| 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 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
1990 12-31 |
1989 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-04 | 2024-03-05 | 2023-03-02 | 2022-03-10 | 2021-02-11 | 2020-02-13 | 2019-02-14 | 2018-02-12 | 2017-02-23 | 2016-02-19 | 2015-02-20 | 2014-02-25 | 2013-03-07 | 2012-03-06 | 2011-03-15 | 2010-03-15 | 2009-03-16 | 2008-03-14 | 2007-03-14 | 2006-03-13 | 2005-03-15 | 2004-03-30 | 2003-03-28 | 2002-04-01 | 2001-04-02 | 2000-03-30 | 1999-03-31 | 1998-03-26 | 1997-03-27 | 1996-03-26 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 |
| Total Current Assets | 38.15 | 23.77 | 20.63 | 105.6 | 39.99 | 44.19 | 35.55 | 24.41 | 20.66 | 46.09 | 52.96 | 121.1 | 122.7 | 53.04 | 60.03 | 55.59 | 84.91 | 39,189 | 30,067 | 17,694 | 12,940 | 9.42 | 4.13 | 0 | 0 | 2.45 | 0.848 | 0.542 | 0.77 | 0.856 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 |
| Cash and Short Term Investments | 23.09 | 6.52 | 3.9 | 3.04 | 1.64 | 2.75 | 1.98 | 3.7 | 2.88 | 2.08 | 3.5 | 3.97 | 7.52 | 12.07 | 14.17 | 17.16 | 6.33 | 24.06 | 21.53 | 8.6 | 8.46 | 6.15 | 3.83 | 0 | 0 | 2.3 | 0.678 | 0.407 | 0.67 | 0.772 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash & Equivalents | 23.09 | 6.52 | 3.9 | 3.04 | 1.64 | 2.75 | 1.98 | 3.7 | 2.88 | 2.08 | 3.5 | 3.97 | 7.52 | 12.07 | 14.17 | 17.16 | 6.33 | 20.31 | 17.89 | 8.6 | 8.46 | 6.15 | 3.83 | 0 | 0 | 2.3 | 0.678 | 0.407 | 0.67 | 0.772 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.76 | 3.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 5.66 | 6.36 | 6.13 | 13.58 | 21.95 | 22.16 | 21.98 | 17.19 | 14.89 | 17.91 | 18.41 | 18.49 | 18.29 | 25.66 | 26.39 | 23.79 | 18.14 | 18,882 | 12,182 | 9,093 | 4,483 | 3.27 | 0.304 | 0 | 0 | 0.156 | 0.17 | 0.134 | 0.099 | 0.084 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | -936.2 | 0 | 0 | -5.79 | -5.38 | -4.87 | 0 | 0 | 0.079 | 0 | 0 | 0 | 0 | 20.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 9.4 | 10.89 | 10.59 | 1,025 | 16.4 | 19.28 | 17.38 | 8.89 | 7.75 | 26.1 | 31.06 | 98.51 | 96.89 | 15.31 | 19.48 | 14.63 | 40.29 | 20,283 | 17,863 | 8,592 | 8,449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 216.9 | 233.1 | 234.2 | 1,017 | 1,177 | 1,206 | 1,223 | 1,252 | 1,234 | 1,322 | 1,287 | 1,332 | 1,370 | 1,512 | 1,622 | 1,777 | 1,727 | 1,595 | 1,252 | 996.3 | 537.2 | 341.3 | 133.1 | 68.35 | 35.6 | 16.69 | 15.32 | 15.94 | 16.27 | 16.61 | 16.8 | 17 | 17.4 | 18 | 18.9 | 19.6 |
| Total Non-Current Assets | 178.8 | 209.3 | 213.5 | 911.3 | 1,137 | 1,161 | 1,187 | 1,228 | 1,213 | 1,275 | 1,234 | 1,211 | 1,247 | 1,459 | 1,562 | 1,722 | 1,642 | 71,157 | 53,160 | 27,943 | 25,227 | 318.6 | 123.6 | 61.35 | 25.94 | 14 | 14.21 | 14.55 | 14.71 | 15.01 | 15.4 | 15.9 | 16.3 | 16.6 | 15.9 | 0 |
| Property, Plant and Equipment | 0 | 2.06 | 2.06 | 9.91 | 13.83 | 13.64 | 0.359 | 0.393 | 0.431 | 0.532 | 0.761 | 1.02 | 1.16 | 1,172 | 1,402 | 1,511 | 1,635 | 1,495 | 1,177 | 946.5 | 505.3 | 318.6 | 123.6 | 56.95 | 24.09 | 14 | 14.21 | 14.55 | 14.71 | 15.01 | 15.4 | 15.9 | 16.3 | 16.6 | 15.9 | 0 |
| Goodwill and Intangible Assets | 1.26 | 2.65 | 3.08 | 7.79 | 8.94 | 10.47 | 13.21 | 17.66 | 20.32 | 23.19 | 23.78 | 26.87 | 30.51 | 35.02 | 46.49 | 46,643 | 61,384 | 71,157 | 53,160 | 27,943 | 25,227 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.26 | 2.65 | 3.08 | 7.79 | 8.94 | 10.47 | 13.21 | 17.66 | 20.32 | 23.19 | 23.78 | 26.87 | 30.51 | 35.02 | 46.49 | 46,643 | 61,384 | 71,157 | 53,160 | 27,943 | 25,227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | -234.2 | 4.65 | -1,177 | -1,206 | -1,223 | -1,252 | -1,234 | 0 | 0 | 0 | 0 | 44.74 | 52.47 | 14.11 | 4.98 | 3.76 | 3.64 | 0 | 0 | 0 | 0 | 4.4 | 1.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 234.2 | -7.79 | 1,177 | 1,206 | 1,223 | 1,252 | 1,234 | 0 | 0 | 0 | 0 | -13.48 | -17.98 | -46,606 | -61,384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 177.5 | 204.6 | 208.4 | 896.7 | 1,114 | 1,137 | 1,174 | 1,210 | 1,192 | 1,252 | 1,209 | 1,183 | 1,216 | 221.3 | 79.64 | 160.2 | 2.27 | -1,498 | -1,181 | -946.5 | -505.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 16.49 | 16.48 | 17.42 | 108.1 | 231.6 | 156.5 | 126.1 | 79.52 | 95.46 | 101.8 | 94.36 | 49.62 | 56.43 | 198.7 | 161.6 | 46.9 | 351 | 190.4 | 68.47 | 147.5 | 68.2 | 14 | 7.46 | 5.98 | 1.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 7 | 8.38 | 10.09 | 42.1 | 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 | 0 |
| Notes Payable/Short Term Debt | 0.112 | 0 | 0 | 66 | 189.1 | 106 | 100 | 3.02 | 3.22 | 0 | 110.5 | 157.8 | 0 | 166.3 | 195.4 | 20.42 | 17.52 | 71.27 | 18.24 | 5.86 | 16.09 | 17 | 7.46 | 5.98 | 1.52 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | -131.5 | -42.1 | 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 | 0 |
| Other Current Liabilities | 9.38 | 8.09 | 138.8 | 42.1 | 42.5 | 50.5 | 26.14 | 76.5 | 92.24 | 101.8 | -16.11 | -108.2 | 56.43 | 32.4 | -33.73 | 26.48 | 333.5 | 119.2 | 50.23 | 141.6 | 52.11 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 160.7 | 159.6 | 152 | 576.9 | 689.8 | 691.5 | 664.2 | 622.3 | 651.5 | 724 | 711.9 | 796.7 | 848.8 | 956.4 | 924 | 1,163 | 1,145 | 974.4 | 664.6 | 592.8 | 289.4 | 177.7 | 119.7 | 62.45 | 29.5 | 1.35 | 1.37 | 1.46 | 1.46 | 1.47 | 1.5 | 1.5 | 1.5 | 1.3 | 1.4 | 1.4 |
| Total Non-Current Liabilities | 144.2 | 143.1 | 134.5 | 468.8 | 458.2 | 535 | 538 | 542.8 | 556.1 | 622.2 | 617.6 | 747.1 | 792.3 | 757.7 | 762.4 | 1,116 | 770.4 | 661.1 | 499.6 | 380.3 | 180.4 | 17 | 7.46 | 5.98 | 19.42 | 1.35 | 1.37 | 1.46 | 1.46 | 1.47 | 1.5 | 1.5 | 1.5 | 1.3 | 1.4 | 1.4 |
| Total Long Term Debt | 142.8 | 140.4 | 131.5 | 461 | 449.3 | 524.6 | 524.8 | 594.8 | 624.8 | 697 | 578.7 | 588.8 | 775.7 | 788.1 | 644.8 | 1,079 | 1,052 | 780.2 | 549.8 | 521.9 | 232.5 | 145.5 | 93.54 | 5.98 | 19.42 | 1.35 | 1.37 | 1.46 | 1.46 | 1.47 | 1.5 | 1.5 | 1.5 | 1.3 | 1.4 | 1.4 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 3.08 | 0 | 0 | 0 | 23.92 | 17.66 | 20.32 | 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 Non-Current | 0 | 0 | 152 | 0 | 0 | 0 | 664.2 | 622.3 | 651.5 | 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 |
| Capital Lease Obligations | 0 | 0 | 0 | 5.31 | 5.34 | 5.36 | 5.39 | 17.66 | 20.32 | 23.19 | 23.78 | 26.87 | 30.5 | 35.02 | 0 | 46.64 | 56.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 1.38 | 2.73 | -152 | 2.48 | 3.6 | 5.11 | -680.3 | -709.6 | -760.9 | -97.98 | 15.1 | 131.4 | -13.82 | -65.42 | 117.6 | -9.27 | -337.8 | -119.2 | -50.23 | -141.6 | -52.11 | -128.5 | -86.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 56.21 | 73.46 | 203.3 | 440 | 487.5 | 514.1 | 558.7 | 630.1 | 582 | 597.5 | 574.9 | 535.2 | 521.1 | 555.8 | 698.5 | 614.5 | 582.2 | 620.6 | 587.1 | 403.5 | 247.7 | 163.6 | 13.48 | 5.9 | 6.11 | 14.8 | 13.59 | 14.23 | 14.63 | 14.96 | 15.1 | 15.3 | 15.8 | 16.4 | 17.3 | 18 |
| Non-Controlling Interest | 0 | 0 | 121.1 | 2.59 | 3.96 | 3.51 | 3.29 | 1.77 | 1.26 | 1.49 | 5.3 | 7.56 | 7.47 | 61.93 | 68.41 | 75.32 | 58.15 | 62.4 | 9.13 | 12.34 | 11.99 | 12.44 | 10.24 | 2.24 | 2.29 | 9.56 | 10.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 56.21 | 73.46 | 82.2 | 437.4 | 483.5 | 510.6 | 555.4 | 628.3 | 580.7 | 596 | 569.6 | 527.7 | 513.7 | 493.8 | 630.1 | 539.2 | 524 | 558.2 | 578 | 391.1 | 235.8 | 151.1 | 3.25 | 3.67 | 3.81 | 5.24 | 3.29 | 14.23 | 14.63 | 14.96 | 15.1 | 15.3 | 15.8 | 16.4 | 17.3 | 18 |
| Retained Earnings | -953.4 | -955.2 | -946.5 | -582.5 | -522.7 | -503.7 | -475.7 | -446.9 | -426.9 | -404.4 | -395.1 | -393.8 | -378.3 | -373.7 | -231.3 | -161.3 | -127 | -97.51 | -71.83 | -49.96 | -35.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Earnings | 0 | 0 | 0 | -8.26 | -18.82 | -7.01 | 7.19 | 5.69 | 0.427 | -4.06 | -3.15 | -1.3 | -2.56 | -3.51 | -3.41 | -2.99 | -7.26 | 0.064 | 0.146 | 0.138 | -0.165 | 0.047 | -0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0.823 | 0.823 | 0.823 | 0.82 | 0.812 | 5.34 | 395.9 | 420.8 | 390.1 | 5.1 | 4.75 | 337 | 4.31 | 4.08 | 3.99 | 3.13 | 2.67 | 2.65 | 2.63 | 1.78 | 1.16 | 0.987 | 0.007 | 0.007 | 0.007 | 0.009 | 0.005 | 2.25 | 2.25 | 2.25 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 139.8 | 159.5 | 159.5 | 159.5 | 159.5 | 159.5 | 159.5 | 207.5 | 190.7 | 190.7 | 190.7 | 190.7 | 163.7 | 158.6 | 158.6 | 88.75 | 88.75 | 88.75 | 88.75 | 88.75 | 58.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 868.9 | 868.3 | 868.3 | 867.7 | 864.7 | 856.4 | 859 | 856.6 | 811.4 | 808.7 | 772.4 | 727.8 | 726.5 | 708.4 | 702.2 | 611.6 | 581.4 | 564.2 | 558.3 | 349.3 | 210.9 | 177.2 | 3.3 | 3.66 | 3.81 | 5.23 | 3.28 | 11.95 | 12.35 | 12.72 | 15.1 | 15.3 | 15.8 | 16.4 | 17.3 | 18 |
| Total Liabilities & Total Equity | 216.9 | 233.1 | 234.2 | 1,017 | 1,177 | 1,206 | 1,223 | 1,252 | 1,234 | 1,322 | 1,287 | 1,332 | 1,370 | 1,512 | 1,622 | 1,777 | 1,727 | 1,595 | 1,252 | 996.3 | 537.2 | 341.3 | 133.1 | 68.35 | 35.6 | 16.69 | 15.32 | 15.94 | 16.27 | 16.61 | 16.8 | 17 | 17.4 | 18 | 18.9 | 19.6 |
| Total Liabilities & Shareholders' Equity | 216.9 | 233.1 | 234.2 | 1,017 | 1,177 | 1,206 | 1,223 | 1,252 | 1,234 | 1,322 | 1,287 | 1,332 | 1,370 | 1,512 | 1,622 | 1,777 | 1,727 | 1,595 | 1,252 | 996.3 | 537.2 | 341.3 | 133.1 | 68.35 | 35.6 | 16.69 | 15.32 | 15.94 | 16.27 | 16.61 | 16.8 | 17 | 17.4 | 18 | 18.9 | 19.6 |
| Total Investments | 0 | 0 | -234.2 | 4.65 | -1,177 | -1,206 | -1,223 | -1,252 | -1,234 | 0 | 0 | 0 | 0 | 44.74 | 52.47 | 14.11 | 4.98 | 7.51 | 7.29 | 0 | 0 | 0 | 0 | 4.4 | 1.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 143 | 140.5 | 131.5 | 527 | 638.4 | 630.6 | 624.8 | 580.1 | 607.7 | 677 | 665.4 | 719.8 | 761.2 | 877.9 | 840.1 | 1,045 | 1,013 | 851.5 | 568.1 | 527.8 | 248.6 | 31 | 14.93 | 11.96 | 20.93 | 1.35 | 1.37 | 1.46 | 1.46 | 1.47 | 1.5 | 1.5 | 1.5 | 1.3 | 1.4 | 1.4 |
| Net Debt | 119.9 | 134 | 127.6 | 524 | 636.7 | 627.8 | 622.9 | 576.4 | 604.9 | 674.9 | 661.9 | 715.8 | 753.7 | 865.9 | 825.9 | 1,028 | 1,007 | 831.2 | 550.2 | 519.2 | 240.2 | 24.85 | 11.1 | 11.96 | 20.93 | -0.952 | 0.697 | 1.06 | 0.79 | 0.701 | 1.5 | 1.5 | 1.5 | 1.3 | 1.4 | 1.4 |