| 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: | 2025-03-11 | 2024-03-01 | 2023-03-14 | 2022-03-08 | 2021-02-25 | 2020-02-27 | 2019-03-18 | 2018-03-08 | 2017-04-28 | 2016-02-29 | 2015-02-26 | 2014-03-12 | 2013-03-12 | 2012-03-26 | 2011-03-28 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
| Total Current Assets | 375.9 | 158.2 | 208.8 | 72.07 | 117.7 | 96.1 | 127.1 | 94.8 | 96.67 | 144.1 | 155.9 | 104.6 | 101.2 | 70.03 | 20.88 | 28.48 | 29.23 | 50.33 | 31.09 |
| Cash and Short Term Investments | 292.9 | 114.9 | 165.8 | 28.45 | 68.52 | 58.64 | 95.4 | 63.14 | 59.43 | 94.97 | 115.3 | 84.34 | 80.01 | 53.47 | 5.72 | 14.6 | 17.8 | 40.36 | 25.52 |
| Cash & Equivalents | 166.7 | 51.7 | 81.31 | 28.45 | 68.52 | 21.66 | 95.4 | 58.06 | 35.05 | 29.12 | 33.71 | 35.26 | 58.65 | 13.55 | 5.72 | 14.6 | 17.8 | 34.08 | 25.02 |
| Short Term Investments | 126.1 | 63.19 | 84.47 | 0 | 0 | 36.98 | 0 | 5.08 | 24.39 | 65.86 | 81.59 | 49.08 | 21.36 | 39.91 | 0 | 0 | 0 | 6.29 | 0.5 |
| Receivables | 33.61 | 19.66 | 17.28 | 18.32 | 25.42 | 18.98 | 16.65 | 15.05 | 14.61 | 25.46 | 22.38 | 10.55 | 12.9 | 9.25 | 8.1 | 8.69 | 4.71 | 1.9 | 1.76 |
| Inventory | 40.74 | 20.53 | 21.47 | 20.82 | 19.69 | 13.88 | 13 | 15.09 | 20.11 | 17.92 | 15.99 | 8.15 | 7.17 | 5.97 | 4.89 | 3.94 | 5.46 | 5.5 | 3.04 |
| Other Current Assets | 8.66 | 3.13 | 4.28 | 4.47 | 4.03 | 4.59 | 2.05 | 1.53 | 2.52 | 5.74 | 2.22 | 1.54 | 1.13 | 1.34 | 2.17 | 1.25 | 1.27 | 2.57 | 0.768 |
| Total Assets | 612.3 | 323.1 | 390.3 | 275.2 | 324.8 | 264.8 | 303.6 | 287.4 | 306.4 | 371.1 | 407.6 | 116.9 | 113.7 | 79.33 | 24.8 | 32.15 | 32.35 | 54.78 | 36.49 |
| Total Non-Current Assets | 236.5 | 164.9 | 181.5 | 203.1 | 207.1 | 168.7 | 176.5 | 192.6 | 209.7 | 227 | 251.7 | 12.33 | 12.52 | 9.29 | 3.92 | 3.67 | 3.13 | 4.45 | 5.4 |
| Property, Plant and Equipment | 71.38 | 54.85 | 59.53 | 65.15 | 55.65 | 12.92 | 8.82 | 12.3 | 16.52 | 15.26 | 13.89 | 6.82 | 4.97 | 3.26 | 2.33 | 1.93 | 2.78 | 3.38 | 4.07 |
| Goodwill and Intangible Assets | 140.3 | 107.7 | 118.9 | 134.3 | 148.8 | 153.2 | 161.5 | 172.7 | 183.9 | 195.2 | 206.3 | 1.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 111.3 | 106.3 | 106.3 | 106.4 | 106.6 | 104.1 | 104.1 | 104.1 | 104.1 | 104.1 | 104.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 28.95 | 1.4 | 12.6 | 27.93 | 42.22 | 49.13 | 57.4 | 68.6 | 79.8 | 91.05 | 102.2 | 1.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 6.49 | 27.5 | 1.94 | 3.67 | 2.84 | 1.34 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 24.83 | 2.29 | 3.11 | 3.69 | 2.66 | 2.56 | 6.21 | 7.54 | 9.29 | 10.06 | 3.97 | 3.57 | 3.88 | 3.2 | 0.252 | 1.74 | 0.352 | 1.07 | 1.34 |
| Total Current Liabilities | 65.89 | 109.3 | 43.44 | 49.57 | 54.25 | 32.82 | 37.58 | 33.47 | 29.5 | 30.08 | 29.39 | 17.25 | 11.6 | 20.17 | 18.51 | 7.13 | 8.52 | 11.57 | 7.15 |
| Accounts Payable | 12.28 | 9.24 | 7.91 | 10.6 | 9.22 | 5.15 | 4.03 | 4.21 | 3.97 | 6.09 | 5.92 | 4.35 | 2.56 | 4.01 | 3.15 | 2.22 | 2.86 | 2.73 | 1.19 |
| Notes Payable/Short Term Debt | 6.23 | 63.85 | 5.76 | 9.89 | 2.97 | 1.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.92 | 7.69 | 0 | 1.03 | 3.83 | 3.48 |
| Tax Payables | 1.58 | 0.825 | 1.17 | 1.41 | 2.58 | 1.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 18.59 | 16.73 | 14.44 | 15.48 | 16.39 | 11.8 | 11.46 | 10.24 | 9.16 | 9.42 | 6.93 | 2.72 | 1.89 | 2.01 | 1.34 | 0.758 | 1.41 | 2.65 | 1.01 |
| Other Current Liabilities | 27.22 | 18.68 | 14.15 | 12.18 | 23.09 | 12.71 | 22.09 | 19.02 | 16.37 | 14.57 | 16.54 | 10.17 | 7.16 | 5.23 | 6.33 | 4.15 | 3.21 | 2.36 | 1.48 |
| Total Liabilities | 140.6 | 471.1 | 471.8 | 180.6 | 185.7 | 111.2 | 231.5 | 256.4 | 253.2 | 256.2 | 257.1 | 19.8 | 13.07 | 22.43 | 214 | 205.8 | 190.7 | 185.1 | 142.7 |
| Total Non-Current Liabilities | 74.73 | 361.8 | 428.3 | 131.1 | 131.5 | 78.38 | 193.9 | 222.9 | 223.7 | 226.1 | 227.8 | 2.55 | 1.48 | 2.26 | 195.5 | 198.6 | 182.2 | 173.5 | 135.5 |
| Total Long Term Debt | 26.77 | 34.36 | 96.89 | 101.8 | 92.4 | 58.14 | 172.1 | 195.2 | 195 | 195.7 | 195.5 | 0 | 0 | 1.22 | -174.4 | 14.46 | 14.18 | 10.53 | 22.43 |
| Deferred Tax Liabilities Non-Current | 1.08 | 0.841 | 1.05 | 4.33 | 8.7 | 11.49 | 13.71 | 16.92 | 21.14 | 23.59 | 26.15 | 0 | 0 | 0 | 184.6 | 183.8 | 167.5 | 162.1 | -17.55 |
| Deferred Revenue Non-Current | 39.92 | 14.28 | 18.18 | 24.08 | 29.03 | 8.17 | 6.33 | 4.96 | 4.32 | 4.4 | 4.36 | 1.9 | 1.24 | 0.667 | 0.426 | 0.258 | 0.312 | 0.762 | 0.786 |
| Capital Lease Obligations | 32.7 | 34.7 | 37.76 | 40.6 | 41.15 | 6.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -184.6 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -25.73 | 277.6 | 274.5 | -39.72 | -39.82 | -5.58 | 1.85 | 5.83 | 3.26 | 2.4 | 1.79 | 0.65 | 0.237 | 0.374 | 369.4 | 0.079 | 0.144 | 0.163 | 129.8 |
| Total Equity | 471.7 | -148.1 | -81.47 | 94.6 | 139.1 | 153.6 | 72.12 | 30.93 | 53.23 | 114.9 | 150.4 | 97.12 | 100.7 | 56.9 | -189.2 | -173.6 | -158.3 | -130.3 | -106.2 |
| 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 | 471.7 | -148.1 | -81.47 | 94.6 | 139.1 | 153.6 | 72.12 | 30.93 | 53.23 | 114.9 | 150.4 | 97.12 | 100.7 | 56.9 | -189.2 | -173.6 | -158.3 | -130.3 | -106.2 |
| Retained Earnings | -1,186 | -1,001 | -926.1 | -736 | -676.8 | -623.6 | -558.9 | -500.2 | -439.5 | -363.5 | -310.2 | -257.3 | -240.8 | -221.8 | -199.3 | -182.4 | -163.3 | -133.8 | -108.3 |
| Accumulated Other Earnings | 1.23 | -2.22 | -1.9 | -0.907 | 0.112 | -0.582 | -0.687 | -0.574 | -0.76 | -1.14 | -0.794 | -0.73 | -0.769 | -0.754 | -0.778 | -0.504 | -0.556 | -0.135 | -0.017 |
| Common Stock | 0.396 | 0.083 | 0.08 | 0.077 | 0.075 | 0.07 | 0.049 | 0.039 | 0.029 | 0.029 | 0.028 | 0.026 | 0.025 | 0.02 | 0.002 | 0.002 | 0.002 | 0.01 | 0.009 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.704 | 0 | 79.33 | 1.05 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,656 | 854.8 | 846.4 | 831.4 | 815.6 | 777.8 | 631.6 | 531.7 | 493.4 | 479.5 | 461.4 | 354.5 | 342.2 | 279.4 | 9.88 | 9.31 | 5.51 | 3.59 | 2.11 |
| Total Liabilities & Total Equity | 612.3 | 323.1 | 390.3 | 275.2 | 324.8 | 264.8 | 303.6 | 287.4 | 306.4 | 371.1 | 407.6 | 116.9 | 113.7 | 79.33 | 24.8 | 32.15 | 32.35 | 54.78 | 36.49 |
| Total Liabilities & Shareholders' Equity | 612.3 | 323.1 | 390.3 | 275.2 | 324.8 | 264.8 | 303.6 | 287.4 | 306.4 | 371.1 | 407.6 | 116.9 | 113.7 | 79.33 | 24.8 | 32.15 | 32.35 | 54.78 | 36.49 |
| Total Investments | 126.1 | 63.19 | 84.47 | 1 | 0 | 36.98 | 0 | 5.08 | 24.39 | 72.35 | 109.1 | 51.02 | 25.03 | 42.75 | 1.34 | 0 | 0 | 6.29 | 0.5 |
| Total Debt | 33 | 98.21 | 102.7 | 111.6 | 95.38 | 59.98 | 172.1 | 195.2 | 195 | 195.7 | 195.5 | 0 | 0 | 10.14 | 17.82 | 14.46 | 15.21 | 14.36 | 25.91 |
| Net Debt | -133.7 | 46.51 | 21.35 | 83.2 | 26.86 | 38.32 | 76.66 | 137.2 | 159.9 | 166.6 | 161.7 | -35.26 | -58.65 | -3.42 | 12.1 | -0.141 | -2.58 | -19.72 | 0.892 |