| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-20 | 2024-02-22 | 2023-02-23 | 2022-02-28 | 2021-02-25 | 2020-03-11 | 2019-02-27 | 2018-03-08 | 2017-03-13 | 2016-03-08 | 2015-03-05 | 2014-03-10 | 2013-03-08 | 2012-03-12 | 2011-03-11 | 2010-03-16 | 2009-03-06 | 2008-03-17 | 2007-03-16 | 2006-08-04 | 2005-03-18 | 2004-03-30 | 2002-12-31 | 2001-12-31 | 2000-12-31 |
| Total Current Assets | 848.9 | 859.1 | 917 | 972.5 | 290 | 208.7 | 164.6 | 191.9 | 81.42 | 196.1 | 122.7 | 192.4 | 125.1 | 124.6 | 74.52 | 38.88 | 76.54 | 101.9 | 89.69 | 77.48 | 70.78 | 30.74 | 30.13 | 0 | 0 |
| Cash and Short Term Investments | 713.8 | 742.3 | 624.4 | 546 | 165 | 151.1 | 145.5 | 191.9 | 81.42 | 196.1 | 122.7 | 189.4 | 125.1 | 114 | 72.15 | 36.72 | 68.48 | 56.62 | 72.83 | 75.11 | 65.84 | 29.1 | 29.41 | 0 | 0 |
| Cash & Equivalents | 95.88 | 150.3 | 202 | 436.2 | 32.07 | 39.88 | 49.35 | 26.58 | 24.29 | 44.81 | 49.51 | 23.12 | 7.6 | 31.94 | 22.45 | 36.72 | 28.1 | 14.29 | 14.15 | 8.72 | 16.59 | 23.47 | 5.17 | 0 | 0 |
| Short Term Investments | 618 | 592 | 422.4 | 109.8 | 133 | 111.2 | 96.19 | 165.3 | 57.13 | 151.3 | 73.14 | 166.3 | 117.5 | 82.02 | 49.7 | 0 | 40.37 | 42.32 | 58.68 | 66.39 | 49.25 | 5.63 | 24.24 | 0 | 0 |
| Receivables | 46.91 | 44.53 | 147.5 | 131.8 | 22.66 | 8.89 | 3.7 | 0.854 | 1.34 | 1.39 | 0.727 | 1.63 | 1 | 9.53 | 1 | 0.895 | 6.41 | 7.23 | 2.15 | 0.689 | 3.13 | 0.22 | 0 | 0 | 0 |
| Inventory | 70.05 | 53.29 | 59.45 | 61.34 | 63.69 | 41.33 | 19.02 | 0.312 | -8.18 | -3.82 | -4.79 | 0 | -3.06 | 0 | 0 | 0 | 0 | 6.46 | 0.257 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 18.15 | 19 | 85.63 | 233.4 | 38.63 | 7.38 | -3.7 | -1.17 | 6.84 | 2.43 | 4.06 | 1.38 | 2.05 | 1.13 | 1.36 | 1.27 | 1.66 | 31.63 | 14.44 | 1.69 | 1.8 | 1.42 | 0.717 | 0 | 0 |
| Total Assets | 986.3 | 997.1 | 985.9 | 1,039 | 353.3 | 279.1 | 210.9 | 218.8 | 109.7 | 216.6 | 138.3 | 204.6 | 139.8 | 134.1 | 84.25 | 50.47 | 90.62 | 120.4 | 102.9 | 80.09 | 73.65 | 31.59 | 31.48 | 15.12 | 29.59 |
| Total Non-Current Assets | 137.3 | 138 | 68.86 | 66.73 | 63.26 | 70.42 | 46.33 | 26.93 | 28.27 | 20.51 | 15.64 | 12.24 | 14.62 | 9.48 | 9.73 | 11.59 | 14.08 | 18.51 | 13.2 | 2.61 | 2.87 | 0.846 | 1.35 | 0 | 0 |
| Property, Plant and Equipment | 60.61 | 61.58 | 63.34 | 60.98 | 57.15 | 62.27 | 17.06 | 16.62 | 17.17 | 13.8 | 7.92 | 8.71 | 7.96 | 6.16 | 6.4 | 8 | 9.51 | 7.31 | 5.2 | 2.2 | 2.46 | 0.828 | 1.3 | 0 | 0 |
| Goodwill and Intangible Assets | 1.95 | 2.07 | 2.01 | 2.12 | 2.3 | 4.58 | 13.86 | 2.24 | 1.97 | 2.04 | 2.28 | 2.58 | 2.48 | 2.31 | 2.61 | 3.59 | 4.57 | 5.55 | 6.69 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 1.95 | 2.07 | 2.01 | 2.12 | 2.3 | 2.08 | 2.14 | 2.24 | 1.97 | 2.04 | 2.28 | 2.58 | 2.48 | 2.31 | 2.31 | 2.31 | 2.31 | 2.31 | 2.31 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 2.5 | 11.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.299 | 1.28 | 2.26 | 3.24 | 4.38 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 71.58 | 0 | 0 | 0 | 0 | 0 | 0.619 | 0.629 | 0.602 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | -0.619 | -0.629 | -0.602 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 3.18 | 74.33 | 3.52 | 3.62 | 3.81 | 3.56 | 15.4 | 8.07 | 9.12 | 4.66 | 5.44 | 0.959 | 4.18 | 1.01 | 0.719 | 0 | 0 | 5.64 | 1.31 | 0.412 | 0.402 | 0.018 | 0.051 | 0 | 0 |
| Total Current Liabilities | 78.63 | 62.2 | 150.1 | 556.4 | 77.41 | 53.05 | 38.03 | 18.59 | 20.04 | 28.79 | 20.28 | 16.19 | 19.01 | 27.22 | 14.7 | 14.48 | 40.85 | 19.9 | 13.7 | 5.54 | 6.76 | 5.15 | 4.21 | 0 | 0 |
| Accounts Payable | 9.06 | 5.25 | 3.21 | 2.6 | 3.31 | 9.28 | 5.28 | 4.54 | 3.8 | 3.43 | 1.16 | 1.9 | 2.17 | 2.04 | 2.33 | 1.69 | 0.905 | 4.42 | 2.18 | 0.952 | 1.39 | 1.41 | 1.4 | 0 | 0 |
| Notes Payable/Short Term Debt | 4.17 | 4.5 | 3.63 | 2.58 | 3.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.81 | 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 |
| Deferred Revenue | 0 | 0 | 0 | 349.9 | 38.21 | 0 | 0 | 0 | 0 | 2.65 | 5.87 | 6.12 | 6.79 | 4.21 | 1.43 | 2.72 | 33.13 | 3.43 | 0.778 | 0.75 | 1 | 0.75 | 0.75 | 0 | 0 |
| Other Current Liabilities | 65.4 | 52.45 | 143.2 | 201.4 | 32.64 | 43.77 | 32.76 | 14.05 | 16.24 | 22.7 | 13.26 | 8.17 | 10.06 | 8.16 | 10.94 | 10.07 | 6.82 | 12.06 | 10.74 | 3.84 | 4.37 | 2.99 | 2.07 | 0 | 0 |
| Total Liabilities | 389.5 | 375 | 404.8 | 816.9 | 294.6 | 270.8 | 147.8 | 19.24 | 20.48 | 29.55 | 37.81 | 18.33 | 24.93 | 34.22 | 32.14 | 44.09 | 74.47 | 81.32 | 23.82 | 5.73 | 13.77 | 88.78 | 87.85 | 49.53 | 47.59 |
| Total Non-Current Liabilities | 310.8 | 312.8 | 254.8 | 260.5 | 217.2 | 217.7 | 109.8 | 19.24 | 20.48 | 29.55 | 37.81 | 2.14 | 24.93 | 7 | 17.44 | 29.62 | 33.61 | 61.41 | 10.12 | 0.187 | 7.01 | 83.64 | 83.64 | 0 | 0 |
| Total Long Term Debt | 250.2 | 252.4 | 254.4 | 254.8 | 214.6 | 216.4 | 100.9 | 0 | 0 | 0 | 9.56 | 0 | 0 | 0 | 11.78 | 9.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.65 | 12.77 | 1.17 | 12.07 | 6.39 | 5.66 | 17.08 | 18.51 | 40.79 | 10 | 0 | 6.75 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 26.39 | 34.22 | 36.43 | 36.89 | 38.04 | 37.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 34.19 | 26.2 | -36.05 | -31.23 | -35.47 | -36.56 | 8.91 | 19.24 | 20.48 | 26.9 | 15.48 | 0.963 | 12.86 | 0.617 | 11.78 | 3.19 | 15.1 | 20.62 | 0.117 | 0.187 | 0.258 | 83.64 | 83.64 | 0 | 0 |
| Total Equity | 596.8 | 622.1 | 581 | 222.4 | 58.69 | 8.29 | 63.06 | 199.5 | 89.2 | 187.1 | 100.5 | 186.3 | 114.8 | 99.88 | 52.11 | 6.38 | 16.16 | 39.13 | 79.07 | 74.36 | 59.88 | -57.2 | -56.37 | -34.42 | -18 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.63 | 8.34 | 2.02 | 0 | 0 | 14.73 | 0 | 0 | 0 |
| Total Stockholders' Equity | 596.8 | 622.1 | 581 | 222.4 | 58.69 | 8.29 | 63.06 | 199.5 | 89.2 | 187.1 | 100.5 | 186.3 | 114.8 | 99.88 | 52.11 | 6.38 | 13.52 | 30.79 | 77.06 | 74.36 | 59.88 | -71.93 | -56.37 | -34.42 | -18 |
| Retained Earnings | -903.3 | -930.6 | -924.2 | -1,217 | -1,294 | -1,219 | -1,066 | -907.3 | -812.2 | -699.7 | -592.9 | -502.2 | -435.5 | -365.5 | -316.9 | -259.6 | -248.7 | -227.9 | -167.9 | -115.9 | -95.34 | -79.36 | -62.01 | -43.98 | -25.56 |
| Accumulated Other Earnings | -4.72 | -2.11 | -5.44 | -2.27 | 0.273 | -2.39 | -2.02 | -0.881 | -3.62 | -2.93 | -1.67 | -0.148 | -0.595 | -1.01 | -0.746 | -0.168 | -0.354 | 0.398 | 0.172 | -2.62 | -3.89 | -5.33 | -2.78 | 0 | 0 |
| Common Stock | 0.125 | 0.13 | 0.128 | 0.123 | 0.11 | 0.084 | 0.063 | 0.062 | 0.039 | 0.038 | 0.026 | 0.263 | 0.183 | 0.155 | 0.116 | 0.054 | 0.04 | 0.04 | 0.04 | 0.03 | 0.025 | 0.002 | 0.002 | 0 | 0 |
| 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 | 5.8 | 5.8 |
| Additional Paid in Capital | 1,505 | 1,555 | 1,511 | 1,442 | 1,352 | 1,229 | 1,131 | 1,108 | 905 | 889.7 | 695.1 | 688.4 | 550.7 | 466.3 | 369.7 | 266.1 | 262.6 | 258.3 | 244.8 | 192.8 | 159.1 | 12.76 | 8.42 | 3.76 | 1.76 |
| Total Liabilities & Total Equity | 986.3 | 997.1 | 985.9 | 1,039 | 353.3 | 279.1 | 210.9 | 218.8 | 109.7 | 216.6 | 138.3 | 204.6 | 139.8 | 134.1 | 84.25 | 50.47 | 90.62 | 120.4 | 102.9 | 80.09 | 73.65 | 31.59 | 31.48 | 15.12 | 29.59 |
| Total Liabilities & Shareholders' Equity | 986.3 | 997.1 | 985.9 | 1,039 | 353.3 | 279.1 | 210.9 | 218.8 | 109.7 | 216.6 | 138.3 | 204.6 | 139.8 | 134.1 | 84.25 | 50.47 | 90.62 | 120.4 | 102.9 | 80.09 | 73.65 | 31.59 | 31.48 | 15.12 | 29.59 |
| Total Investments | 689.5 | 592 | 422.4 | 109.8 | 133 | 111.2 | 96.19 | 165.3 | 57.13 | 151.3 | 73.14 | 166.3 | 117.5 | 82.02 | 49.7 | 0 | 40.37 | 42.32 | 58.68 | 66.39 | 49.25 | 5.63 | 24.24 | 0 | 0 |
| Total Debt | 254.4 | 256.9 | 258 | 257.4 | 217.8 | 216.4 | 100.9 | 0 | 0 | 0 | 9.56 | 0 | 0 | 12.81 | 11.78 | 9.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 158.5 | 106.6 | 56.01 | -178.8 | 185.8 | 176.6 | 51.52 | -26.58 | -24.29 | -44.81 | -39.95 | -23.12 | -7.6 | -19.13 | -10.67 | -27.38 | -28.1 | -14.29 | -14.15 | -8.72 | -16.59 | -23.47 | -5.17 | 0 | 0 |