| 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 |
1998 08-31 |
1997 08-31 |
1996 08-31 |
1995 08-31 |
1993 08-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-12 | 2024-02-29 | 2023-03-01 | 2022-03-01 | 2021-02-25 | 2020-02-25 | 2019-02-27 | 2018-02-27 | 2017-03-01 | 2016-02-25 | 2015-03-03 | 2014-02-27 | 2013-02-28 | 2012-02-29 | 2011-03-16 | 2010-06-25 | 2009-10-22 | 2008-05-19 | 2007-03-05 | 2006-03-30 | 2005-04-01 | 2004-03-31 | 2003-04-24 | 2002-05-09 | 2000-12-31 | 1999-12-31 | 1998-08-31 | 1997-08-31 | 1996-08-31 | 1995-08-31 | 1993-08-31 |
| Total Current Assets | 595.4 | 725 | 689.1 | 878.7 | 879.2 | 855 | 378 | 153.3 | 146.3 | 143.5 | 145.3 | 219.4 | 285.7 | 119 | 33.11 | 56.05 | 16.14 | 21.73 | 39.59 | 36.67 | 12.99 | 14.6 | 47.64 | 41.62 | 24.56 | 12.07 | 6.3 | 22.3 | 20.9 | 27.8 | 20.8 |
| Cash and Short Term Investments | 294.2 | 320.7 | 309.4 | 454.1 | 500.9 | 644.6 | 249.2 | 73.64 | 98.25 | 107 | 119.5 | 191.5 | 260.2 | 116.6 | 31.44 | 52.26 | 11.24 | 18.3 | 36.8 | 33.91 | 10.99 | 2.1 | 24.29 | 30.19 | 2.02 | 1.61 | 0.8 | 5.6 | 4.8 | 12.9 | 9.9 |
| Cash & Equivalents | 121 | 199.3 | 217.7 | 219.5 | 187 | 644.6 | 249.2 | 73.64 | 98.25 | 107 | 119.5 | 191.5 | 260.2 | 116.6 | 31.44 | 52.26 | 11.24 | 18.3 | 36.8 | 33.91 | 10.99 | 2.1 | 24.29 | 30.13 | 2.02 | 1.61 | 0.8 | 5.6 | 4.8 | 12.9 | 9.9 |
| Short Term Investments | 173.2 | 121.4 | 91.69 | 234.7 | 314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 122.3 | 133.6 | 131 | 163.7 | 154.6 | 116.4 | 66.52 | 45.32 | 19.98 | 13.83 | 7.84 | 3.65 | 0 | 0 | 0 | 1.19 | 0.674 | 1.7 | 1.62 | 2.08 | 1.31 | 1.33 | 14.52 | 7.22 | 4.34 | 6.9 | 3.6 | 7.4 | 14.8 | 14.2 | 8.8 |
| Inventory | 166 | 258.6 | 228.7 | 234.7 | 188.9 | 76.77 | 57.8 | 30.26 | 20.51 | 18.98 | 13.73 | 21.21 | 21.26 | 0 | 0 | 0 | 0 | 0.881 | 0.414 | 0 | 0 | 2.65 | 7.73 | 3.55 | 2.81 | 3.41 | 1.1 | 1.3 | 1.4 | 0.8 | 0.3 |
| Other Current Assets | 12.85 | 12.14 | 20.02 | 26.27 | 34.86 | 17.22 | 4.45 | 4.05 | 7.58 | 3.75 | 4.17 | 3.03 | 4.19 | 2.37 | 1.67 | 2.6 | 4.23 | 0.84 | 0.758 | 0.684 | 0.688 | 8.52 | 1.1 | 0.652 | 15.39 | 0.15 | 0.8 | 8 | -0.1 | -0.1 | 1.8 |
| Total Assets | 685.3 | 831.7 | 886.2 | 1,068 | 966 | 882.2 | 385.7 | 161.6 | 167 | 173.5 | 171.1 | 252.5 | 310.9 | 126.4 | 35.37 | 56.2 | 36.66 | 42.25 | 48.83 | 46.76 | 23.72 | 47.38 | 97.53 | 90.99 | 48.6 | 33.75 | 16.5 | 40.2 | 44.9 | 35.6 | 24.2 |
| Total Non-Current Assets | 89.95 | 106.7 | 197.1 | 189.3 | 86.79 | 27.2 | 7.72 | 8.33 | 20.67 | 29.94 | 25.83 | 33.07 | 25.16 | 7.41 | 2.25 | 0.145 | 20.52 | 20.53 | 9.23 | 10.09 | 10.73 | 32.78 | 49.89 | 49.38 | 24.04 | 21.68 | 10.2 | 17.9 | 24 | 7.8 | 3.4 |
| Property, Plant and Equipment | 7.61 | 8.42 | 9.95 | 9.09 | 10.07 | 10.87 | 0.063 | 0.028 | 0.078 | 0.243 | 0.381 | 0.579 | 0.811 | 0.432 | 0.088 | 0.128 | 0.595 | 0.595 | 0.282 | 0.46 | 0.427 | 1.03 | 2.39 | 2.23 | 1.44 | 1.63 | 6.2 | 9.1 | 6.3 | 4 | 2.2 |
| Goodwill and Intangible Assets | 16.39 | 19.3 | 21.78 | 23.55 | 13.82 | 15.26 | 7.48 | 8.13 | 8.77 | 9.42 | 10.06 | 10.71 | 11.36 | 0 | 0 | 0 | 19.92 | 19.92 | 8.95 | 9.63 | 10.3 | 31.75 | 47.5 | 47.15 | 22.61 | 20.06 | 4 | 8.7 | 9.2 | 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 | 16.39 | 19.3 | 21.78 | 23.55 | 13.82 | 15.26 | 7.48 | 8.13 | 8.77 | 9.42 | 10.06 | 10.71 | 11.36 | 0 | 0 | 0 | 19.92 | 19.92 | 8.95 | 9.63 | 10.3 | 31.75 | 47.5 | 47.15 | 22.61 | 20.06 | 4 | 8.7 | 9.2 | 0 | 0 |
| Long Term Investments | 0 | 0 | 1.27 | 35 | 62.47 | 0 | 0 | -1.74 | 0 | 0 | 0.2 | 3.3 | 3.3 | 0 | 0 | 0.017 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.74 | 11.08 | 18.23 | 12.56 | 11.94 | 8.04 | 0.533 | 2.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 65.95 | 78.97 | 164.1 | 121.7 | 0.432 | 1.07 | 0.174 | 0.174 | 0.741 | 2.04 | 2.63 | 6.54 | 1.65 | 6.44 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 8.5 | 3.8 | 1.2 |
| Total Current Liabilities | 179.9 | 259.3 | 259.5 | 370.7 | 307.4 | 242.2 | 157.3 | 108.5 | 76.25 | 50.72 | 40.31 | 37.54 | 25.2 | 8.45 | 7.58 | 6.69 | 7.11 | 15.41 | 10.76 | 8 | 4.34 | 53.73 | 66.97 | 53.74 | 4.54 | 20.05 | 21.2 | 23.1 | 8.1 | 6.3 | 5.6 |
| Accounts Payable | 40.37 | 52.76 | 64.6 | 114.9 | 105.9 | 49.95 | 37.63 | 25.16 | 6.06 | 10.83 | 8.53 | 6.38 | 17.46 | 4.42 | 4.45 | 2.46 | 1.96 | 3.46 | 2.1 | 0.779 | 1.09 | 3.56 | 3.07 | 3.02 | 1.83 | 3.57 | 8.4 | 2.9 | 2 | 3.3 | 1.6 |
| Notes Payable/Short Term Debt | 0 | 0 | 0 | 0 | 0 | 50.13 | 34.24 | 22.83 | 31.3 | 14.74 | 15.39 | 12.97 | 0 | 0 | 0 | 0 | 1.04 | 0.01 | 0 | 0.011 | 0 | 31.5 | 27.55 | 45.34 | 0.248 | 9.14 | 7.6 | 12.7 | 0.2 | 0.3 | 0.6 |
| Tax Payables | 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 |
| Deferred Revenue | 0 | 2.34 | 2.2 | 2.65 | 2.93 | 2.34 | 1.22 | 1.64 | 1.17 | 0.923 | 16.27 | 1.7 | 0 | 0 | 0 | 0 | 0 | 6.34 | 0 | 6.27 | 0 | 13.65 | 9.48 | 1.88 | 1.04 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 139.6 | 204.2 | 192.7 | 253.1 | 198.6 | 139.8 | 84.17 | 58.9 | 37.72 | 24.23 | 0.119 | 16.49 | 7.74 | 4.03 | 3.13 | 4.24 | 4.12 | 5.6 | 8.66 | 0.943 | 3.25 | 5.01 | 26.87 | 3.5 | 1.42 | 7.34 | 5.2 | 7.5 | 5.9 | 2.7 | 3.4 |
| Total Liabilities | 199.2 | 279.6 | 290.8 | 401 | 338.5 | 273.9 | 233.4 | 226.7 | 176.1 | 302.7 | 259.6 | 286.3 | 314.9 | 132.3 | 237.7 | 7.59 | 7.76 | 18.11 | 10.99 | 8.18 | 7.03 | 53.73 | 103.7 | 61.33 | 17.43 | 21.57 | 30 | 25.5 | 21.6 | 6.7 | 5.9 |
| Total Non-Current Liabilities | 19.22 | 20.31 | 31.37 | 30.28 | 31.07 | 31.7 | 76.12 | 118.2 | 99.81 | 251.9 | 219.2 | 248.8 | 289.6 | 123.9 | 230.2 | 0.902 | 0.651 | 2.69 | 0.235 | 0.18 | 2.69 | 35.06 | 36.78 | 7.59 | 12.89 | 1.52 | 8.8 | 2.4 | 13.5 | 0.4 | 0.3 |
| Total Long Term Debt | 7.72 | 8.74 | 10.02 | 8.58 | 9.15 | 9.44 | 46.11 | 99.83 | 85.16 | 230.1 | 211.5 | 237 | 234 | 0.764 | 0.088 | 0.57 | 0 | 2.05 | 0 | 0.014 | 2 | 0 | 21.71 | 6.62 | 9.51 | 0.942 | 2 | 2.2 | 13.2 | 0.3 | 0.2 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.74 | 0 | 8.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.575 | 0.2 | 0.2 | 0.2 | 0.2 | 0 |
| Deferred Revenue Non-Current | 0 | 2.51 | 13.15 | 14.06 | 15.71 | 18.5 | 19.49 | 17.19 | 13.94 | 13.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 7.72 | 8.74 | 10.02 | 8.58 | 9.15 | 9.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.764 | 0.088 | 0.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.193 | 0 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 3.78 | 0.327 | -1.81 | -0.928 | -2.94 | -5.69 | 10.52 | -0.587 | 0.71 | 0.335 | 7.79 | 11.76 | 55.67 | 122.4 | 230 | -0.238 | 0.651 | 0.642 | 0.235 | 0.166 | 0.687 | 35.06 | 14.87 | 0.973 | 3.24 | 0 | 6.6 | 0 | 0.1 | -0.1 | 0.1 |
| Total Equity | 486.2 | 552.1 | 595.3 | 667.1 | 627.5 | 608.3 | 152.3 | -65.1 | -9.06 | -129.2 | -88.45 | -33.86 | -4 | -5.96 | -202.4 | 48.6 | 28.9 | 24.15 | 37.84 | 38.58 | 16.69 | -6.35 | -6.21 | 29.67 | 31.17 | 12.18 | -13.5 | 14.7 | 23.3 | 28.9 | 18.3 |
| 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 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 486.2 | 552.1 | 595.3 | 667.1 | 627.5 | 608.3 | 152.3 | -65.1 | -9.06 | -129.2 | -88.45 | -33.86 | -4 | -5.96 | -202.4 | 48.6 | 28.9 | 24.15 | 37.84 | 38.58 | 16.69 | -6.35 | -6.21 | 29.67 | 31.17 | 12.18 | -13.5 | 14.7 | 23.3 | 28.9 | 18.3 |
| Retained Earnings | -1,669 | -1,586 | -1,527 | -1,421 | -1,429 | -1,411 | -1,389 | -1,272 | -1,204 | -1,119 | -970.2 | -913.9 | -747.6 | -568.5 | -499.3 | -271.3 | -203.8 | -185.2 | -144.4 | -119.7 | -101 | -105.7 | -84.84 | -41.57 | -37.58 | -46.03 | -50.4 | -21.9 | -12.2 | 3.1 | -1 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.816 | 0 | -0.754 | -0.588 | -0.4 | 0 | -0.2 | -0.115 | -2.57 | -2.44 | 49.45 | 27.63 | 27.63 | 27.63 | -0.977 | -1.66 | -1.5 | -1.54 | -0.52 | -0.5 | -5.4 | -1 | -2.9 | -1.6 |
| Common Stock | 305.3 | 302.8 | 299 | 294 | 290.1 | 269.2 | 246.7 | 208.8 | 207.2 | 150 | 143.1 | 141.5 | 124.6 | 113.3 | 90.47 | 83.93 | 25.93 | 12.94 | 7.99 | 6.78 | 3.21 | 29.09 | 15.85 | 11.18 | 10.19 | 3.07 | 2.5 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 21.85 | 21.85 | 24.36 | 24.36 | 24.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.22 | 6.01 | 6.17 | 6.67 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,849 | 1,836 | 1,824 | 1,795 | 1,767 | 1,728 | 1,272 | 974.5 | 963.4 | 818.2 | 739.3 | 738.9 | 619 | 449.4 | 206.6 | 216.7 | 209.2 | 147 | 138.4 | 123.9 | 86.86 | 100.3 | 61.21 | 55.55 | 53.92 | 48.98 | 34.9 | 42 | 36.5 | 28.7 | 20.9 |
| Total Liabilities & Total Equity | 685.3 | 831.7 | 886.2 | 1,068 | 966 | 882.2 | 385.7 | 161.6 | 167 | 173.5 | 171.1 | 252.5 | 310.9 | 126.4 | 35.37 | 56.2 | 36.66 | 42.25 | 48.83 | 46.76 | 23.72 | 47.38 | 97.53 | 90.99 | 48.6 | 33.75 | 16.5 | 40.2 | 44.9 | 35.6 | 24.2 |
| Total Liabilities & Shareholders' Equity | 685.3 | 831.7 | 886.2 | 1,068 | 966 | 882.2 | 385.7 | 161.6 | 167 | 173.5 | 171.1 | 252.5 | 310.9 | 126.4 | 35.37 | 56.2 | 36.66 | 42.25 | 48.83 | 46.76 | 23.72 | 47.38 | 97.53 | 90.99 | 48.6 | 33.75 | 16.5 | 40.2 | 44.9 | 35.6 | 24.2 |
| Total Investments | 173.2 | 121.4 | 92.97 | 269.7 | 376.4 | 0 | 0 | -1.74 | 0 | 0 | 0.2 | 3.3 | 3.3 | 0 | 0 | 0.017 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 7.72 | 8.74 | 10.02 | 8.58 | 9.15 | 59.57 | 80.35 | 122.7 | 116.5 | 244.9 | 226.9 | 248.1 | 234 | 0.764 | 0.088 | 0 | 0 | 2.06 | 0 | 0.176 | 2 | 31.5 | 49.26 | 51.95 | 9.76 | 10.08 | 9.6 | 14.9 | 13.4 | 0.6 | 0.8 |
| Net Debt | -113.3 | -190.5 | -207.7 | -210.9 | -177.8 | -585 | -168.9 | 49.02 | 18.2 | 137.9 | 107.3 | 56.62 | -26.26 | -115.8 | -31.35 | -52.26 | -11.24 | -16.24 | -36.8 | -33.73 | -8.99 | 29.4 | 24.97 | 21.83 | 7.74 | 8.47 | 8.8 | 9.3 | 8.6 | -12.3 | -9.1 |