| Period Ending: | 2022 03-31 |
2021 03-31 |
2020 03-31 |
2019 03-31 |
2018 03-31 |
2017 03-31 |
2016 03-31 |
2015 03-31 |
2014 03-31 |
2013 03-31 |
2012 03-31 |
2011 03-31 |
2010 03-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2022-08-16 | 2021-07-29 | 2020-07-29 | 2019-07-23 | 2018-07-23 | 2017-07-25 | 2016-07-28 | 2015-07-31 | 2014-07-31 | 2013-07-31 | 2012-07-31 | 2011-09-28 | 2010-07-16 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
| Total Current Assets | 6,935 | 6,298 | 5,666 | 5,148 | 4,408 | 3,671 | 3,200 | 2,622 | 2,058 | 1,598 | 897.2 | 710.9 | 363.8 | 197 | 249.7 | 263 |
| Cash and Short Term Investments | 6,661 | 6,076 | 5,473 | 4,998 | 4,251 | 3,510 | 3,008 | 2,444 | 1,883 | 1,494 | 794.7 | 611.4 | 280.8 | 196.9 | 3.54 | 262.8 |
| Cash & Equivalents | 6,661 | 6,076 | 5,473 | 4,998 | 4,251 | 3,510 | 3,008 | 2,437 | 1,883 | 1,494 | 794.3 | 611.4 | 280.8 | 0.129 | 2.48 | 262.8 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.71 | 0 | 0 | 0.354 | 0 | 0 | 196.8 | 1.06 | 0 |
| Receivables | 161.3 | 130.3 | 104.3 | 107.7 | 117 | 117.8 | 131.8 | 125.9 | 111.7 | 75.31 | 79.01 | 78.56 | 61.35 | 0 | 0 | 0 |
| Inventory | 45.88 | 44.26 | 43.76 | 27.61 | 27.72 | 30.99 | 28.33 | 23.8 | 31.58 | 10.27 | 6.67 | 6.73 | 5.07 | 0 | 0 | 0 |
| Other Current Assets | 66.84 | 47.79 | 44.78 | 14.75 | 13.06 | 12.26 | 31.35 | 28.19 | 31.87 | 18.5 | 16.83 | 14.2 | 16.58 | 0.06 | 246.2 | 0.16 |
| Total Assets | 8,535 | 7,906 | 7,220 | 6,551 | 5,844 | 5,183 | 4,688 | 4,119 | 3,631 | 2,986 | 1,824 | 1,564 | 1,047 | 197 | 249.7 | 263 |
| Total Non-Current Assets | 1,600 | 1,608 | 1,554 | 1,403 | 1,436 | 1,512 | 1,488 | 1,497 | 1,573 | 1,388 | 927 | 852.7 | 683.2 | 0 | 0 | 0 |
| Property, Plant and Equipment | 476.7 | 503.7 | 527.2 | 545.3 | 553 | 551.4 | 574.6 | 603.2 | 626.6 | 468.3 | 267.9 | 250.3 | 250.5 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 83.58 | 88.2 | 92.82 | 97.44 | 102.1 | 106.7 | 111.3 | 115.9 | 120.5 | 125.2 | 129.8 | 134.4 | 26.3 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 83.58 | 88.2 | 92.82 | 97.44 | 102.1 | 106.7 | 111.3 | 115.9 | 120.5 | 125.2 | 129.8 | 134.4 | 26.3 | 0 | 0 | 0 |
| Long Term Investments | 282.3 | 307 | 290.4 | 296.5 | 343 | 389.9 | 351.9 | 311.5 | 333.4 | 277.5 | 232.6 | 187.1 | 48.48 | 0 | 0 | 0 |
| Deferred Tax Assets | 60.76 | 55.84 | 50.7 | 44.98 | 31.3 | 22.16 | 2.62 | 2.62 | 1.79 | 3.73 | 5.01 | 2.56 | 0.288 | 0 | 0 | 0 |
| Other Long Term Assets | 696.2 | 653.4 | 592.5 | 418.8 | 406.7 | 441.4 | 447.7 | 463.9 | 490.6 | 513.4 | 291.8 | 278.3 | 357.6 | 0 | 0 | 0 |
| Total Current Liabilities | 646.6 | 626.5 | 570.8 | 595.6 | 468.2 | 1,447 | 468.3 | 420.2 | 397.3 | 332.4 | 197.1 | 250.6 | 116 | 12.04 | 4.43 | 4.26 |
| Accounts Payable | 8.33 | 9.48 | 19.99 | 33.57 | 11.37 | 11.06 | 13.25 | 12.67 | 10.42 | 9.89 | 6.34 | 5.05 | 5.41 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 0.147 | 1.64 | 1.72 | 0 | 0 | 1,031 | 60 | 60 | 60 | 50 | 45 | 45 | 45 | 1.45 | 0 | 0.289 |
| Tax Payables | 31.16 | 29.55 | 32.33 | 22.78 | 19.21 | 15.75 | 11.01 | 13.39 | 6.5 | 6.6 | 8.59 | 11.16 | 4.1 | 0.01 | 0 | 0 |
| Deferred Revenue | 458.3 | 449.4 | 402.8 | 462 | 366.4 | 323.7 | 257.7 | 220.1 | 196.4 | 172.3 | 106.1 | 82.32 | 36.07 | 2.26 | 0 | 0 |
| Other Current Liabilities | 148.7 | 136.4 | 114 | 77.31 | 71.22 | 65.48 | 126.4 | 114 | 124 | 93.63 | 31.06 | 107.1 | 25.45 | 8.32 | 4.43 | 3.97 |
| Total Liabilities | 3,650 | 3,518 | 3,331 | 3,128 | 2,726 | 3,340 | 2,975 | 2,576 | 2,191 | 1,745 | 588.5 | 470.2 | 227.4 | 56.71 | 52.26 | 55.31 |
| Total Non-Current Liabilities | 3,003 | 2,891 | 2,761 | 2,533 | 2,258 | 1,893 | 2,506 | 2,156 | 1,794 | 1,412 | 391.4 | 219.6 | 111.4 | 44.67 | 47.82 | 51.04 |
| Total Long Term Debt | 0 | 0.147 | 1.78 | 0 | 0 | 0 | 906.2 | 815.9 | 777.8 | 751.8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 24.28 | 16.13 | 18.14 | 19.63 | 20.63 | 21.42 | 22.79 | 25.26 | 27.94 | 23.17 | 24.46 | 26.89 | 2.26 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 2,474 | 2,393 | 2,290 | 2,108 | 1,874 | 1,570 | 1,321 | 1,099 | 823.9 | 530.3 | 306.5 | 162.7 | 93.16 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 505.2 | 482.2 | 450.9 | 404.5 | 362.9 | 302.2 | 255.9 | 215.6 | 164.1 | 107.2 | 60.42 | 30.04 | 15.98 | 44.67 | 47.82 | 51.04 |
| Total Equity | 4,885 | 4,388 | 3,888 | 3,417 | 3,113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140.3 | 0 | 207.7 |
| Non-Controlling Interest | 5.66 | 6.59 | 6.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 4,879 | 4,382 | 3,882 | 3,417 | 3,113 | 1,838 | 1,709 | 1,538 | 1,435 | 1,237 | 1,203 | 1,071 | 808.9 | 140.3 | 197.4 | 207.7 |
| Retained Earnings | 2,887 | 2,386 | 1,878 | 1,407 | 1,117 | 879.8 | 753.6 | 662.6 | 555.3 | 423.4 | 311 | 179 | 87.29 | -5.18 | 2.89 | 0.018 |
| Accumulated Other Earnings | -106.8 | -103.2 | -94.66 | -88.74 | -54.65 | 24.43 | 84.78 | 63.23 | 84.26 | 18.26 | 26.06 | -18.58 | 2.22 | 0 | 0 | 0 |
| Common Stock | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.052 | 0.046 | 0.004 | 0.005 | 0.005 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 2,099 | 2,099 | 2,099 | 2,099 | 2,051 | 933.6 | 870.8 | 811.9 | 795.4 | 795.4 | 865.7 | 910.3 | 719.3 | 145.5 | 194.5 | 207.7 |
| Total Liabilities & Total Equity | 8,535 | 7,906 | 7,220 | 6,551 | 5,844 | 5,183 | 4,688 | 4,119 | 3,631 | 2,986 | 1,824 | 1,564 | 1,047 | 197 | 249.7 | 263 |
| Total Liabilities & Shareholders' Equity | 8,535 | 7,906 | 7,220 | 6,551 | 5,844 | 5,183 | 4,688 | 4,119 | 3,631 | 2,986 | 1,824 | 1,564 | 1,047 | 197 | 249.7 | 263 |
| Total Investments | 282.3 | 307 | 290.4 | 296.5 | 343 | 389.9 | 351.9 | 319.3 | 333.4 | 277.5 | 232.9 | 187.1 | 48.48 | 196.8 | 1.06 | 0 |
| Total Debt | 0.147 | 1.78 | 3.5 | 0 | 0 | 1,031 | 966.2 | 875.9 | 837.8 | 801.8 | 45 | 45 | 45 | 1.45 | 0 | 0.289 |
| Net Debt | -6,661 | -6,074 | -5,470 | -4,998 | -4,251 | -2,479 | -2,042 | -1,561 | -1,045 | -692.3 | -749.3 | -566.4 | -235.8 | 1.33 | -2.48 | -262.5 |