| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-03-26 | 2025-03-27 | 2024-03-28 | 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 |
| Total Current Assets | 3,078 | 3,339 | 3,862 | 4,237 | 4,862 | 5,369 | 5,866 | 1,329 | 1,198 | 1,007 | 374.5 | 213.6 | 173.3 | 132.7 | 65.56 | 109.2 | 84.69 | 59.85 | 80.74 | 79.86 | 36.55 | 12.54 |
| Cash and Short Term Investments | 2,997 | 3,118 | 3,685 | 4,094 | 4,703 | 5,161 | 5,781 | 1,291 | 1,151 | 973.2 | 340.3 | 187.7 | 138.2 | 94.65 | 32.55 | 40.4 | 47.39 | 27.32 | 49.3 | 51.52 | 23.62 | 10.27 |
| Cash & Equivalents | 87.83 | 64.24 | 166.8 | 508.1 | 2,233 | 2,135 | 1,862 | 1,291 | 1,151 | 973.2 | 340.3 | 187.7 | 138.2 | 94.65 | 32.55 | 40.4 | 47.39 | 27.32 | 49.3 | 51.52 | 23.62 | 10.27 |
| Short Term Investments | 2,909 | 3,053 | 3,518 | 3,586 | 2,470 | 3,026 | 3,919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 53.2 | 47.48 | 65.66 | 77.34 | 128.6 | 173.4 | 80.11 | 33.53 | 41.79 | 23.48 | 16.06 | 13.79 | 31.98 | 33.24 | 28.86 | 63.48 | 31.98 | 26.62 | 22.08 | 24.85 | 9.79 | 2.17 |
| Inventory | 0 | 51.19 | 73.98 | 52.92 | 20.57 | 0.355 | 0.255 | 0.276 | 0.279 | 0.3 | 0.325 | 0.281 | 0.249 | 0.204 | 0.502 | 1.44 | 1.82 | 3.57 | 4.95 | 3.5 | 3.14 | 0.098 |
| Other Current Assets | 28.17 | 123.2 | 37.45 | 12.52 | 9.51 | 34.13 | 4.73 | 4.25 | 4.37 | 10.21 | 17.77 | 11.81 | 2.94 | 4.63 | 3.65 | 3.9 | 3.5 | 2.34 | 4.42 | 0 | 0 | 0 |
| Total Assets | 3,405 | 4,136 | 4,357 | 4,734 | 5,193 | 5,718 | 6,069 | 1,439 | 1,286 | 1,083 | 442.5 | 270.5 | 287.4 | 235.3 | 161.1 | 194 | 143.7 | 118.8 | 148.7 | 167.6 | 81.56 | 15.61 |
| Total Non-Current Assets | 326.9 | 796.3 | 495.8 | 497.5 | 331.3 | 348.4 | 202.7 | 110.6 | 88.63 | 76.11 | 68.04 | 56.86 | 114 | 102.6 | 95.49 | 84.74 | 59.02 | 58.98 | 67.98 | 87.78 | 45.02 | 3.07 |
| Property, Plant and Equipment | 0 | 122.9 | 126.3 | 154.3 | 137.5 | 103.4 | 66.05 | 23.14 | 16.69 | 14.96 | 13.78 | 10.09 | 19.52 | 18.1 | 19.52 | 23.89 | 19.29 | 20.29 | 22.91 | 25.96 | 9.4 | 2.62 |
| Goodwill and Intangible Assets | 0.848 | 234.9 | 197.5 | 216.2 | 60.1 | 67.57 | 24.93 | 3.63 | 2.5 | 1.02 | 1.55 | 2.02 | 47.07 | 47.09 | 49.5 | 55.91 | 37.23 | 37.91 | 40.04 | 53.4 | 34.35 | 0.447 |
| Goodwill | 0 | 70.01 | 69.56 | 69.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.24 | 37.67 | 38.88 | 42.38 | 33.75 | 33.75 | 33.95 | 35.56 | 29.48 | 0 |
| Intangible Assets | 0.848 | 164.9 | 127.9 | 146.4 | 60.1 | 67.57 | 24.93 | 3.63 | 2.5 | 1.02 | 1.55 | 2.02 | 7.83 | 9.43 | 10.62 | 13.53 | 3.48 | 4.16 | 6.09 | 17.84 | 4.87 | 0.447 |
| Long Term Investments | 221.1 | 253.1 | 13.57 | 0 | 0 | 8.95 | 11.28 | 6 | 1.75 | 0 | 0 | 0 | 0.22 | 0 | 1.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 1.47 | 1.13 | 1.36 | 4.03 | 4.47 | 4.21 | 2.51 | 1.98 | 1.96 | 1.73 | 0.293 | 4.56 | 1.71 | 2.17 | 3.66 | 1.7 | 0 | 0.352 | 0.727 | 0 | 0 |
| Other Long Term Assets | 104.9 | 183.9 | 157.3 | 125.7 | 129.7 | 164 | 96.22 | 75.36 | 65.7 | 58.17 | 50.98 | 44.46 | 42.65 | 35.7 | 23.27 | 1.28 | 0.807 | 0.772 | 4.67 | 7.68 | 1.27 | 0 |
| Total Current Liabilities | 152.8 | 335.1 | 428.2 | 522.5 | 566.5 | 635.3 | 571.8 | 219.9 | 171.7 | 103.8 | 72.41 | 60.36 | 112.6 | 109 | 35.36 | 38.22 | 31.34 | 29.75 | 43.36 | 29.28 | 14.06 | 3.61 |
| Accounts Payable | 104.6 | 97.78 | 134.7 | 133.3 | 134.3 | 171.3 | 142.5 | 68.04 | 47.12 | 31.21 | 29.11 | 29.34 | 29.36 | 22.09 | 18.07 | 22.01 | 15.13 | 13.43 | 13.29 | 25.43 | 9.57 | 2.77 |
| Notes Payable/Short Term Debt | 1.73 | 3.48 | 4.65 | 7.21 | 7.2 | 6.4 | 5.83 | 0 | 0.009 | 0.054 | 0.052 | 0.052 | 0.226 | 0.24 | 0.425 | 0.378 | 0.52 | 0.546 | 2.62 | 3.17 | 3.36 | 0 |
| Tax Payables | 0 | 0.249 | 0.056 | 1.02 | 1.78 | 1.25 | 2.04 | 1.18 | 0.865 | 1.02 | 2.58 | 2.58 | 0.05 | 0.003 | 0.616 | 0.044 | 0.044 | 0.056 | 0.056 | 0.119 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 256.3 | 365.6 | 419.9 | 443.2 | 414.3 | 149.8 | 122.5 | 70.83 | 39.81 | 27.03 | 78.98 | 83.61 | 13.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 46.47 | 233.6 | 32.59 | 15.38 | 3.32 | 13.15 | 7.12 | 0.891 | 1.16 | 0.679 | 0.858 | 1.35 | 3.94 | 3.07 | 3.23 | 15.79 | 15.65 | 15.72 | 27.39 | 0.556 | 1.14 | 0.842 |
| Total Liabilities | 170.6 | 1,239 | 1,562 | 2,208 | 2,550 | 3,047 | 3,193 | 225.2 | 274.3 | 324.6 | 77.52 | 64.33 | 120.2 | 116.9 | 42.68 | 45.45 | 34.83 | 34.5 | 50.1 | 58.1 | 20.43 | 5.25 |
| Total Non-Current Liabilities | 17.78 | 903.7 | 1,134 | 1,686 | 1,983 | 2,412 | 2,621 | 5.34 | 102.6 | 220.8 | 5.1 | 3.98 | 7.68 | 7.87 | 7.32 | 7.23 | 3.49 | 4.75 | 6.74 | 28.83 | 6.36 | 1.64 |
| Total Long Term Debt | 5.18 | 8.24 | 4.94 | 14.69 | 19.66 | 23.04 | 19.56 | 0 | 0 | 0.009 | 0.063 | 0.115 | 0.167 | 0.165 | 0.451 | 0.867 | 0.964 | 1.16 | 1.75 | 4.59 | 4.61 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 20.66 | 23.61 | 20.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.19 | 2.62 | 2.4 | 2.69 | 0.564 | 0.201 | 0.292 | 0.594 | 1.54 | 0.225 |
| Deferred Revenue Non-Current | 0 | 838.9 | 1,071 | 1,624 | 1,945 | 2,366 | 2,586 | 0 | 97.35 | 214.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 6.91 | 11.72 | 9.6 | 21.9 | 26.86 | 29.44 | 25.38 | 0 | 0.009 | 0.063 | 0.115 | 0.167 | 0.393 | 0.405 | 0.876 | 1.25 | 1.48 | 1.69 | 4.37 | 7.77 | 7.57 | 0 |
| Other Long Term Liabilities | 5.68 | 24.2 | 24.27 | 5.45 | -8.03 | -6.34 | -10.13 | 5.34 | 5.24 | 5.99 | 4.92 | 3.69 | 4.93 | 4.67 | 3.59 | 2.43 | 0.476 | 1.71 | 0.33 | 15.87 | -7.36 | 1.41 |
| Total Equity | 3,234 | 2,897 | 2,796 | 2,526 | 2,643 | 2,670 | 2,876 | 1,214 | 1,012 | 758.7 | 365 | 206.1 | 167.1 | 118.4 | 118.4 | 148.5 | 108.9 | 84.32 | 98.63 | 109.5 | 61.14 | 10.37 |
| 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 |
| Total Stockholders' Equity | 3,234 | 2,897 | 2,796 | 2,526 | 2,643 | 2,670 | 2,876 | 1,214 | 1,012 | 758.7 | 365 | 206.1 | 167.1 | 118.4 | 118.4 | 148.5 | 108.9 | 84.32 | 98.63 | 109.5 | 61.14 | 10.37 |
| Retained Earnings | 210.5 | -134.3 | -228.3 | -496.7 | -367.2 | -334.7 | -109.2 | -297.8 | -211.4 | -112.3 | -177.3 | -63.94 | -100.1 | -94.77 | -91.14 | -60.08 | -66.87 | -72.49 | -58.96 | -39.03 | -27.73 | -21.19 |
| Accumulated Other Earnings | 3 | 0.314 | -7.09 | -6.45 | -11.9 | -14.1 | -5.98 | -2.29 | -3.01 | -2.09 | -0.485 | -1.38 | 0.217 | 0.994 | 0.035 | 71.46 | 52.88 | 45.96 | 46.73 | 44.18 | 19.82 | 0 |
| Common Stock | 293.8 | 293.9 | 293.9 | 293.6 | 292.1 | 291.3 | 287.3 | 236.5 | 233.4 | 223.9 | 185.4 | 157.3 | 154.5 | 139.3 | 137.5 | 137.1 | 122.9 | 110.9 | 110.9 | 104.4 | 69.05 | 31.56 |
| Preferred Stock | 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 | 2,727 | 2,737 | 2,737 | 2,736 | 2,730 | 2,728 | 2,704 | 1,278 | 993 | 649.1 | 357.4 | 114.2 | 112.5 | 72.88 | 72.02 | 0.001 | 0 | 0 | 0 | 0.001 | -0.001 | 0 |
| Total Liabilities & Total Equity | 3,405 | 4,136 | 4,357 | 4,734 | 5,193 | 5,718 | 6,069 | 1,439 | 1,286 | 1,083 | 442.5 | 270.5 | 287.4 | 235.3 | 161.1 | 194 | 143.7 | 118.8 | 148.7 | 167.6 | 81.56 | 15.61 |
| Total Liabilities & Shareholders' Equity | 3,405 | 4,136 | 4,357 | 4,734 | 5,193 | 5,718 | 6,069 | 1,439 | 1,286 | 1,083 | 442.5 | 270.5 | 287.4 | 235.3 | 161.1 | 194 | 143.7 | 118.8 | 148.7 | 167.6 | 81.56 | 15.61 |
| Total Investments | 3,130 | 3,306 | 3,531 | 3,586 | 2,470 | 3,035 | 3,930 | 6 | 1.75 | 0 | 0 | 0 | 0.22 | 0 | 1.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 6.92 | 11.72 | 9.6 | 21.9 | 26.86 | 29.44 | 25.38 | 0 | 0.009 | 0.063 | 0.115 | 0.167 | 0.393 | 0.405 | 0.876 | 1.25 | 1.48 | 1.7 | 4.37 | 7.77 | 7.97 | 0 |
| Net Debt | -80.92 | -52.52 | -157.2 | -486.2 | -2,207 | -2,106 | -1,836 | -1,291 | -1,151 | -973.2 | -340.2 | -187.5 | -137.8 | -94.24 | -31.68 | -39.15 | -45.91 | -25.61 | -44.93 | -43.75 | -15.65 | -10.27 |