.69 | -14.33 | -13.16 | -11.89 |
| Common Stock | 140 | 138.1 | 136.2 | 134.2 | 88.23 | 85.94 | 83.98 | 81.31 | 79.2 | 78.51 | 77.32 | 77.56 | 80.55 | 79.3 | 77.11 | 0 | 0 | 57.88 | 56.57 | 55.56 | 42.02 | 41.01 | 33.23 | 32.33 | 31.47 | 28.9 | 28.1 | 27.29 | 26.45 | 7.25 | 6.37 |
| Preferred Stock | 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 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.75 | 0 | 0 | 59.81 | 54.67 | 0 | 46.07 | 75.48 | 73.57 | 57.88 | 0 | 0 | 42.02 | 0 | 0 | 0 | 0 | -0.688 | -0.688 | 0 | 0 | 18.52 | 13.55 |
| Total Liabilities & Total Equity | 695.4 | 633.5 | 588.2 | 510.6 | 458.9 | 407 | 363.5 | 345.1 | 332 | 320.5 | 313.5 | 304.3 | 282.5 | 282.5 | 274.2 | 259.9 | 248.8 | 240.4 | 211 | 196.1 | 172.3 | 156.1 | 127.5 | 118.4 | 113.4 | 116.4 | 108.6 | 102.5 | 98.85 | 96.74 | 90.46 |
| Total Liabilities & Shareholders' Equity | 695.4 | 633.5 | 588.2 | 510.6 | 458.9 | 407 | 363.5 | 345.1 | 332 | 320.5 | 313.5 | 304.3 | 282.5 | 282.5 | 274.2 | 259.9 | 248.8 | 240.4 | 211 | 196.1 | 172.3 | 156.1 | 127.5 | 118.4 | 113.4 | 116.4 | 108.6 | 102.5 | 98.85 | 96.74 | 90.46 |
| Total Investments | 0.255 | 0.255 | 0.255 | 0 | 0 | 0 | 0 | 0.255 | 0.255 | 0.255 | 0.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 232.2 | 205.6 | 180 | 139.5 | 146.4 | 123.6 | 101 | 94.36 | 91.14 | 84.65 | 87.31 | 84.89 | 84.93 | 84.97 | 85.02 | 85.17 | 82.57 | 92.35 | 73.5 | 62.34 | 59.17 | 51.91 | 39.81 | 35.43 | 34.73 | 35.41 | 34.23 | 32 | 32.84 | 33.24 | 36.16 |
| Net Debt | 232.2 | 205.6 | 180 | 139.5 | 146.4 | 123.6 | 101 | 94.36 | 91.14 | 80.44 | 84.43 | 83.4 | 77.36 | 80.96 | 81.01 | 83.85 | 82.57 | 92.35 | 73.5 | 62.34 | 59.17 | 51.75 | 39.81 | 35.43 | 34.63 | 35.41 | 34.23 | 31.74 | 32.84 | 32.54 | 36.16 |