| Period Ending: | 2025 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-12-31 | 2025-03-05 | 2024-02-29 | 2023-03-09 | 2022-03-03 | 2021-03-04 | 2020-02-27 | 2019-03-05 | 2018-03-07 | 2017-03-06 | 2016-03-15 | 2015-03-10 | 2014-02-28 | 2013-03-01 | 2012-03-30 | 2011-04-08 | 2010-06-18 | 2009-07-13 | 2008-04-04 | 2007-05-30 | 2005-12-31 | 2004-12-31 | 2003-12-31 |
| Total Current Assets | 1,319 | 671 | 501.8 | 372.5 | 632.5 | 118.4 | 190.4 | 119.8 | 126 | 136 | 127.6 | 103.1 | 126.9 | 98.67 | 93.29 | 266.8 | 300.5 | 250.2 | 133 | 59.7 | 64.01 | 129.5 | 102.5 |
| Cash and Short Term Investments | 1,037 | 514.2 | 357.8 | 267.7 | 552.4 | 65.66 | 139.2 | 77.28 | 66.89 | 73.72 | 72.25 | 57.73 | 68.15 | 55.63 | 51.36 | 229.8 | 122 | 120.7 | 63.49 | 43.08 | 38.86 | 100.7 | 0 |
| Cash & Equivalents | 1,037 | 453.4 | 271.8 | 267.7 | 129.4 | 65.66 | 139.2 | 77.28 | 66.89 | 73.72 | 72.25 | 57.73 | 68.15 | 55.63 | 51.36 | 229.8 | 122 | 120.7 | 63.49 | 43.08 | 38 | 97.01 | 0 |
| Short Term Investments | 0 | 60.85 | 86.03 | 0 | 423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.86 | 3.69 | 0 |
| Receivables | 38.73 | 92.54 | 73.39 | 54.81 | 37.91 | 27.98 | 7.14 | 9.22 | 40.51 | 40.63 | 11.61 | 26.36 | 8.04 | 16.41 | 18 | 15.22 | 12.38 | 12.52 | 13.81 | 5.03 | 20.16 | 2.57 | 0 |
| Inventory | 0 | 23.88 | 24.51 | 16.1 | 12.58 | 9.62 | 8.49 | 8.88 | 8.84 | 11.39 | 11.04 | 11.66 | 14.5 | 17.73 | 16.19 | 9.92 | 7.65 | 8.07 | 5.76 | 3.77 | 2.59 | 2.75 | 0 |
| Other Current Assets | 243.4 | 40.31 | 46.03 | 33.95 | 29.57 | 15.18 | 35.58 | 24.37 | 9.75 | 10.21 | 32.67 | 7.32 | 36.18 | 8.91 | 7.75 | 11.86 | 158.4 | 108.9 | 49.92 | 7.82 | 2.4 | 23.52 | 102.5 |
| Total Assets | 5,114 | 4,344 | 3,661 | 3,400 | 3,627 | 2,714 | 2,683 | 2,680 | 2,986 | 3,127 | 3,697 | 3,851 | 4,067 | 4,212 | 3,988 | 3,489 | 3,143 | 2,828 | 2,072 | 1,297 | 945.8 | 1,006 | 837 |
| Total Non-Current Assets | 3,795 | 3,673 | 3,159 | 3,028 | 2,995 | 2,596 | 2,493 | 2,560 | 2,860 | 2,991 | 3,570 | 3,748 | 3,940 | 4,113 | 3,895 | 3,222 | 2,842 | 2,578 | 1,939 | 1,237 | 881.7 | 876.4 | 734.5 |
| Property, Plant and Equipment | 3,270 | 3,556 | 3,048 | 2,912 | 2,941 | 2,480 | 2,390 | 2,480 | 2,796 | 2,907 | 3,446 | 3,624 | 3,843 | 3,986 | 3,766 | 3,178 | 2,768 | 1,340 | 1,183 | 1,017 | 654.2 | 809.2 | 0 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0.27 | 0 | 0 | 78.23 | 40.42 | 36.25 | 40.6 | 30.68 | 39.98 | 28.69 | 2.47 | 2.91 | 0 | 0 | 0 | 1,068 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 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 Assets | 524.8 | 116.5 | 110.6 | 115.5 | 53.54 | 37.76 | 62.34 | 43.51 | 23.83 | 53.7 | 83.23 | 95.09 | 94.6 | 124.3 | 128.6 | 44.4 | 74.36 | 170.8 | 756.3 | 220.9 | 227.5 | 67.19 | 734.5 |
| Total Current Liabilities | 401.7 | 169 | 168.2 | 228.4 | 319.3 | 239.7 | 223.1 | 222.7 | 2,380 | 2,566 | 312.1 | 328.1 | 369.9 | 365.3 | 231.7 | 246.5 | 2,518 | 122.2 | 51.11 | 45.71 | 70.48 | 77.6 | 60.98 |
| Accounts Payable | 118.7 | 29.04 | 22.82 | 24.5 | 18.93 | 10.61 | 11.17 | 10.48 | 11.37 | 11.16 | 12.97 | 12.51 | 13.12 | 8.99 | 12.15 | 14.75 | 49.54 | 13.9 | 11.57 | 9.65 | 6.07 | 5.56 | 0 |
| Notes Payable/Short Term Debt | 283 | 35.22 | 21.3 | 82.44 | 181.6 | 180.2 | 136 | 113.8 | 2,330 | 2,505 | 270 | 224.6 | 203.8 | 182.5 | 52.82 | 21.62 | 2,332 | 42.22 | 25.62 | 22.76 | 57.52 | 61.34 | 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 |
| Deferred Revenue | 0 | 49.66 | 63.82 | 111.1 | 83.18 | 19.48 | 17.96 | 19.75 | 22.85 | 27.72 | 9.85 | 13.72 | 7.3 | 5.45 | 6.99 | 9.68 | 5.63 | 11.43 | 6.71 | 6.74 | 3.99 | 4.61 | 0 |
| Other Current Liabilities | 0 | 55.03 | 60.22 | 10.31 | 35.64 | 29.42 | 57.94 | 78.69 | 16.01 | 22.47 | 19.34 | 77.21 | 145.6 | 168.3 | 159.7 | 200.4 | 131.2 | 54.66 | 7.22 | 6.56 | 2.9 | 6.09 | 60.98 |
| Total Liabilities | 1,318 | 918.9 | 644.8 | 839.8 | 1,539 | 1,679 | 1,801 | 1,989 | 2,438 | 2,639 | 2,855 | 3,163 | 3,468 | 3,772 | 3,546 | 3,097 | 2,737 | 2,609 | 1,447 | 731.3 | 683 | 621.5 | 548.4 |
| Total Non-Current Liabilities | 916.7 | 749.9 | 476.7 | 611.4 | 1,220 | 1,439 | 1,578 | 1,766 | 57.85 | 73.07 | 2,543 | 2,835 | 3,098 | 3,406 | 3,314 | 2,850 | 219.1 | 2,487 | 1,396 | 685.6 | 612.5 | 543.9 | 487.4 |
| Total Long Term Debt | 872.1 | 699.6 | 382.9 | 447 | 1,154 | 1,283 | 1,393 | 1,308 | 0 | 0 | 2,470 | 2,788 | 3,030 | 3,219 | 2,960 | 2,544 | 0 | 2,065 | 1,331 | 639.6 | 609.2 | 540.1 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 136.4 | 156.6 | 200.6 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 22.9 | 60.13 | 111.6 | 37.98 | 19.57 | 28.53 | 41.73 | 56.16 | 70.59 | 24.43 | 30.41 | 0 | 0 | 0 | 1.72 | 3.91 | 0 | 8.31 | 10.51 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 72.01 | 222.3 | 120.1 | 138.2 | -200.6 | 0 | 0 | 0 | -4.8 | 0 | 0 | 10.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 44.6 | 27.44 | 33.65 | -19.15 | -194.9 | -119.9 | -137.6 | 417 | 1.69 | 2.48 | 48.2 | 18.5 | 68.18 | 187.3 | 342.7 | 304.6 | 215.2 | 421.8 | 56.54 | 35.55 | 3.33 | 3.85 | 487.4 |
| Total Equity | 3,796 | 3,425 | 3,016 | 2,560 | 2,088 | 1,036 | 881.7 | 690.9 | 548.7 | 487.7 | 841.9 | 688.1 | 598.5 | 440.3 | 442.5 | 392.4 | 405.6 | 219 | 624.9 | 565.9 | 262.7 | 384.5 | 288.7 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 3,796 | 3,425 | 3,016 | 2,560 | 2,088 | 1,036 | 881.7 | 690.9 | 548.7 | 487.7 | 841.9 | 688.1 | 598.5 | 440.3 | 442.5 | 392.4 | 405.6 | 219 | 624.9 | 565.9 | 262.7 | 384.5 | 288.7 |
| Retained Earnings | 3,275 | 2,844 | 2,402 | 1,886 | 1,389 | 366.7 | 213.1 | 81.85 | 114.8 | 30.88 | 397.1 | 280.1 | 284 | 246.5 | 351.7 | 338.2 | 440.6 | 404.5 | 390.7 | 272.8 | 171.8 | 293.5 | 0 |
| Accumulated Other Earnings | -71.41 | -70.43 | -75.98 | -74.21 | -71.45 | -86.67 | -116.9 | -118.7 | -114.1 | -91.16 | -103.1 | -139.7 | -232.7 | -353.3 | -456.1 | -436.6 | -324.1 | -474.5 | -54.89 | 3.94 | -168.5 | -141.4 | 0 |
| Common Stock | 0.183 | 0.19 | 0.194 | 0.203 | 0.207 | 0.204 | 0.248 | 2.13 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.09 | 0.546 | 0.546 | 0.546 | 0.546 | 0.443 | 0.443 | 0.443 |
| 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 |
| Additional Paid in Capital | 591.6 | 650.9 | 690.2 | 748.1 | 770.7 | 755.4 | 785.3 | 727.6 | 546.9 | 546.9 | 546.8 | 546.7 | 546.1 | 546 | 545.9 | 489.7 | 288.6 | 288.5 | 288.5 | 288.5 | 90.53 | 90.53 | 288.2 |
| Total Liabilities & Total Equity | 5,114 | 4,344 | 3,661 | 3,400 | 3,627 | 2,714 | 2,683 | 2,680 | 2,986 | 3,127 | 3,697 | 3,851 | 4,067 | 4,212 | 3,988 | 3,489 | 3,143 | 2,828 | 2,072 | 1,297 | 945.8 | 1,006 | 837 |
| Total Liabilities & Shareholders' Equity | 5,114 | 4,344 | 3,661 | 3,400 | 3,627 | 2,714 | 2,683 | 2,680 | 2,986 | 3,127 | 3,697 | 3,851 | 4,067 | 4,212 | 3,988 | 3,489 | 3,143 | 2,828 | 2,072 | 1,297 | 945.8 | 1,006 | 837 |
| Total Investments | 0 | 60.85 | 86.3 | 0 | 423 | 78.23 | 40.42 | 36.25 | 40.6 | 30.68 | 39.98 | 28.69 | 2.47 | 2.91 | 0 | 0 | 0 | 1,068 | 0 | 0 | 0.86 | 3.69 | 0 |
| Total Debt | 1,155 | 734.8 | 404.2 | 529.4 | 1,336 | 1,463 | 1,529 | 1,622 | 2,330 | 2,505 | 2,775 | 3,015 | 3,234 | 3,402 | 3,002 | 2,566 | 2,332 | 2,108 | 1,357 | 662.3 | 666.7 | 601.4 | 0 |
| Net Debt | 117.8 | 281.4 | 132.4 | 261.8 | 1,207 | 1,397 | 1,389 | 1,545 | 2,263 | 2,431 | 2,703 | 2,958 | 3,166 | 3,346 | 2,951 | 2,336 | 2,210 | 1,987 | 1,293 | 619.2 | 628.7 | 504.4 | 0 |