| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2023-02-28 | 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 |
| Total Current Assets | 323.8 | 200.3 | 200.7 | 139.1 | 131.1 | 99.4 | 97.85 | 340.7 | 378.3 | 428.7 | 212.1 | 321.1 | 278.8 | 260.3 | 210.1 | 568.2 | 498.8 | 463.6 | 364.9 | 348.4 | 319.2 | 250.6 | 440.8 | 185.5 | 93.8 |
| Cash and Short Term Investments | 263.9 | 134.8 | 150.1 | 80.82 | 84.52 | 59.97 | 58.81 | 66.77 | 301.3 | 333.7 | 162.3 | 293.6 | 253.7 | 226.4 | 191.5 | 537.3 | 401.9 | 375.4 | 283.7 | 300.5 | 275.6 | 198.9 | 370.1 | 154.2 | 14.6 |
| Cash & Equivalents | 263.9 | 134.8 | 150.1 | 80.82 | 84.52 | 59.97 | 51.71 | 55.47 | 46.44 | 130.2 | 68.28 | 81.9 | 155.6 | 83.75 | 49.94 | 498.3 | 163.5 | 153 | 85.25 | 229 | 136.7 | 118.6 | 153.9 | 29.5 | 14.6 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 7.1 | 11.3 | 254.9 | 203.5 | 94.01 | 211.7 | 98.09 | 142.6 | 141.6 | 39.02 | 238.4 | 222.4 | 198.4 | 71.47 | 138.9 | 80.32 | 216.2 | 124.7 | 0 |
| Receivables | 44.8 | 21.21 | 12.74 | 16.27 | 37.95 | 10.69 | 10.21 | 7.88 | 34.28 | 56.37 | 38.87 | 25.56 | 21.84 | 28.47 | 16.77 | 17.08 | 82.14 | 75.63 | 77.58 | 44.28 | 40.68 | 16.3 | 56.2 | 21.2 | 3.4 |
| Inventory | 0 | 13.14 | 0 | 0 | 8.01 | 1.37 | 2.35 | 215.2 | 29.25 | 28.83 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 15.03 | 31.1 | 37.81 | 42.06 | 0.586 | 27.37 | 26.47 | 50.8 | 13.48 | 9.77 | 10.91 | 1.96 | 3.18 | 5.48 | 1.77 | 11.83 | 14.75 | 12.64 | 3.62 | 3.56 | 2.92 | 35.44 | 14.49 | 10.1 | 75.8 |
| Total Assets | 963.5 | 1,072 | 1,064 | 1,138 | 997.7 | 1,002 | 1,023 | 1,300 | 872.7 | 978 | 585.3 | 395.9 | 361.7 | 322.2 | 291.1 | 671.4 | 765.8 | 743.4 | 626.1 | 492.3 | 481.4 | 837 | 1,272 | 352.6 | 102.3 |
| Total Non-Current Assets | 639.8 | 871.7 | 863.5 | 998.4 | 866.7 | 902.3 | 924.8 | 958.9 | 494.4 | 549.4 | 373.2 | 74.8 | 82.99 | 61.87 | 81.07 | 103.3 | 267 | 279.7 | 261.2 | 144 | 162.2 | 586.4 | 831.3 | 167.1 | 8.5 |
| Property, Plant and Equipment | 72.4 | 94.1 | 81.95 | 28.86 | 12.39 | 9.83 | 10.84 | 11.31 | 15.94 | 16.11 | 7.53 | 5.28 | 7.47 | 12.31 | 18.08 | 10.95 | 33.21 | 26.89 | 16.78 | 15.42 | 26.25 | 39.44 | 51.14 | 4.5 | 1.2 |
| Goodwill and Intangible Assets | 558.8 | 757.1 | 777 | 952.6 | 843.3 | 877.2 | 910.9 | 945.3 | 473.6 | 527 | 363.1 | 46.13 | 71.26 | 45.27 | 44.12 | 44.12 | 124 | 221.1 | 205 | 126.4 | 108.8 | 403.6 | 621 | 73.8 | 5.3 |
| Goodwill | 266.3 | 454.8 | 454.8 | 662.4 | 548.7 | 549 | 548.7 | 549 | 304.7 | 349 | 230.3 | 44.81 | 69.88 | 44.81 | 16.77 | 44.12 | 104.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 292.5 | 302.3 | 322.2 | 290.2 | 294.6 | 328.2 | 362.2 | 396.3 | 168.9 | 178.1 | 132.8 | 1.31 | 1.38 | 0.457 | 0 | 0 | 19.57 | 221.1 | 205 | 126.4 | 108.8 | 403.6 | 621 | 73.8 | 5.3 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.84 | 0 | 0 | 0 | 0 | 101.6 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 8.58 | 20.45 | 4.57 | 6.99 | 10.98 | 15.2 | 3.06 | 2.31 | 4.89 | 6.22 | 2.58 | 3.56 | 4.26 | 4.29 | 4.95 | 48.19 | 8.22 | 6.79 | 39.45 | 2.16 | 27.15 | 143.4 | 159.1 | 88.8 | 2 |
| Total Current Liabilities | 142.3 | 111.7 | 101.1 | 93.53 | 48.28 | 51.76 | 54.37 | 166.1 | 75.06 | 289.4 | 67.69 | 39.2 | 49.99 | 40.87 | 27.33 | 404.9 | 80.89 | 65.98 | 55.45 | 45.71 | 31.94 | 50.72 | 73.97 | 20.9 | 8 |
| Accounts Payable | 21.36 | 8.22 | 9.29 | 10.97 | 3.8 | 4.41 | 4.54 | 4.69 | 37.76 | 61.27 | 37.69 | 28.95 | 7.24 | 6.74 | 6.52 | 5.15 | 13.03 | 11.59 | 6.67 | 4.59 | 4.69 | 9.14 | 4.54 | 1.9 | 1.6 |
| Notes Payable/Short Term Debt | 5.14 | 6.71 | 4.09 | 14.5 | 0 | 0 | 2.56 | 31.63 | 7.91 | 189.5 | 4.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 85.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.792 | 6.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 4.58 | 13.18 | 12.3 | 12.01 | 10.26 | 9.95 | 12.16 | 11.52 | 7.88 | 7.51 | 3.16 | 0 | 0 | 0 | 0 | 0 | 6.71 | 2.47 | 4.75 | 5.21 | 9.17 | 15.79 | 0 | 0 | 0 |
| Other Current Liabilities | 25.25 | 83.62 | 75.44 | 56.05 | 34.23 | 37.39 | 35.12 | 118.3 | 20.71 | 24.3 | 22.25 | 10.25 | 42.75 | 34.13 | 20.82 | 399.8 | 61.16 | 51.92 | 44.03 | 35.91 | 18.09 | 25.79 | 69.43 | 19 | 6.4 |
| Total Liabilities | 220.3 | 730.3 | 751.9 | 494.1 | 390.1 | 460.3 | 605.6 | 837.3 | 393.7 | 464 | 169.8 | 40.03 | 50.95 | 42.38 | 28.81 | 405.5 | 87.27 | 78.41 | 63.7 | 45.78 | 33.26 | 54.42 | 81.94 | 21 | 8.1 |
| Total Non-Current Liabilities | 78.02 | 618.6 | 650.8 | 400.5 | 341.9 | 408.5 | 551.3 | 671.2 | 318.6 | 174.6 | 102.2 | 0.838 | 0.955 | 1.51 | 1.48 | 0.634 | 6.38 | 12.43 | 8.25 | 0.075 | 1.32 | 3.69 | 7.97 | 0.1 | 0.1 |
| Total Long Term Debt | 30.33 | 586.4 | 589 | 387.4 | 260.4 | 338.1 | 412.4 | 539.8 | 271 | 113.2 | 69.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 20.82 | 20.12 | 30.66 | 0 | 40.39 | 43.43 | 111.1 | 103.5 | 42.96 | 56.86 | 29.33 | 0 | 0 | 0 | 0 | 0 | 5.5 | 10.42 | 7.75 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 4.4 | 5.32 | 6.25 | 7.17 | 8.58 | 0.804 | 1.85 | 1.9 | 1.92 | 1.81 | 1.32 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 22.48 | 6.75 | 24.92 | 5.95 | 32.48 | 26.21 | 25.9 | 25.97 | 2.74 | 2.72 | 2.23 | 0.838 | 0.955 | 1.51 | 1.48 | 0.634 | 0.877 | 2.01 | 0.503 | 0.075 | 1.32 | 3.69 | 7.97 | 0.1 | 0.1 |
| Total Equity | 743.2 | 341.6 | 312.3 | 643.5 | 632.5 | 559.4 | 432.7 | 477.3 | 479 | 514.1 | 415.4 | 355.8 | 310.8 | 279.8 | 262.3 | 265.9 | 678.6 | 665 | 562.4 | 446.5 | 448.1 | 782.6 | 1,190 | 331.6 | 94.2 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 24.95 | 18.03 | 15.7 | 15.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.6 | 0 | 0 |
| Total Stockholders' Equity | 743.2 | 341.6 | 312.3 | 643.5 | 607.6 | 541.4 | 417 | 462.3 | 479 | 514.1 | 415.4 | 355.8 | 310.8 | 279.8 | 262.3 | 265.9 | 678.6 | 665 | 562.4 | 446.5 | 448.1 | 782.6 | 1,169 | 331.6 | 94.2 |
| Retained Earnings | -829.5 | -1,250 | -1,258 | -914.8 | -961.7 | -1,014 | -1,093 | -1,028 | -987.5 | -952 | -976.4 | -998.2 | -1,011 | -1,023 | -1,033 | -1,021 | -1,036 | -1,021 | -1,180 | -1,262 | -1,256 | -910.7 | -408.6 | -35.7 | -9.9 |
| Accumulated Other Earnings | 0 | 0 | 0 | -0.272 | -0.446 | -0.004 | -0.381 | -0.527 | -1.11 | 0 | -0.276 | 0.032 | -0.002 | 1.34 | 2.54 | 0.702 | 1.28 | 0.519 | 1.04 | 1.21 | -0.015 | -9.24 | -19.03 | -1.1 | 0 |
| Common Stock | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.031 | 0.032 | 0 | 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 |
| Additional Paid in Capital | 1,573 | 1,591 | 1,570 | 1,558 | 1,570 | 1,556 | 1,510 | 1,490 | 1,467 | 1,466 | 1,392 | 1,354 | 1,322 | 1,304 | 1,292 | 1,286 | 1,713 | 1,685 | 1,741 | 1,708 | 1,704 | 1,694 | 1,596 | 368.4 | 104.1 |
| Total Liabilities & Total Equity | 963.5 | 1,072 | 1,064 | 1,138 | 997.7 | 1,002 | 1,023 | 1,300 | 872.7 | 978 | 585.3 | 395.9 | 361.7 | 322.2 | 291.1 | 671.4 | 765.8 | 743.4 | 626.1 | 492.3 | 481.4 | 837 | 1,272 | 352.6 | 102.3 |
| Total Liabilities & Shareholders' Equity | 963.5 | 1,072 | 1,064 | 1,138 | 997.7 | 1,002 | 1,023 | 1,300 | 872.7 | 978 | 585.3 | 395.9 | 361.7 | 322.2 | 291.1 | 671.4 | 765.8 | 743.4 | 626.1 | 492.3 | 481.4 | 837 | 1,272 | 352.6 | 102.3 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 7.1 | 11.3 | 254.9 | 203.5 | 94.01 | 211.7 | 98.09 | 142.6 | 155.5 | 39.02 | 238.4 | 222.4 | 198.4 | 71.47 | 138.9 | 80.32 | 216.2 | 124.7 | 0 |
| Total Debt | 35.47 | 593.1 | 593 | 401.9 | 260.4 | 338.1 | 415 | 571.4 | 278.9 | 302.7 | 73.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | -228.5 | 458.3 | 442.9 | 321.1 | 175.9 | 278.1 | 363.2 | 515.9 | 232.5 | 172.5 | 5.59 | -81.9 | -155.6 | -83.75 | -49.94 | -498.3 | -163.5 | -153 | -85.25 | -229 | -136.7 | -118.6 | -153.9 | -29.5 | -14.6 |