| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-12 | 2024-03-15 | 2023-02-15 | 2022-02-16 | 2021-02-17 | 2020-02-19 | 2019-02-14 | 2018-02-14 | 2017-02-15 | 2016-02-18 | 2015-02-24 | 2014-02-27 | 2013-02-22 | 2012-03-06 | 2011-03-10 | 2010-03-30 | 2008-12-31 | 2007-12-31 |
| Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 7,296 | 7,766 | 6,801 | 12,786 | 15,834 | 15,187 | 19,923 | 814.1 | 47.37 | 126.6 | 0.897 | 0.171 |
| Cash and Short Term Investments | 67.97 | 221.9 | 87.28 | 337.7 | 171.7 | 273.2 | 7,274 | 7,744 | 6,783 | 12,751 | 15,792 | 15,145 | 19,868 | 252.4 | 35.34 | 125.3 | 0.834 | 0.033 |
| Cash & Equivalents | 67.97 | 221.9 | 87.28 | 337.7 | 171.7 | 273.2 | 221.7 | 265.2 | 271.8 | 289.9 | 494.6 | 496.5 | 771.3 | 252.4 | 35.34 | 6.65 | 0.834 | 0.033 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 7,052 | 7,479 | 6,511 | 12,462 | 15,298 | 14,648 | 19,097 | 0 | 0 | 118.6 | 0 | 0 |
| Receivables | 52.87 | 47.11 | 28.81 | 10.57 | 12.83 | 35.09 | 22.5 | 22.16 | 18.45 | 34.54 | 302.6 | 42.1 | 739.7 | 414.1 | 7.08 | 0.074 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | -332.1 | -64.42 | 369.7 | 588.2 | -754.4 | -587.9 | -1,695 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | -120.8 | -269 | -116.1 | -348.2 | -184.5 | -308.3 | 332.1 | 64.42 | -369.7 | -588.3 | 493.7 | 587.9 | 1,011 | 147.6 | 4.95 | 1.27 | 0.063 | 0.138 |
| Total Assets | 13,548 | 12,344 | 9,437 | 5,277 | 5,524 | 13,272 | 8,465 | 8,929 | 7,978 | 13,055 | 16,286 | 15,733 | 20,879 | 6,208 | 1,209 | 126.7 | 250.2 | 249.2 |
| Total Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 7,151 | 7,479 | 6,511 | 12,462 | 15,298 | 14,648 | 19,097 | 5,394 | 1,162 | 0.05 | 249.3 | 249 |
| Property, Plant and Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 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 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 642.6 | 560.4 | 949.6 | 510.7 | 0 | 0 | 7,151 | 7,479 | 6,511 | 12,462 | 15,298 | 14,648 | 19,097 | 5,394 | 1,162 | 0.05 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 8,465 | 8,929 | 7,978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | -642.6 | -560.4 | -949.6 | -510.7 | 0 | 0 | -8,465 | -8,929 | -7,978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 249.3 | 249 |
| Total Current Liabilities | 0 | 0 | 0 | 0 | 4,540 | 11,749 | 13.88 | 9.41 | 14.21 | 26.33 | 23.66 | 29.99 | 14.46 | 5,581 | 1,101 | 105.2 | 8.97 | 9.05 |
| Accounts Payable | 40.62 | 38.28 | 28.92 | 3.67 | 0 | 0 | 13.88 | 9.41 | 14.21 | 26.33 | 23.66 | 29.99 | 14.46 | 4.82 | 125.9 | 58.64 | 0.593 | 0.022 |
| Notes Payable/Short Term Debt | 0 | 0 | 0 | 0 | 4,536 | 11,355 | 0 | 7,556 | 6,818 | 11,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.548 | 0.394 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | -7,024 | -7,547 | -6,804 | -11,544 | -13,996 | -13,224 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | -40.62 | -38.28 | -28.92 | -3.67 | 4.2 | 394.2 | 7,024 | -9.41 | -14.21 | -26.33 | 13,996 | 13,224 | 0 | 5,576 | 974.1 | 46.17 | 8.38 | 9.03 |
| Total Liabilities | 12,187 | 11,073 | 8,325 | 4,134 | 4,586 | 11,836 | 7,339 | 7,603 | 6,886 | 11,830 | 14,537 | 13,831 | 18,571 | 5,581 | 1,101 | 105.2 | 83.81 | 83.3 |
| Total Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 301.6 | 46.95 | 67.64 | 259.6 | 0 | 0 | 0 | 0 | 1,100 | 104.8 | 74.84 | 74.25 |
| Total Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 7,339 | 7,603 | 6,886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | -7,038 | -7,556 | -6,818 | 259.6 | 0 | 0 | 0 | 0 | 1,100 | 104.8 | 74.84 | 74.25 |
| Total Equity | 1,361 | 1,271 | 1,112 | 1,144 | 938.3 | 1,437 | 7,931 | 8,600 | 7,559 | 1,225 | 1,749 | 1,901 | 2,308 | 626.6 | 108.7 | 21.49 | 166.4 | 165.9 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 6,805 | 7,274 | 6,467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 1,361 | 1,271 | 1,112 | 1,144 | 938.3 | 1,437 | 1,125 | 1,326 | 1,092 | 1,225 | 1,749 | 1,901 | 2,308 | 626.6 | 108.7 | 21.49 | 166.4 | 165.9 |
| Retained Earnings | -840.9 | -826.5 | -758.5 | -528.6 | -2,274 | -1,973 | -1,583 | -1,363 | -1,439 | -1,267 | -1,053 | -643.1 | -149.3 | -100.9 | -3.83 | -1.2 | 1.35 | 0.867 |
| Accumulated Other Earnings | 0 | 0 | -11.53 | 107 | 179 | 355.5 | -43.87 | -20.11 | -29.13 | -67.3 | 84.35 | -190.5 | 230.6 | 48.75 | -4.23 | 0.041 | 0 | 0 |
| Common Stock | 0.062 | 0.049 | 0.033 | 0.094 | 0.065 | 0.059 | 0.044 | 0.042 | 0.037 | 0.037 | 0.353 | 0.358 | 0.309 | 0.095 | 0.016 | 0 | 0.003 | 0.003 |
| Preferred Stock | 0.007 | 0.007 | 0.007 | 0.007 | 0.005 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.002 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 2,202 | 2,098 | 1,882 | 1,565 | 3,033 | 3,055 | 2,752 | 2,709 | 2,560 | 2,559 | 2,718 | 2,734 | 2,226 | 678.6 | 116.7 | 22.65 | 165 | 165 |
| Total Liabilities & Total Equity | 13,548 | 12,344 | 9,437 | 5,277 | 5,524 | 13,272 | 8,465 | 8,929 | 7,978 | 13,055 | 16,286 | 15,733 | 20,879 | 6,208 | 1,209 | 126.7 | 250.2 | 249.2 |
| Total Liabilities & Shareholders' Equity | 13,548 | 12,344 | 9,437 | 5,277 | 5,524 | 13,272 | 8,465 | 8,929 | 7,978 | 13,055 | 16,286 | 15,733 | 20,879 | 6,208 | 1,209 | 126.7 | 250.2 | 249.2 |
| Total Investments | 642.6 | 560.4 | 949.6 | 510.7 | 0 | 0 | 14,203 | 14,958 | 13,022 | 24,923 | 30,595 | 29,296 | 38,193 | 5,394 | 1,162 | 118.7 | 0 | 0 |
| Total Debt | 0 | 0 | 0 | 0 | 4,536 | 11,355 | 7,038 | 7,556 | 6,818 | 11,570 | 14,019 | 13,254 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | -67.97 | -221.9 | -87.28 | -337.7 | 4,364 | 11,081 | 6,816 | 7,291 | 6,547 | 11,281 | 13,525 | 12,758 | -771.3 | -252.4 | -35.34 | -6.65 | -0.834 | -0.033 |