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: | 2025-03-31 | 2024-03-26 | 2023-03-29 | 2022-03-30 | 2021-03-30 | 2020-03-27 | 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 | 2003-06-30 | 2001-12-31 | 2000-12-31 | 1999-12-31 |
Total Current Assets | 648.6 | 586 | 441 | 459.4 | 473.4 | 394.3 | 380 | 446.7 | 454.5 | 483.2 | 444.9 | 478 | 418.1 | 274.6 | 232.8 | 210.3 | 76.4 | 49.73 | 42.19 | 22.49 | 29.97 | 9.07 | 0.99 | 0.073 | 0.085 | 1.1 |
Cash and Short Term Investments | 351.2 | 237.8 | 148.4 | 196.4 | 264.2 | 205.6 | 213.8 | 236.6 | 266.3 | 289.6 | 360.3 | 419.8 | 365.2 | 233.2 | 198.7 | 186.9 | 44.24 | 8.95 | 4.88 | 4.52 | 28.13 | 8.98 | 0.487 | 0.047 | 0.076 | 1.08 |
Cash & Equivalents | 327.2 | 224.8 | 129.8 | 172.5 | 220.5 | 182.8 | 206 | 200.8 | 252.2 | 282.9 | 353.3 | 409.7 | 306.1 | 169.5 | 146.3 | 160.7 | 43.78 | 7.76 | 4.88 | 4.52 | 13.13 | 8.98 | 0.487 | 0.047 | 0.076 | 1.08 |
Short Term Investments | 24 | 13 | 18.6 | 23.9 | 43.7 | 22.8 | 7.8 | 35.8 | 14.1 | 6.7 | 6.99 | 10.13 | 59.11 | 63.69 | 52.32 | 26.2 | 0.465 | 1.2 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 |
Receivables | 46.7 | 53.13 | 0 | 0 | 34.7 | 42 | 2.3 | 3.2 | 44.9 | 58.7 | 0 | 11.2 | 7.65 | 6.15 | 5.75 | 2.37 | 4.85 | 3.04 | 6.37 | 4.83 | 0.112 | 0.048 | 0.039 | 0.02 | 0.009 | 0.01 |
Inventory | 232.8 | 271.2 | 234.2 | 199 | 148.5 | 126.9 | 110.2 | 161.2 | 131.7 | 126.1 | 55.36 | 37.97 | 42.05 | 33.22 | 25.23 | 20.03 | 26.67 | 36.22 | 29.55 | 9.99 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 17.9 | 23.87 | 58.4 | 64 | 26 | 19.8 | 53.7 | 45.7 | 11.6 | 8.8 | 29.23 | 9.07 | 3.21 | 2.12 | 3.14 | 1.06 | 0.636 | 1.52 | 1.39 | 3.15 | 1.73 | 0.038 | 0.463 | 0.005 | 0 | 0.012 |
Total Assets | 5,336 | 4,001 | 3,674 | 3,622 | 3,636 | 3,396 | 3,265 | 3,314 | 2,492 | 2,462 | 879.5 | 898 | 753.9 | 599.2 | 528.4 | 360.3 | 209.3 | 175.8 | 157.2 | 126.2 | 75.88 | 28.42 | 6.02 | 7.73 | 0.404 | 5.41 |
Total Non-Current Assets | 4,688 | 3,415 | 3,233 | 3,162 | 3,163 | 3,002 | 2,885 | 2,867 | 2,038 | 1,979 | 434.6 | 420 | 335.8 | 324.6 | 295.6 | 149.9 | 132.9 | 126.1 | 115 | 103.7 | 45.91 | 19.36 | 5.03 | 7.66 | 0.319 | 4.3 |
Property, Plant and Equipment | 4,618 | 3,360 | 3,174 | 3,108 | 3,101 | 2,933 | 2,813 | 2,753 | 1,918 | 1,859 | 428.8 | 417.3 | 334.7 | 324.6 | 295.6 | 149.9 | 132.9 | 126.1 | 113.9 | 102.5 | 45.91 | 18.67 | 5.03 | 7.66 | 0.318 | 4.19 |
Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 241.7 | 295.3 | 403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 241.7 | 241.7 | 348.2 | 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 | 53.66 | 54.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.48 | 20.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.109 |
Deferred Tax Assets | 12.2 | 8.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -328.8 | -423.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Assets | 57.3 | 46.15 | 59.4 | 53.6 | 61.8 | 68.8 | 71.9 | 113.7 | 119.5 | 119.8 | -235.8 | 2.7 | 1.06 | 0 | 0 | 0 | 0 | 0 | 1.17 | 1.18 | -0 | 0.685 | 0.003 | 0.001 | 0.001 | 0 |
Total Current Liabilities | 430.9 | 247.9 | 181.9 | 157.4 | 146.9 | 127.3 | 124.9 | 106.7 | 99.6 | 99.9 | 33.39 | 25.27 | 40.37 | 23.51 | 18.19 | 13.54 | 13.38 | 10.54 | 10.46 | 9.51 | 0.943 | 2.73 | 0.123 | 0.166 | 0.042 | 0.031 |
Accounts Payable | 191.6 | 167.8 | 147.6 | 137.6 | 117.7 | 118.3 | 117.6 | 87.3 | 75.6 | 77.3 | 41.3 | 20.03 | 21.07 | 11.68 | 14.39 | 11.18 | 10.92 | 7.91 | 5.76 | 5.32 | 0.943 | 0.536 | 0.123 | 0.133 | 0.035 | 0 |
Notes Payable/Short Term Debt | 15.27 | 0 | 0.4 | 0.4 | 0.5 | 0.8 | 2.6 | 8.4 | 3.6 | 5.3 | 6.3 | 0 | 0 | 0 | 0 | 0 | 0.332 | 2.07 | 4.7 | 4.19 | 0 | 2.2 | 0 | 0.007 | 0.007 | 0 |
Tax Payables | 50.5 | 40.09 | 0.7 | 0 | 15.5 | 0 | 6.2 | 5.7 | 1.5 | 0 | 0 | 1.78 | 15.5 | 6.12 | 3.37 | 1.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 116.5 | 0 | 0 | 0 | 0 | 0 | -1.7 | 15.1 | 18 | 7.1 | -6.3 | -7.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 57 | 40.01 | 33.2 | 19.4 | 13.2 | 8.2 | 0.2 | -9.8 | 0.9 | 10.2 | -7.91 | 10.81 | 3.8 | 5.7 | 0.428 | 0.37 | 2.13 | 0.562 | -0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0.031 |
Total Liabilities | 1,752 | 1,078 | 953.1 | 885.9 | 785 | 701.2 | 662.9 | 632.6 | 732.8 | 738 | 96.18 | 86.08 | 93.38 | 65.67 | 69.39 | 40.08 | 29.56 | 34.69 | 21.82 | 48.56 | 0.993 | 2.73 | 1.89 | 7.23 | 0.065 | 0.031 |
Total Non-Current Liabilities | 1,321 | 829.8 | 771.2 | 728.5 | 638.1 | 573.9 | 538 | 525.9 | 633.2 | 638.1 | 62.79 | 60.81 | 53.01 | 42.16 | 51.19 | 26.55 | 16.18 | 24.15 | 11.36 | 39.04 | 0.05 | 2.73 | 1.77 | 7.06 | 0.023 | 0 |
Total Long Term Debt | 271.4 | 0.597 | 0 | 0 | 0 | 0 | 0 | -44.6 | 308.6 | 330.2 | 308.1 | 226.7 | 0 | 0 | 0 | 0 | 0 | 7.8 | 7.37 | 36.94 | 0 | 0 | 1.77 | 6.44 | 0.011 | 0 |
Deferred Tax Liabilities Non-Current | 760.6 | 703.6 | 660.9 | 623.2 | 559.9 | 513.7 | 491.5 | 477 | 291 | 284.1 | 39.81 | 38.72 | 38.37 | 35.01 | 42.78 | 20.35 | 11.32 | 11.44 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 44.6 | 39.6 | 37.2 | -308.1 | -244.2 | -148.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 36.6 | 0.597 | 0.4 | 0.4 | 0.5 | 0.8 | 2.6 | -43.7 | 7.3 | 15.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.332 | 8.58 | 7.98 | 4.81 | 0 | 0 | 0 | 0.003 | 0.007 | 0 |
Other Long Term Liabilities | 252.4 | 125 | 109.9 | 104.9 | 77.7 | 59.4 | 44.3 | 92.6 | -13.3 | -28.6 | 22.97 | 39.62 | 163.5 | 7.15 | 8.41 | 6.19 | 4.53 | -3.67 | -4.99 | -2.71 | 0.05 | 2.73 | 0 | 0.617 | 0.005 | 0 |
Total Equity | 3,584 | 2,924 | 2,721 | 2,736 | 2,852 | 2,695 | 2,602 | 2,681 | 1,759 | 1,724 | 783.3 | 811.9 | 660.5 | 533.5 | 459 | 320.2 | 179.7 | 141.1 | 135.4 | 77.65 | 74.89 | 25.69 | 4.13 | 0.504 | 0.339 | 5.38 |
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 | 3,584 | 2,924 | 2,721 | 2,736 | 2,852 | 2,695 | 2,602 | 2,681 | 1,759 | 1,724 | 783.3 | 811.9 | 660.5 | 533.5 | 459 | 320.2 | 179.7 | 141.1 | 135.4 | 77.65 | 74.89 | 25.69 | 4.13 | 0.504 | 0.339 | 5.38 |
Retained Earnings | -606.2 | -876.8 | -1,049 | -1,049 | -958.1 | -1,088 | -1,185 | -1,117 | -1,138 | -1,114 | 227.2 | 256.7 | 245.2 | 151.2 | 116.5 | 58.33 | 2.37 | -27.01 | -27.62 | -23.6 | -13.16 | -9.39 | -7.46 | -1.38 | -0.458 | -2.96 |
Accumulated Other Earnings | -37.38 | -26.9 | -24.8 | 1.9 | 18.2 | -0.2 | -9.2 | 13 | 0.4 | -4.4 | -0.841 | -1.09 | -1.06 | -1.08 | -0.96 | 0 | -0.693 | 0.293 | 0.297 | 10.25 | 1.88 | 0.708 | 0 | 0.047 | 0.549 | 0 |
Common Stock | 4,138 | 3,739 | 3,704 | 3,693 | 3,703 | 3,693 | 3,705 | 3,692 | 2,822 | 2,774 | 509.1 | 510.5 | 393.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.84 | 0.247 | 8.34 |
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 | 89.28 | 88.6 | 90.7 | 89.5 | 88.5 | 90.7 | 87.3 | 89.5 | 70.9 | 69.2 | 26.2 | 24.24 | 22.61 | 383.4 | 349.2 | 261.9 | 178 | 167.9 | 162.7 | 101 | 87.16 | 34.37 | 11.58 | 1.84 | 0 | 0 |
Total Liabilities & Total Equity | 5,336 | 4,001 | 3,674 | 3,622 | 3,636 | 3,396 | 3,265 | 3,314 | 2,492 | 2,462 | 879.5 | 898 | 753.9 | 599.2 | 528.4 | 360.3 | 209.3 | 175.8 | 157.2 | 126.2 | 75.88 | 28.42 | 6.02 | 7.73 | 0.404 | 5.41 |
Total Liabilities & Shareholders' Equity | 5,336 | 4,001 | 3,674 | 3,622 | 3,636 | 3,396 | 3,265 | 3,314 | 2,492 | 2,462 | 879.5 | 898 | 753.9 | 599.2 | 528.4 | 360.3 | 209.3 | 175.8 | 157.2 | 126.2 | 75.88 | 28.42 | 6.02 | 7.73 | 0.404 | 5.41 |
Total Investments | 24 | 13 | 18.6 | 23.9 | 43.7 | 22.8 | 7.8 | 35.8 | 14.1 | 6.7 | 6.99 | 10.13 | 59.11 | 63.69 | 52.32 | 26.2 | 0.465 | 1.2 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0.109 |
Total Debt | 286.6 | 0.995 | 0.4 | 0.4 | 0.5 | 0.8 | 2.6 | 7.5 | 304.9 | 320.3 | 314.4 | 251.5 | 191.3 | 243.2 | 32.3 | 37.6 | 0.332 | 9.87 | 12.07 | 41.13 | 0 | 2.2 | 1.77 | 6.91 | 0.018 | 0 |
Net Debt | -40.6 | -224.8 | -129.4 | -172.1 | -220 | -182 | -203.4 | -193.3 | 52.7 | 37.4 | -38.89 | -158.2 | -114.8 | 73.73 | -114 | -123.1 | -43.45 | 2.12 | 7.19 | 36.61 | -13.13 | -6.78 | 1.28 | 6.86 | -0.058 | -1.08 |