| Period Ending: | 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 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2024-03-12 | 2023-03-16 | 2022-03-14 | 2021-03-15 | 2020-03-17 | 2019-03-18 | 2018-03-21 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 |
| Total Current Assets | 48.77 | 198.3 | 387.1 | 322.3 | 208.7 | 1,641 | 313.7 | 1,429 | 1,264 | 1,145 | 1,075 | 566.1 | 17.86 | 23.67 | 21.91 | 0 | 28.4 | 51.91 | 54.82 |
| Cash and Short Term Investments | 32.5 | 184.1 | 378 | 312.8 | 201.7 | 186.6 | 308.6 | 379.7 | 371.8 | 357.2 | 476.9 | 562.2 | 13.47 | 18.71 | 16.84 | 0 | 24.2 | 33.35 | 29.51 |
| Cash & Equivalents | 32.5 | 30.72 | 180.2 | 75.78 | 61.34 | 18.47 | 103.6 | 54.05 | 24.64 | 17.44 | 88.11 | 59.92 | 13.47 | 18.71 | 16.84 | 0 | 24.2 | 33.35 | 29.51 |
| Short Term Investments | 0 | 153.4 | 197.8 | 237 | 140.3 | 168.2 | 205 | 325.6 | 347.2 | 339.8 | 388.8 | 502.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 15.77 | 14.12 | 9.16 | 9.51 | 7.05 | 5.76 | 5.13 | 4.63 | 4.22 | 3.92 | 3.63 | 3.88 | 4.39 | 4.95 | 5.07 | 0 | 4.2 | 18.56 | 25.31 |
| Inventory | 17.24 | -44.84 | -189.3 | -85.3 | -68.39 | 0 | -108.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | -16.74 | 44.84 | 189.3 | 85.3 | 68.39 | 1,448 | 108.7 | 1,045 | 887.7 | 784 | 594.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 5,418 | 5,560 | 4,892 | 3,949 | 2,856 | 2,101 | 1,950 | 1,849 | 1,706 | 1,574 | 1,534 | 1,418 | 917.2 | 849.6 | 773 | 743.1 | 723.2 | 693.2 | 667.8 |
| Total Non-Current Assets | 5,384 | 1,334 | 1,278 | 592.7 | 481.4 | 460.7 | 446.5 | 419.8 | 442.5 | 428.5 | 458.7 | 579.7 | 383.7 | 382.6 | 387.6 | 0 | 366.5 | 359.3 | 342.6 |
| Property, Plant and Equipment | 44.99 | 48.4 | 48.6 | 53.09 | 48.34 | 8.58 | 9.31 | 10.45 | 11.37 | 8.37 | 9.95 | 6.21 | 5.98 | 5.2 | 5.63 | 0 | 5.76 | 6.87 | 7.32 |
| Goodwill and Intangible Assets | 72.56 | 71.98 | 54.53 | 54.89 | 34.54 | 1.08 | 438.2 | 1.22 | 0.903 | 0.744 | 0.796 | 0.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 64.54 | 64.54 | 51.91 | 51.91 | 31.21 | 0.412 | 0.412 | 0.412 | 0.412 | 0.412 | 0.412 | 0.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 8.02 | 7.44 | 2.62 | 2.98 | 3.34 | 0.666 | 0.793 | 0.812 | 0.491 | 0.332 | 0.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 1,097 | 1,205 | 1,175 | 484.7 | 398.5 | 451 | 437.2 | 408.1 | 430.2 | 419.4 | 448 | 573.5 | 377.7 | 377.4 | 381.9 | 0 | 360.7 | 352.4 | 335.2 |
| Deferred Tax Assets | 29.92 | 17.99 | 9.98 | 11.64 | 8.23 | 8.72 | 8.27 | -54.19 | -1,680 | -1,558 | -1,445 | 579.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 4,139 | -9.42 | -9.98 | -11.64 | -8.23 | -8.72 | -446.5 | 54.19 | 1,680 | 1,558 | 1,445 | -579.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 2,678 | 27.41 | 33.87 | 32.99 | 135.7 | 90 | 562.9 | 545 | 0 | 69 | 0 | 0 | 3.02 | 35.54 | 35.2 | 0 | 2.77 | 10.94 | 3.03 |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 0 | 27.41 | 33.87 | 32.99 | 135.7 | 90 | 0 | 0 | 0 | 69 | 0 | 0 | 3.02 | 35.54 | 35.2 | 0 | 2.77 | 10.94 | 3.03 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 17.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 2,678 | -17.99 | 0 | 0 | 0 | 0 | 562.9 | 545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 4,898 | 5,042 | 50.38 | 3,548 | 2,569 | 1,934 | 1,802 | 1,714 | 1,581 | 1,457 | 1,424 | 1,313 | 841.2 | 779.9 | 709.8 | 682.7 | 661.7 | 633.6 | 608.7 |
| Total Non-Current Liabilities | 4,858 | 5,015 | 50.38 | 70.44 | 35.05 | 3.41 | 3.58 | 3.75 | 3.91 | 69 | 0 | 20 | 55 | 35 | 35.2 | 0 | 2.77 | 10.94 | 10 |
| Total Long Term Debt | 477.3 | 132.6 | 16.51 | 3,510 | 2,398 | 1,844 | 27.98 | 3.75 | 3.91 | 0 | 0 | 20 | 55 | 35 | 0 | 0 | 0 | 0 | 10 |
| Deferred Tax Liabilities Non-Current | 0 | 14.77 | 14.84 | 16.02 | 12.38 | 1.73 | 1.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | -14.77 | 35.54 | 54.41 | 22.68 | -31.27 | -24.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | -33.87 | 3,440 | 2,363 | 1,841 | 24.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 4,381 | 4,882 | 17.36 | -6,950 | -4,761 | -3,652 | -25.81 | 0 | 0 | 69 | 0 | 0 | 0 | 0 | 35.2 | 0 | 2.77 | 10.94 | 0 |
| Total Equity | 534.6 | 517.6 | 437.8 | 401.7 | 286.6 | 167 | 148 | 134.7 | 125.1 | 116.3 | 109.3 | 104.9 | 76.04 | 69.69 | 63.25 | 60.42 | 61.52 | 59.6 | 59.14 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 534.6 | 517.6 | 437.8 | 401.7 | 286.6 | 167 | 148 | 134.7 | 125.1 | 116.3 | 109.3 | 104.9 | 76.04 | 69.69 | 63.25 | 60.42 | 61.52 | 59.6 | 59.14 |
| Retained Earnings | 250.5 | 237.4 | 202.9 | 165.4 | 146.9 | 131.1 | 114.1 | 107.3 | 99.06 | 91.1 | 83.48 | 75.79 | 49.38 | 45.91 | 43.65 | 0 | 53.9 | 49.45 | 46.79 |
| Accumulated Other Earnings | -17.71 | -20.8 | -1.21 | 2.43 | -2.48 | -6.49 | -5.88 | -9.88 | -8.43 | -7.04 | -4.11 | 0.828 | 3.16 | 0.81 | -3.18 | 60.42 | 1.31 | 3.18 | 6.14 |
| Common Stock | 7.84 | 7.8 | 6.97 | 6.93 | 5.4 | 4.11 | 4.08 | 4.04 | 4 | 3.94 | 3.88 | 3.85 | 3.75 | 3.77 | 3.85 | 0 | 4.72 | 4.54 | 4.5 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 293.9 | 293.2 | 229.2 | 227 | 136.8 | 38.27 | 35.66 | 33.25 | 30.43 | 28.26 | 26.03 | 24.42 | 19.75 | 19.2 | 18.93 | 0 | 1.6 | 2.44 | 1.7 |
| Total Liabilities & Total Equity | 5,418 | 5,560 | 4,892 | 3,949 | 2,856 | 2,101 | 1,950 | 1,849 | 1,706 | 1,574 | 1,534 | 1,418 | 917.2 | 849.6 | 773 | 743.1 | 723.2 | 693.2 | 667.8 |
| Total Liabilities & Shareholders' Equity | 5,418 | 5,560 | 4,892 | 3,949 | 2,856 | 2,101 | 1,950 | 1,849 | 1,706 | 1,574 | 1,534 | 1,418 | 917.2 | 849.6 | 773 | 743.1 | 723.2 | 693.2 | 667.8 |
| Total Investments | 1,097 | 1,359 | 1,373 | 721.7 | 538.8 | 619.2 | 642.2 | 733.8 | 777.4 | 759.2 | 836.8 | 1,076 | 377.7 | 377.4 | 381.9 | 0 | 360.7 | 352.4 | 335.2 |
| Total Debt | 477.3 | 132.6 | 50.38 | 70.44 | 170.7 | 93.41 | 3.58 | 3.75 | 3.91 | 69 | 0 | 20 | 58.02 | 70.54 | 35.2 | 0 | 2.77 | 10.94 | 13.03 |
| Net Debt | 444.3 | 101.9 | -129.8 | -5.34 | 109.4 | 74.94 | -100 | -50.3 | -20.73 | 51.56 | -88.11 | -39.92 | 44.55 | 51.83 | 18.36 | 0 | -21.43 | -22.41 | -16.48 |