| 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 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-14 | 2024-03-05 | 2023-02-28 | 2022-03-01 | 2021-02-26 | 2020-02-28 | 2019-03-01 | 2018-03-01 | 2017-03-01 | 2016-02-29 | 2015-02-26 | 2014-02-27 | 2013-03-01 | 2012-02-29 | 2011-03-01 | 2010-03-03 | 2009-03-06 | 2008-02-29 | 2007-03-01 | 2006-03-16 | 2005-03-14 | 2004-03-05 | 2003-03-28 | 2002-04-01 | 2001-03-01 | 2000-03-10 | 1999-03-29 | 1998-03-23 | 1997-03-31 | 1995-12-31 | 1994-12-31 |
| Total Current Assets | 261.3 | 330.7 | 546 | 795.6 | 1,138 | 1,422 | 1,438 | 326.8 | 426.3 | 350.1 | 288.2 | 257.9 | 314.6 | 276.7 | 354 | 413.7 | 406.2 | 523.3 | 535 | 519.8 | 454.5 | 306.5 | 311 | 360.8 | 493 | 147.3 | 84.54 | 100.9 | 37.5 | 20.4 | 14.8 |
| Cash and Short Term Investments | 255.2 | 303.6 | 505 | 734 | 1,062 | 1,325 | 1,335 | 296.1 | 389.1 | 308.9 | 237.8 | 237 | 277.2 | 241.2 | 315.9 | 396.2 | 379 | 482.4 | 458.6 | 476.2 | 418.7 | 286 | 294 | 344.4 | 484.8 | 138.2 | 82.86 | 100.2 | 18.6 | 3.8 | 10.5 |
| Cash & Equivalents | 44.25 | 35.28 | 88.23 | 25.22 | 199 | 96.36 | 194.9 | 4.76 | 59.64 | 55.57 | 12.37 | 39.07 | 25.44 | 15.31 | 17.75 | 49.6 | 155.6 | 76.29 | 63.76 | 261.3 | 104.4 | 64.05 | 34.88 | 30.81 | 136 | 33.43 | 24.92 | 14.95 | 18.6 | 3.8 | 10.5 |
| Short Term Investments | 211 | 268.3 | 416.8 | 708.7 | 862.9 | 1,228 | 1,140 | 291.4 | 329.5 | 253.4 | 225.5 | 198 | 251.8 | 225.9 | 298.2 | 346.6 | 223.4 | 406.1 | 394.9 | 214.9 | 314.3 | 221.9 | 259.1 | 313.5 | 348.8 | 104.8 | 57.95 | 85.22 | 0 | 0 | 0 |
| Receivables | 1.61 | 2.25 | 8.4 | 22.49 | 38.89 | 36.8 | 43.21 | 5.01 | 15.68 | 19.95 | 3.61 | 2.23 | 5.8 | 4.94 | 25.1 | 4.8 | 11.16 | 21.64 | 47.15 | 8.21 | 12.84 | 6.15 | 4.37 | 4.49 | 7.23 | 1.76 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 16.1 | 19.2 | 15.8 | 15.29 | 12.66 | 11.38 | 10.73 | 11.11 | 11.35 | 12.95 | 13.45 | 18.27 | 12.66 | 7.27 | 6.47 | 9.32 | 12.19 | 14.66 | 18.63 | 10.69 | 8.56 | 6.31 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 4.46 | 8.73 | 13.38 | 23.33 | 21.93 | 47.22 | 47.74 | 14.95 | 10.36 | 9.81 | 33.82 | 5.17 | 13.36 | 17.94 | 5.68 | 6.18 | 6.75 | 7.11 | 14.6 | 16.81 | 12.27 | 5.82 | 6.34 | 8.8 | 0.968 | 7.38 | 1.68 | 0.752 | 18.9 | 16.6 | 4.3 |
| Total Assets | 303.9 | 398 | 710.6 | 1,117 | 1,539 | 1,977 | 2,150 | 508.9 | 568.9 | 502.1 | 441.6 | 434.5 | 497.8 | 606.5 | 521.2 | 575.5 | 560.5 | 725.1 | 768.2 | 858.6 | 744.9 | 616.8 | 606.6 | 667.2 | 629.5 | 226.8 | 134.5 | 119.8 | 41.5 | 23.2 | 17.2 |
| Total Non-Current Assets | 42.56 | 67.33 | 164.6 | 321.6 | 400.8 | 555.8 | 712.5 | 182 | 142.6 | 152 | 153.4 | 176.6 | 183.2 | 329.8 | 167.2 | 161.9 | 154.3 | 201.8 | 233.1 | 338.7 | 290.4 | 310.3 | 295.6 | 306.4 | 136.5 | 79.49 | 49.96 | 18.84 | 4 | 2.8 | 2.4 |
| Property, Plant and Equipment | 11.82 | 36.86 | 85.89 | 177.5 | 186.1 | 199.8 | 48.85 | 47.46 | 65.6 | 71.34 | 70.37 | 66.97 | 72.22 | 78.58 | 89.77 | 78.26 | 73.58 | 114.4 | 133.8 | 142.1 | 151.2 | 149.4 | 143.5 | 142.4 | 110.5 | 63.85 | 49.86 | 18.69 | 3.8 | 2.7 | 2.3 |
| Goodwill and Intangible Assets | 0 | 0 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 81.11 | 82.06 | 91.88 | 136.6 | 141.1 | 145.6 | 153.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 76.5 | 78.43 | 78.43 | 78.43 | 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 | 2.68 | 3.63 | 13.45 | 136.6 | 141.1 | 145.6 | 153.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 26.09 | 25.82 | 0 | 64.83 | 136.7 | 279.1 | 582.9 | 57.09 | 0 | 0 | 0 | 0 | 0 | 173.8 | 0 | 0 | 0 | 0 | 0 | 90.22 | 0 | 0 | 0 | 0.721 | 9.14 | 0 | 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 | -90.22 | 0 | 0 | 0 | -0.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 4.65 | 4.64 | 2.25 | 2.74 | 1.46 | 0.344 | 4.24 | 0.994 | 0.517 | 4.17 | 6.55 | 33.17 | 34.44 | 0.999 | 0.972 | 7.09 | 4.24 | 6.29 | 17.27 | 104.7 | 2.56 | 19.82 | 6.61 | 10.21 | 16.9 | 15.64 | 0.093 | 0.143 | 0.2 | 0.1 | 0.1 |
| Total Current Liabilities | 61.4 | 51.27 | 68.2 | 85.2 | 115.8 | 353.9 | 82 | 56.16 | 72.22 | 61.25 | 64.05 | 98.22 | 78.54 | 275.5 | 64.11 | 153 | 68.37 | 98.09 | 165.3 | 69.59 | 55.65 | 46.86 | 63.66 | 59.2 | 30.2 | 25.08 | 12.76 | 17.11 | 6.2 | 2.7 | 1.4 |
| Accounts Payable | 11.56 | 9.85 | 12.98 | 9.75 | 22.14 | 19.23 | 5.85 | 4.78 | 2.82 | 2.36 | 2.7 | 9.12 | 2.86 | 3.02 | 7.19 | 3.07 | 13.83 | 3.59 | 8.16 | 18.89 | 7.14 | 8.07 | 8.65 | 7.68 | 6.5 | 13.37 | 3.68 | 5.97 | 1.1 | 0.7 | 0.3 |
| Notes Payable/Short Term Debt | 19.87 | 19.26 | 18.67 | 17.44 | 13.91 | 265.4 | 0 | 0 | 5.82 | 9.51 | 4.51 | 3.54 | 0 | 217.4 | 0 | 0 | 0 | 2.33 | 103.4 | 0.482 | 1.55 | 1.63 | 1.01 | 0.807 | 1.02 | 0.045 | 0.064 | 0.083 | 0.2 | 0.2 | 0.2 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0.091 | 5.52 | 13.89 | 18.95 | 14.35 | 21.43 | 24.47 | 23.66 | 21.9 | 19.64 | 20.58 | 115.6 | 10.01 | 19.62 | 16.41 | 15.49 | 29.89 | 18.72 | 22.04 | 17.07 | 4.91 | 4.81 | 4.36 | 6.69 | 0 | 0 | 0 |
| Other Current Liabilities | 29.97 | 22.16 | 36.56 | 58.01 | 79.63 | 63.73 | 62.26 | 32.43 | 49.24 | 27.94 | 32.36 | 61.91 | 53.78 | 35.48 | 36.33 | 34.39 | 44.53 | 72.55 | 37.38 | 34.73 | 17.07 | 18.43 | 31.96 | 33.63 | 17.77 | 6.85 | 4.66 | 4.37 | 4.9 | 1.8 | 0.9 |
| Total Liabilities | 243.1 | 267 | 344 | 437.7 | 461.5 | 572 | 432.6 | 421 | 480.7 | 495.6 | 405.3 | 524.4 | 450.8 | 408.7 | 430.6 | 473.2 | 370.4 | 510.7 | 541.1 | 531.7 | 277.6 | 452.6 | 399.9 | 396.9 | 351.7 | 140.2 | 18.61 | 22.67 | 6.4 | 3 | 1.8 |
| Total Non-Current Liabilities | 181.7 | 215.8 | 275.8 | 352.5 | 345.7 | 218.1 | 350.6 | 364.9 | 408.5 | 434.4 | 341.2 | 426.2 | 372.2 | 133.2 | 366.5 | 320.1 | 302 | 412.6 | 375.8 | 462.1 | 221.9 | 405.7 | 336.2 | 337.7 | 321.5 | 115.1 | 5.86 | 5.55 | 0.2 | 0.3 | 0.4 |
| Total Long Term Debt | 82.7 | 98.52 | 112.8 | 125.7 | 136.4 | 142.7 | 246.9 | 245.2 | 245.7 | 242.8 | 129.1 | 133 | 136.6 | 14.58 | 232 | 233.8 | 235.3 | 336.6 | 334.8 | 437.9 | 197.5 | 391.7 | 331 | 331.1 | 319.3 | 113.3 | 4.94 | 5.1 | 0.2 | 0.4 | 0.5 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.57 | -61.35 | -23.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 2.46 | 2.55 | 10.74 | 19.02 | 51.89 | 62.43 | 76.91 | 82.38 | 98.95 | 111.5 | 128.9 | 81.84 | 55.57 | 61.35 | 23.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 102.6 | 117.8 | 131.5 | 143.2 | 150.3 | 155.2 | 0 | 0 | 5.13 | 5.83 | 8.65 | 11.59 | 11.61 | 14.58 | 17.01 | 18.8 | 20.35 | 21.63 | 19.76 | 20.28 | 23.57 | 360 | 31.86 | 31.91 | 15.27 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -3.55 | -0.516 | 31.43 | 83.57 | 56.57 | -82.46 | 92.9 | 100.6 | 105.8 | 123.4 | 126.5 | 199.2 | 125.1 | -7.42 | -11.44 | -14.26 | 46.36 | 54.31 | 21.29 | 3.94 | 0.841 | -345.9 | -26.67 | -25.24 | -13.08 | 1.75 | 0.919 | 0.453 | 0 | -0.1 | -0.1 |
| Total Equity | 60.74 | 131 | 366.6 | 679.5 | 1,077 | 1,405 | 1,718 | 87.83 | 88.12 | 6.43 | 36.33 | -89.9 | 47.02 | 197.8 | 90.66 | 102.4 | 190.2 | 214.4 | 227.1 | 326.8 | 467.3 | 164.2 | 206.8 | 270.3 | 277.9 | 86.63 | 115.9 | 97.09 | 35.1 | 20.2 | 15.4 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 60.74 | 131 | 366.6 | 679.5 | 1,077 | 1,405 | 1,718 | 87.83 | 88.12 | 6.43 | 36.33 | -89.9 | 47.02 | 197.8 | 90.66 | 102.4 | 190.2 | 214.4 | 227.1 | 326.8 | 467.3 | 164.2 | 206.8 | 270.3 | 277.9 | 86.63 | 115.9 | 97.09 | 35.1 | 20.2 | 15.4 |
| Retained Earnings | -3,596 | -3,477 | -3,201 | -2,833 | -2,309 | -1,865 | -1,424 | -2,118 | -2,021 | -1,867 | -1,786 | -1,732 | -1,570 | -1,399 | -1,265 | -1,227 | -1,124 | -1,090 | -1,057 | -902.2 | -717.1 | -596 | -549.3 | -441.9 | -191.9 | -94.47 | -56.02 | -37.64 | -27.7 | -17.8 | -10.1 |
| Accumulated Other Earnings | 0.061 | 0.08 | -6.91 | -4.16 | -2.29 | -1 | -6.32 | -2.11 | -2.36 | -2.17 | -1.57 | -1.18 | -0.357 | -1.1 | 0.968 | 1.02 | 1.44 | 1.64 | 0.062 | -4.66 | -3.12 | 0.92 | 1.43 | 0.146 | 4.15 | -0.061 | -0.95 | -0.538 | -2.8 | -1.7 | -0.9 |
| Common Stock | 0.019 | 0.019 | 0.019 | 0.019 | 0.018 | 0.017 | 0.017 | 0.015 | 0.015 | 0.013 | 0.013 | 0.011 | 0.011 | 0.011 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.006 | 0.006 | 0.005 | 0.005 | 0.002 | 0.002 | 135.3 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0.316 | 0.111 | 0.363 | 0.17 | 0 | 0.181 | 0 | 0.103 | 0.032 | 0 | 0 | 0.357 | 0 | 2.66 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 3,657 | 3,608 | 3,575 | 3,517 | 3,389 | 3,271 | 3,148 | 2,208 | 2,111 | 1,876 | 1,824 | 1,644 | 1,618 | 1,597 | 1,354 | 1,328 | 1,313 | 1,303 | 1,284 | 1,234 | 1,188 | 759.3 | 714.7 | 712 | 465.6 | 181.2 | 172.8 | 0 | 65.6 | 39.7 | 26.4 |
| Total Liabilities & Total Equity | 303.9 | 398 | 710.6 | 1,117 | 1,539 | 1,977 | 2,150 | 508.9 | 568.9 | 502.1 | 441.6 | 434.5 | 497.8 | 606.5 | 521.2 | 575.5 | 560.5 | 725.1 | 768.2 | 858.6 | 744.9 | 616.8 | 606.6 | 667.2 | 629.5 | 226.8 | 134.5 | 119.8 | 41.5 | 23.2 | 17.2 |
| Total Liabilities & Shareholders' Equity | 303.9 | 398 | 710.6 | 1,117 | 1,539 | 1,977 | 2,150 | 508.9 | 568.9 | 502.1 | 441.6 | 434.5 | 497.8 | 606.5 | 521.2 | 575.5 | 560.5 | 725.1 | 768.2 | 858.6 | 744.9 | 616.8 | 606.6 | 667.2 | 629.5 | 226.8 | 134.5 | 119.8 | 41.5 | 23.2 | 17.2 |
| Total Investments | 237.1 | 294.2 | 416.8 | 773.6 | 999.6 | 1,508 | 1,723 | 348.5 | 329.5 | 253.4 | 225.5 | 198 | 251.8 | 399.6 | 298.2 | 346.6 | 223.4 | 406.1 | 394.9 | 305.1 | 314.3 | 221.9 | 259.1 | 314.3 | 358 | 104.8 | 57.95 | 85.22 | 0 | 0 | 0 |
| Total Debt | 102.6 | 117.8 | 131.5 | 143.2 | 150.3 | 408.1 | 246.9 | 245.2 | 248.6 | 247.9 | 133.7 | 133 | 136.6 | 229.5 | 232 | 233.8 | 235.3 | 339 | 438.1 | 438.4 | 199.1 | 393.3 | 332 | 331.9 | 320.3 | 113.4 | 5 | 5.18 | 0.4 | 0.6 | 0.7 |
| Net Debt | 58.31 | 82.5 | 43.27 | 118 | -48.67 | 311.8 | 52.05 | 240.4 | 189 | 192.4 | 121.3 | 93.98 | 111.2 | 214.2 | 214.2 | 184.2 | 79.72 | 262.7 | 374.4 | 177.1 | 94.65 | 329.3 | 297.1 | 301.1 | 184.3 | 79.96 | -19.91 | -9.76 | -18.2 | -3.2 | -9.8 |