| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-18 | 2024-03-20 | 2023-03-23 | 2022-03-24 | 2021-03-19 | 2020-04-02 | 2019-03-29 | 2018-03-29 | 2017-04-12 | 2016-04-15 | 2015-04-21 | 2014-04-22 | 2013-04-12 | 2012-04-13 | 2011-05-19 | 2010-05-18 | 2009-06-25 | 2007-12-31 | 2006-12-31 |
| Total Current Assets | 301.2 | 295.7 | 237 | 143.4 | 98.61 | 161.9 | 98.97 | 77.39 | 56.93 | 57.63 | 39.84 | 38.39 | 44.02 | 45.5 | 40.98 | 44.16 | 33 | 192.9 | 32.09 |
| Cash and Short Term Investments | 167.5 | 152.6 | 128.7 | 75.18 | 81.58 | 138 | 82.06 | 73.27 | 54.24 | 53.59 | 33.3 | 24.54 | 26.14 | 25.81 | 28.36 | 30.81 | 26.36 | 1.89 | -17.82 |
| Cash & Equivalents | 141.4 | 138.6 | 120.1 | 67.28 | 81.58 | 138 | 82.06 | 73.27 | 54.24 | 53.59 | 33.3 | 24.54 | 26.14 | 25.81 | 28.36 | 30.81 | 26.36 | 1.89 | -17.82 |
| Short Term Investments | 26.15 | 14 | 8.55 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 12.84 | 5.37 | 4.36 | 6.12 | 4.77 | 7.92 | 4.5 | 2.35 | 0.987 | 2.33 | 2.24 | 7.12 | 15.58 | 14.75 | 7.61 | 8.45 | 2.35 | 0.185 | 27.21 |
| Inventory | 18.91 | 15.76 | 12.24 | 11.41 | 6.32 | 5.59 | 5.77 | 0.742 | 0.553 | 0.61 | 0.553 | 5.34 | 2.29 | 0 | 0 | 0 | 0 | 1.61 | 4 |
| Other Current Assets | 102 | 121.9 | 91.77 | 50.65 | 5.95 | 10.33 | 6.64 | 1.03 | 1.15 | 1.1 | 3.76 | 1.39 | 0.004 | 4.94 | 5.01 | 4.9 | 4.29 | 189.2 | 18.69 |
| Total Assets | 2,373 | 2,172 | 2,106 | 1,994 | 1,274 | 1,352 | 1,233 | 675.2 | 776.3 | 904.9 | 886.6 | 858.2 | 903.7 | 939.5 | 981 | 1,027 | 966.6 | 674.6 | 344.5 |
| Total Non-Current Assets | 2,072 | 1,876 | 1,869 | 1,851 | 1,176 | 1,190 | 1,135 | 597.8 | 719.3 | 847.3 | 846.8 | 819.9 | 859.7 | 894 | 940 | 983.2 | 933.6 | 481.8 | 312.4 |
| Property, Plant and Equipment | 1,903 | 1,676 | 1,628 | 1,689 | 1,142 | 1,166 | 1,113 | 597.8 | 719.1 | 846.9 | 836.5 | 817.9 | 856.4 | 890.3 | 922.5 | 978 | 922.6 | 475.3 | 286.2 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 1.47 | 5.4 | 0.007 | 0.016 | 0.039 | 0.067 | 0.095 | 0.073 | 0.092 | 13.67 | 0 | 7.84 | 0 | 0 |
| Goodwill | 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 | 1.47 | 5.4 | 0.007 | 0.016 | 0.039 | 0.067 | 0.095 | 0.073 | 0.092 | 13.67 | 0 | 7.84 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 10.68 | 5.7 | 5.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | -5.7 | -5.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.161 | 0 | 0 | 0 |
| Other Long Term Assets | 168.7 | 199.8 | 241 | 161.8 | 22.95 | 22.11 | 16.34 | 0 | 0.195 | 0.306 | 10.17 | 1.88 | 3.17 | 3.63 | 3.87 | 5.08 | 3.13 | 6.46 | 26.15 |
| Total Current Liabilities | 264 | 280.4 | 261.8 | 244.8 | 112.2 | 129.6 | 95.52 | 57.04 | 47.98 | 53.63 | 19.98 | 69.18 | 75.69 | 70.28 | 71.38 | 94.48 | 19.02 | 409.1 | 37.84 |
| Accounts Payable | 12.3 | 14.9 | 19.11 | 7.91 | 10.56 | 8.09 | 8.93 | 1.21 | 0.963 | 0.622 | 2.12 | 1.29 | 5.35 | 1.29 | 1.39 | 3.5 | 0.036 | 0.502 | 19.65 |
| Notes Payable/Short Term Debt | 145.3 | 193.3 | 224.2 | 227 | 76.68 | 87.53 | 64.09 | 40 | 30.29 | 35.16 | 0 | 50.11 | 50.57 | 46 | 46.62 | 70.42 | 1.61 | 802.2 | 17.82 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 44.74 | 40.33 | 12.57 | 8.5 | 5.62 | 9.99 | 3.12 | 2.18 | 1.94 | 0.796 | 0.462 | 6.89 | 5.42 | 4.95 | 5.58 | 4.59 | 6.44 | 6.1 | 0 |
| Other Current Liabilities | 61.68 | 31.96 | 5.85 | 1.37 | 19.35 | 23.99 | 19.38 | 13.65 | 14.79 | 17.05 | 17.4 | 10.89 | 14.34 | 18.04 | 17.8 | 15.97 | 10.94 | -399.7 | 0.376 |
| Total Liabilities | 909.8 | 987.4 | 1,140 | 1,282 | 809.5 | 945.4 | 917.1 | 423.6 | 447.4 | 508.2 | 448.5 | 458.8 | 537.1 | 605.3 | 656.5 | 699.8 | 671.6 | 587.1 | 174.5 |
| Total Non-Current Liabilities | 645.8 | 707 | 878 | 1,037 | 697.2 | 815.8 | 821.6 | 366.5 | 399.4 | 454.5 | 428.5 | 389.6 | 461.4 | 535.1 | 585.1 | 605.3 | 652.5 | 178.1 | 136.6 |
| Total Long Term Debt | 538.8 | 619.2 | 744.6 | 1,022 | 692.8 | 809.4 | 813.1 | 358.5 | 389.6 | 442.9 | 414.8 | 303.7 | 351.7 | 437.6 | 510.4 | 519.9 | 568.4 | 0 | 121.3 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.017 | 0.02 | 0.02 | 0.034 | 0.043 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 57.55 | 82.11 | 119.2 | 101.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.49 | 68.34 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 8.72 | 28.36 | 34.41 | 178.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57.49 | -68.34 | 0 | 0 | 0 | 0 | 401.1 | 17.82 |
| Other Long Term Liabilities | 40.71 | -22.7 | -20.19 | -264.6 | 4.46 | 6.47 | 8.47 | 8.01 | 9.78 | 11.59 | 13.69 | 85.81 | 109.6 | 97.44 | 74.64 | 85.43 | 84.1 | -223 | -2.53 |
| Total Equity | 1,463 | 1,184 | 966.5 | 712.6 | 464.7 | 406.4 | 316.4 | 251.6 | 328.9 | 396.8 | 438.1 | 399.5 | 366.6 | 334.2 | 324.6 | 327.6 | 295 | 87.47 | 170 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 1,463 | 1,184 | 966.5 | 712.6 | 464.7 | 406.4 | 316.4 | 251.6 | 328.9 | 396.8 | 438.1 | 399.5 | 366.6 | 334.2 | 324.6 | 327.6 | 295 | 87.47 | 170 |
| Retained Earnings | 773.8 | 488.1 | 246.4 | 13.5 | -121.8 | -159.4 | -196.1 | -135.7 | -58.37 | 9.79 | 51.24 | 46.24 | 13.72 | -18.2 | -27.28 | -23.3 | -53.31 | -96.92 | 0 |
| Accumulated Other Earnings | 8.62 | 19.34 | 31.48 | 0.227 | 0 | 0 | -111.6 | -148 | -376.2 | -248.3 | -234.1 | -196.6 | -158.2 | -122.3 | -85.8 | -45.8 | 0 | 4.74 | 21.97 |
| Common Stock | 0.355 | 0.351 | 0.359 | 0.365 | 0.177 | 0.175 | 0.795 | 0.55 | 0.55 | 0.549 | 0.549 | 0.549 | 0.549 | 0.549 | 0.545 | 0.541 | 0.537 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 680.7 | 676.6 | 688.3 | 698.5 | 586.4 | 565.6 | 512.4 | 387.2 | 762.9 | 386.4 | 386.4 | 352.7 | 352.3 | 351.9 | 351.3 | 350.3 | 347.8 | 179.7 | 0 |
| Total Liabilities & Total Equity | 2,373 | 2,172 | 2,106 | 1,994 | 1,274 | 1,352 | 1,233 | 675.2 | 776.3 | 904.9 | 886.6 | 858.2 | 903.7 | 939.5 | 981 | 1,027 | 966.6 | 674.6 | 344.5 |
| Total Liabilities & Shareholders' Equity | 2,373 | 2,172 | 2,106 | 1,994 | 1,274 | 1,352 | 1,233 | 675.2 | 776.3 | 904.9 | 886.6 | 858.2 | 903.7 | 939.5 | 981 | 1,027 | 966.6 | 674.6 | 344.5 |
| Total Investments | 26.15 | 14 | 8.55 | 7.9 | 10.68 | 5.7 | 5.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 684.1 | 812.4 | 968.8 | 1,249 | 769.5 | 896.9 | 877.2 | 398.5 | 419.9 | 478.1 | 414.8 | 366.4 | 425.7 | 483.6 | 557.1 | 590.3 | 570.1 | 401.1 | 139.2 |
| Net Debt | 542.7 | 673.8 | 848.7 | 1,182 | 687.9 | 758.9 | 795.2 | 325.2 | 365.6 | 424.5 | 381.5 | 341.8 | 399.5 | 457.8 | 528.7 | 559.5 | 543.7 | 399.2 | 157 |