| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-20 | 2024-03-29 | 2023-04-03 | 2022-03-28 | 2021-03-01 | 2020-02-26 | 2019-03-07 | 2018-02-27 | 2017-03-14 | 2016-04-27 | 2015-03-05 | 2014-02-21 | 2013-03-01 | 2012-02-29 | 2011-03-22 | 2009-12-31 | 2008-12-31 |
| Total Current Assets | 1,040 | 1,118 | 1,015 | 426.1 | 192.1 | 197.2 | 170.8 | 226.6 | 209.8 | 145.1 | 158 | 136.6 | 299.9 | 138.9 | 211.2 | 48.3 | 121.5 |
| Cash and Short Term Investments | 766.4 | 813 | 838.1 | 276 | 148.9 | 155.8 | 113.7 | 179 | 164.9 | 100.1 | 113.1 | 93.38 | 267.3 | 98 | 165.9 | 20.47 | 90.26 |
| Cash & Equivalents | 704.6 | 745.5 | 718 | 276 | 148.9 | 155.8 | 113.7 | 179 | 164.9 | 100.1 | 113.1 | 93.38 | 267.3 | 98 | 159.8 | 12.28 | 90.26 |
| Short Term Investments | 61.81 | 67.47 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.08 | 8.19 | 0 |
| Receivables | 75.33 | 83.01 | 47.08 | 32.31 | 10.95 | 16.77 | 16.78 | 8.87 | 7.71 | 11.49 | 9.08 | 20.66 | 7.34 | 22.24 | 5.4 | 4.23 | 9.2 |
| Inventory | 57.66 | 61.27 | 28.04 | 21.36 | 10.46 | 10.55 | 11.02 | 9.66 | 11.41 | 10.58 | 11.56 | 11.01 | 9.4 | 9.34 | 9.53 | 11.48 | 12.59 |
| Other Current Assets | 140.8 | 160.4 | 101.4 | 96.45 | 21.73 | 14.09 | 29.25 | 29.11 | 25.8 | 22.89 | 24.24 | 11.52 | 15.87 | 9.28 | 30.42 | 12.13 | 9.45 |
| Total Assets | 5,149 | 5,287 | 4,896 | 4,407 | 3,011 | 3,012 | 3,051 | 2,490 | 2,558 | 2,639 | 2,715 | 2,686 | 2,311 | 1,983 | 1,829 | 1,710 | 1,816 |
| Total Non-Current Assets | 4,108 | 4,169 | 3,882 | 3,981 | 2,818 | 2,815 | 2,880 | 2,264 | 2,349 | 2,494 | 2,557 | 2,549 | 2,011 | 1,844 | 1,618 | 1,662 | 1,694 |
| Property, Plant and Equipment | 3,723 | 3,770 | 3,667 | 3,841 | 2,650 | 2,620 | 2,609 | 1,995 | 2,073 | 2,248 | 2,349 | 2,428 | 1,922 | 1,767 | 1,535 | 1,466 | 1,572 |
| Goodwill and Intangible Assets | 0.074 | 0.269 | 0.468 | 0.667 | 0 | 0 | 1.22 | 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 |
| Intangible Assets | 0.074 | 0.269 | 0.468 | 0.667 | 0 | 0 | 1.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 228.8 | 211.7 | 20.97 | 19.87 | 132.8 | 161.9 | 131.1 | 161.9 | 153.1 | 117.9 | 73.58 | 23.73 | 0 | 0 | 0 | 6.19 | 35.86 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 81.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 156.8 | 187 | 193.3 | 118.9 | 36.11 | 32.51 | 57.12 | 106.6 | 122.3 | 128 | 133.8 | 97.29 | 89.51 | 76.43 | 82.13 | 190.2 | 86.03 |
| Total Current Liabilities | 745.6 | 662.8 | 423.1 | 370 | 207 | 266.5 | 224.7 | 276.7 | 280 | 272 | 290.4 | 295 | 249.4 | 226.6 | 184.8 | 183.3 | 287.5 |
| Accounts Payable | 49.42 | 46.77 | 18.16 | 18.86 | 7.58 | 6.21 | 8.59 | 6.31 | 3.85 | 3.68 | 6.3 | 5.81 | 5.88 | 4.06 | 4.13 | 8.82 | 3.83 |
| Notes Payable/Short Term Debt | 546.9 | 510.7 | 320.1 | 289 | 163.6 | 227.6 | 183.5 | 239.2 | 227.3 | 198.1 | 206.5 | 206.7 | 162.2 | 153.2 | 114.6 | 93.86 | 94.73 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 47.81 | 52.18 | 25.23 | 23.83 | 11.89 | 10.39 | 12.43 | 15.31 | 19.67 | 18.36 | 12.93 | 9.6 | 5.59 | 6.9 | 2.58 | 2.14 | 6.62 |
| Other Current Liabilities | 101.4 | 53.12 | 59.59 | 38.29 | 23.87 | 22.38 | 20.19 | 15.89 | 29.13 | 51.8 | 64.69 | 72.85 | 75.77 | 62.45 | 63.48 | 78.46 | 182.4 |
| Total Liabilities | 2,580 | 2,848 | 2,736 | 2,681 | 1,662 | 1,601 | 1,694 | 1,272 | 1,484 | 1,675 | 1,912 | 2,029 | 1,791 | 1,653 | 1,467 | 1,555 | 1,826 |
| Total Non-Current Liabilities | 1,835 | 2,185 | 2,313 | 2,311 | 1,455 | 1,335 | 1,469 | 995.1 | 1,204 | 1,403 | 1,622 | 1,734 | 1,541 | 1,426 | 1,282 | 1,372 | 1,539 |
| Total Long Term Debt | 1,804 | 2,137 | 2,265 | 2,269 | 1,421 | 1,326 | 1,464 | 984 | 1,188 | 1,356 | 1,561 | 1,661 | 1,400 | 1,290 | 1,227 | 1,342 | 1,435 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | -4.74 | -11.06 | -16.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 14.62 | 27.35 | 34.54 | 33.87 | 29.63 | 7.93 | 4.74 | 11.06 | 16.49 | 26.51 | 29.45 | 25.16 | 16.64 | 10.53 | 0.65 | 1.22 | 3.82 |
| Capital Lease Obligations | 316.5 | 301.6 | 0 | 116.4 | 116.4 | 119.9 | 339.3 | 372.2 | 360.3 | 232.1 | 247.1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -300.2 | -281.2 | 13.65 | -108.5 | -112.7 | -119.5 | -334.6 | -361.1 | -343.8 | -211.2 | -215.5 | 47.89 | 125.1 | 125.2 | 54.06 | 28.86 | 99.69 |
| Total Equity | 2,569 | 2,439 | 2,160 | 1,726 | 1,349 | 1,411 | 1,357 | 1,219 | 1,074 | 963.5 | 802.6 | 656.9 | 520.5 | 330 | 362.1 | 155.2 | -10.75 |
| Non-Controlling Interest | 55.09 | 56.86 | 3.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 2,514 | 2,383 | 2,157 | 1,726 | 1,349 | 1,411 | 1,357 | 1,219 | 1,074 | 963.5 | 802.6 | 656.9 | 520.5 | 330 | 362.1 | 155.2 | -10.75 |
| Retained Earnings | 1,280 | 1,046 | 746.7 | 341.5 | -9.72 | 60.58 | 38.73 | 43.72 | 31.42 | 44.25 | 0.103 | -20.05 | -40.81 | -48.85 | -74.94 | -156.2 | -232.9 |
| Accumulated Other Earnings | 17.34 | 21.39 | 46.42 | -2.23 | -7.96 | -1.21 | 4.54 | -0.969 | -14.42 | -44.65 | -56.13 | -85.15 | -152.8 | -141.1 | -82.89 | -60.65 | -103.4 |
| Common Stock | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.006 | 0.006 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,217 | 1,315 | 1,364 | 1,387 | 1,366 | 1,351 | 1,314 | 1,176 | 1,057 | 963.9 | 858.7 | 762.1 | 714.1 | 520 | 520 | 372 | 325.5 |
| Total Liabilities & Total Equity | 5,149 | 5,287 | 4,896 | 4,407 | 3,011 | 3,012 | 3,051 | 2,490 | 2,558 | 2,639 | 2,715 | 2,686 | 2,311 | 1,983 | 1,829 | 1,710 | 1,816 |
| Total Liabilities & Shareholders' Equity | 5,149 | 5,287 | 4,896 | 4,407 | 3,011 | 3,012 | 3,051 | 2,490 | 2,558 | 2,639 | 2,715 | 2,686 | 2,311 | 1,983 | 1,829 | 1,710 | 1,816 |
| Total Investments | 290.6 | 279.2 | 141 | 19.87 | 132.8 | 161.9 | 131.1 | 161.9 | 153.1 | 117.9 | 73.58 | 23.73 | 0 | 0 | 6.08 | 14.38 | 35.86 |
| Total Debt | 2,351 | 2,648 | 2,585 | 2,558 | 1,585 | 1,554 | 1,648 | 1,223 | 1,415 | 1,557 | 1,767 | 1,868 | 1,562 | 1,443 | 1,342 | 1,436 | 1,530 |
| Net Debt | 1,646 | 1,902 | 1,867 | 2,282 | 1,436 | 1,398 | 1,534 | 1,044 | 1,250 | 1,457 | 1,654 | 1,774 | 1,295 | 1,345 | 1,182 | 1,423 | 1,440 |