| 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 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-28 | 2024-02-23 | 2023-02-24 | 2022-02-25 | 2021-02-26 | 2020-03-02 | 2019-03-11 | 2018-03-14 | 2017-03-14 | 2016-03-04 | 2015-03-11 | 2014-03-03 | 2013-03-01 | 2012-02-29 | 2011-03-14 | 2010-03-15 | 2009-03-31 | 2008-03-17 | 2007-03-15 | 2006-03-14 | 2005-03-15 | 2004-03-08 | 2003-03-28 | 2002-03-12 | 2001-03-30 | 1999-12-31 |
| Total Current Assets | 1,124 | 1,080 | 877.6 | 619.2 | 470.8 | 375.7 | 396.8 | 361.4 | 235.2 | 231.7 | 197.2 | 184.9 | 175.2 | 212 | 228.6 | 193.6 | 241.2 | 378.7 | 475.1 | 395.4 | 405.6 | 329.9 | 379.6 | 311.2 | 467.5 | 235.5 |
| Cash and Short Term Investments | 571.3 | 506.1 | 432.2 | 294.9 | 203.5 | 139.9 | 178 | 133.4 | 70.79 | 78.89 | 30.75 | 46.29 | 44.99 | 46.88 | 45.74 | 45.02 | 37.69 | 83.88 | 203.7 | 165.2 | 187 | 108.2 | 185.6 | 124.2 | 168.2 | 3.53 |
| Cash & Equivalents | 123.5 | 167.3 | 185.6 | 294.9 | 203.5 | 139.9 | 178 | 133.4 | 70.79 | 78.89 | 30.75 | 46.29 | 44.99 | 46.88 | 45.74 | 45.02 | 37.69 | 83.88 | 140.5 | 71.42 | 168.5 | 93.25 | 150.7 | 124.2 | 168.2 | 3.53 |
| Short Term Investments | 447.8 | 338.9 | 246.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.2 | 93.8 | 18.52 | 14.97 | 34.99 | 0 | 0 | 0 |
| Receivables | 203.1 | 218 | 169.8 | 104.4 | 86.86 | 83.75 | 78.73 | 75.3 | 50.57 | 36.87 | 42.79 | 36.59 | 24.84 | 35.07 | 57.89 | 19.09 | 27.49 | 76.07 | 73.64 | 79.38 | 83.77 | 84.92 | 60.31 | 63.06 | 150.5 | 112.6 |
| Inventory | 282.2 | 306.5 | 242.4 | 195 | 161.1 | 140.4 | 129 | 120.5 | 113.9 | 115.9 | 104.1 | 95.79 | 100.2 | 120 | 109.7 | 114.6 | 150.1 | 169.3 | 160.1 | 110 | 116.3 | 124 | 115.3 | 105.3 | 122 | 83.33 |
| Other Current Assets | 66.89 | 49.4 | 33.3 | 24.93 | 19.37 | 11.68 | 11.05 | 32.18 | 0 | 0 | 19.58 | 6.24 | 5.16 | 10.06 | 15.35 | 14.93 | 25.89 | 49.46 | 37.66 | 40.8 | 18.48 | 12.73 | 18.33 | 18.62 | 26.85 | 36.06 |
| Total Assets | 1,349 | 1,282 | 1,014 | 753.2 | 624.6 | 548.1 | 548.4 | 488.2 | 302.2 | 288.3 | 227.7 | 233.5 | 222.2 | 269.2 | 280.9 | 250.6 | 455.2 | 669.9 | 754 | 661.4 | 688.9 | 585.6 | 669.5 | 551.4 | 672.3 | 422.8 |
| Total Non-Current Assets | 225.2 | 202 | 136 | 134 | 153.8 | 172.4 | 151.7 | 126.8 | 67.01 | 56.62 | 30.46 | 48.64 | 46.93 | 57.21 | 52.24 | 57 | 214 | 291.2 | 278.9 | 266.1 | 283.3 | 255.7 | 289.9 | 240.2 | 204.8 | 187.3 |
| Property, Plant and Equipment | 98.75 | 101.3 | 69.75 | 63.45 | 54.93 | 53.06 | 41.15 | 36.17 | 30.84 | 30.03 | 30.46 | 32.01 | 34.41 | 37.2 | 38.59 | 40.87 | 44.43 | 68.1 | 66.68 | 71.44 | 75.28 | 80.93 | 93.6 | 92.62 | 75.65 | 73.81 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | -6.91 | -6.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.04 | 60.32 | 62.87 | 64.44 | 66.89 | 53.82 | 53.88 | 63.4 | 73.2 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.12 | 46.77 | 0 | 46.77 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.93 | 13.55 | 62.87 | 17.67 | 66.89 | 53.82 | 53.88 | 63.4 | 73.2 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 6.91 | 6.72 | 6.86 | 6.94 | 0 | 0 | 0 | 0 | 0 | 0 | 156.7 | 0 | 0 | 0 | 0 | -8.93 | 0 | -18.62 | 0 | 0 |
| Deferred Tax Assets | 68.28 | 53.43 | 31.7 | 35.45 | 57.85 | 68.06 | 71.94 | 83.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.93 | 57.14 | 18.62 | 0 | 0 |
| Other Long Term Assets | 58.15 | 47.23 | 34.54 | 35.09 | 41.06 | 51.3 | 38.58 | 7.47 | 29.31 | 19.65 | 0 | 16.64 | 12.52 | 20.01 | 13.65 | 16.13 | 12.89 | 170.1 | 151.9 | 131.8 | 143.6 | 107.9 | 85.32 | 93.7 | 65.76 | 40.34 |
| Total Current Liabilities | 207.5 | 285.1 | 248.1 | 150.1 | 84.43 | 68.66 | 85 | 76.52 | 44.05 | 41.15 | 34.79 | 35.46 | 29.78 | 47.47 | 68.13 | 29.76 | 130 | 94 | 190.1 | 94.23 | 107.4 | 101.9 | 87.19 | 84.78 | 170.2 | 65.73 |
| Accounts Payable | 46.93 | 54.4 | 62.35 | 38.02 | 24.01 | 25.34 | 35.95 | 32.64 | 25 | 19.85 | 21.61 | 19.45 | 10.17 | 19.55 | 36.71 | 9.68 | 8.07 | 27.05 | 37.31 | 25.56 | 24.28 | 36.34 | 32.59 | 32.6 | 46.85 | 24.58 |
| Notes Payable/Short Term Debt | 1.34 | 1.51 | 1.23 | 0.979 | 0.756 | 0.399 | 0 | 0 | 0 | 0 | 14.53 | 0.471 | 0 | 0 | 0 | 0 | 83.21 | 0 | 74.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 6.16 | 4.3 | 0.887 | 0.654 | 0.294 | 0.462 | 0.273 | 0.24 | 0.143 | 0.196 | 0.417 | 0.278 | 0.495 | 0 | 1.5 | 0.337 | 281.9 | 3.91 | 3.02 | 4.53 | 7.11 | 12.82 | 0 | 0 | 0 |
| Deferred Revenue | 94.67 | 164.7 | 123.5 | 60.45 | 21.22 | 24.6 | 19.51 | 18.14 | 11.01 | 8.54 | 7.23 | 4.39 | 6.42 | 10.79 | 13.86 | 5.13 | 12.51 | 35.83 | 28.81 | 30.14 | 34.05 | 14.44 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 64.58 | 58.38 | 56.78 | 49.8 | 37.79 | 18.03 | 29.07 | 25.46 | 7.81 | 12.61 | -8.77 | 10.73 | 12.91 | 16.64 | 17.56 | 13.45 | 25.88 | -250.7 | 45.9 | 35.51 | 44.54 | 43.99 | 41.77 | 52.18 | 123.3 | 41.15 |
| Total Liabilities | 336 | 417.1 | 346.4 | 214.3 | 143 | 128.7 | 140.1 | 134.6 | 100.8 | 98.02 | 59.3 | 57.55 | 36.08 | 54.69 | 75.31 | 34.2 | 135.8 | 183.9 | 276.4 | 235.4 | 245.4 | 232.3 | 216.9 | 88.53 | 181 | 80.54 |
| Total Non-Current Liabilities | 128.5 | 132 | 98.25 | 64.14 | 58.59 | 60 | 55.11 | 58.09 | 56.72 | 56.87 | 24.51 | 22.09 | 6.3 | 7.22 | 7.18 | 4.45 | 5.81 | 89.92 | 86.29 | 141.2 | 138 | 130.5 | 129.8 | 3.75 | 10.78 | 14.81 |
| Total Long Term Debt | 42.33 | 43.67 | 45.19 | 46.41 | 47.39 | 48.15 | 47.76 | 47.71 | 47.59 | 47.59 | 0 | 14.53 | 0 | 0 | 0 | 0 | 0 | 79.92 | 76.89 | 125 | 125 | 125 | 125 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.96 | -0.674 | -0.679 | -0.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.05 | -11.18 | -7.7 | 0 | 0 | 0 | 7.39 | 10.24 |
| Deferred Revenue Non-Current | 43.5 | 46.21 | 31.31 | 7.98 | 1.84 | 4.65 | 3.07 | 1.96 | 0.674 | 0.679 | 0.449 | 0.322 | 0.456 | 1.49 | 2.42 | 0.563 | 1.87 | 0 | 5.05 | 11.18 | 7.7 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 43.67 | 45.19 | 46.41 | 47.39 | 48.15 | 48.55 | 47.76 | 47.71 | 47.59 | 47.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -1.03 | -3.11 | -24.65 | -37.65 | -38.79 | -41.34 | -43.48 | -37.34 | -38.45 | -38.3 | 24.51 | 7.24 | 5.84 | 5.73 | 4.76 | 3.88 | 3.94 | 10 | 9.4 | 16.18 | 12.99 | 5.47 | 4.76 | 3.75 | 3.39 | 4.57 |
| Total Equity | 1,013 | 864.9 | 667.3 | 539 | 481.6 | 419.4 | 408.3 | 353.6 | 201.5 | 190.3 | 168.4 | 176 | 186.1 | 214.6 | 205.6 | 216.4 | 319.4 | 486 | 477.6 | 426 | 443.5 | 353.2 | 452.5 | 462.9 | 491.4 | 342.3 |
| 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 |
| Total Stockholders' Equity | 1,013 | 864.9 | 667.3 | 539 | 481.6 | 419.4 | 408.3 | 353.6 | 201.5 | 190.3 | 168.4 | 176 | 186.1 | 214.6 | 205.6 | 216.4 | 319.4 | 486 | 477.6 | 426 | 443.5 | 353.2 | 452.5 | 462.9 | 491.4 | 342.3 |
| Retained Earnings | 470.3 | 319.5 | 118.9 | -22.72 | -91.97 | -140.2 | -157.3 | -204.7 | -331.7 | -336.2 | -350.9 | -339.6 | -322.5 | -288.4 | -293.5 | -275.9 | -198.5 | -1.81 | 9.58 | -31.19 | -27.33 | -101.5 | 12.37 | 38.52 | 58.68 | 0 |
| Accumulated Other Earnings | -6.21 | -1.85 | -1.97 | 1.76 | 3.44 | -0.258 | 0.448 | 2.18 | -2.28 | -1.43 | 1.28 | 5.74 | 5.02 | 4.78 | 6.23 | 5.14 | 35.42 | 10.21 | -0.871 | -8.11 | 14.6 | 4.49 | -6.27 | -15.18 | -4.88 | -5.53 |
| Common Stock | 0.032 | 0.033 | 0.033 | 0.033 | 0.034 | 0.033 | 0.033 | 0.032 | 0.03 | 0.116 | 0.113 | 0.11 | 0.108 | 0.107 | 0.106 | 0.104 | 0.103 | 0.103 | 0.101 | 0.101 | 0.1 | 0.099 | 0.098 | 0.097 | 0.097 | 0 |
| 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 |
| Additional Paid in Capital | 548.7 | 547.2 | 550.3 | 559.9 | 570.1 | 559.9 | 565.1 | 556.1 | 535.4 | 527.9 | 517.9 | 509.8 | 503.4 | 498.1 | 492.7 | 487.1 | 482.3 | 477.5 | 468.7 | 465.2 | 456.1 | 450.2 | 446.3 | 439.4 | 437.5 | 347.8 |
| Total Liabilities & Total Equity | 1,349 | 1,282 | 1,014 | 753.2 | 624.6 | 548.1 | 548.4 | 488.2 | 302.2 | 288.3 | 227.7 | 233.5 | 222.2 | 269.2 | 280.9 | 250.6 | 455.2 | 669.9 | 754 | 661.4 | 688.9 | 585.6 | 669.5 | 551.4 | 672.3 | 422.8 |
| Total Liabilities & Shareholders' Equity | 1,349 | 1,282 | 1,014 | 753.2 | 624.6 | 548.1 | 548.4 | 488.2 | 302.2 | 288.3 | 227.7 | 233.5 | 222.2 | 269.2 | 280.9 | 250.6 | 455.2 | 669.9 | 754 | 661.4 | 688.9 | 585.6 | 669.5 | 551.4 | 672.3 | 422.8 |
| Total Investments | 447.8 | 338.9 | 246.6 | 0 | 0 | 0 | 6.91 | 6.72 | 6.86 | 6.94 | 0 | 0 | 0 | 0 | 0 | 0 | 156.7 | 0 | 63.2 | 93.8 | 18.52 | 6.04 | 34.99 | -18.62 | 0 | 0 |
| Total Debt | 43.67 | 45.19 | 46.41 | 47.39 | 48.15 | 48.55 | 47.76 | 47.71 | 47.59 | 47.59 | 14.53 | 15 | 0 | 0 | 0 | 0 | 83.21 | 79.92 | 151.1 | 125 | 125 | 125 | 125 | 0 | 0 | 0 |
| Net Debt | -79.84 | -122.1 | -139.2 | -247.5 | -155.3 | -91.33 | -130.2 | -85.69 | -23.2 | -31.3 | -16.22 | -31.29 | -44.99 | -46.88 | -45.74 | -45.02 | 45.52 | -3.95 | 10.65 | 53.58 | -43.49 | 31.75 | -25.65 | -124.2 | -168.2 | -3.53 |