| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-19 | 2024-03-13 | 2023-03-07 | 2022-03-15 | 2021-04-01 | 2020-03-27 | 2019-03-21 | 2018-03-22 | 2017-03-22 | 2016-03-22 | 2015-04-08 | 2014-03-21 | 2013-03-20 | 2012-03-27 | 2011-03-31 | 2010-03-23 | 2009-04-16 | 2007-12-31 | 2006-12-31 | 2005-12-31 |
| Total Current Assets | 659 | 450.1 | 502.1 | 682.9 | 307.4 | 266 | 298.8 | 312.6 | 228.5 | 252.1 | 134.4 | 54.43 | 37.96 | 32.09 | 23.92 | 60.83 | 42.27 | 19.88 | 195.2 | 189.6 |
| Cash and Short Term Investments | 425.1 | 259.7 | 284.3 | 450.3 | 190.5 | 117.8 | 204.9 | 257.9 | 181.8 | 211.8 | 89.35 | 44.3 | 12.95 | 19.23 | 14.37 | 48.49 | 31.99 | 18.98 | 195 | 189.5 |
| Cash & Equivalents | 425.1 | 227.5 | 284.3 | 450.3 | 190.5 | 117.8 | 204.9 | 257.9 | 181.8 | 211.8 | 89.35 | 44.3 | 12.95 | 19.23 | 14.37 | 48.49 | 31.99 | 18.98 | 2.12 | 0.593 |
| Short Term Investments | 0 | 2.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192.9 | 188.9 |
| Receivables | 98.33 | 87.98 | 84.44 | 119.4 | 56.62 | 78.02 | 46.51 | 22.97 | 20.57 | 20.7 | 29.36 | 4.98 | 12.07 | 8.3 | 4.73 | 8.1 | 8.36 | 0 | 0 | 0 |
| Inventory | 78.59 | 62.36 | 67.16 | 75.08 | 47.29 | 51.15 | 27.44 | 19.34 | 14.53 | 14.25 | 14.37 | 1.73 | 3.61 | 3.87 | 1.09 | 0.982 | 1.28 | 0.598 | 0 | 0 |
| Other Current Assets | 56.99 | 40.05 | 66.17 | 38.18 | 12.99 | 19.05 | 19.97 | 12.4 | 11.61 | 5.28 | 1.35 | 3.42 | 9.33 | 0.692 | 3.72 | 3.25 | 0.652 | 0.299 | 0.15 | 0.119 |
| Total Assets | 4,086 | 3,028 | 3,434 | 3,755 | 3,192 | 3,239 | 3,022 | 2,146 | 2,012 | 2,165 | 2,062 | 468.1 | 354.7 | 718.6 | 703.2 | 760.6 | 891.4 | 403.7 | 195.2 | 189.6 |
| Total Non-Current Assets | 3,427 | 2,578 | 2,932 | 3,072 | 2,884 | 2,973 | 2,723 | 1,833 | 1,783 | 1,913 | 1,928 | 413.7 | 316.7 | 686.5 | 679.3 | 699.8 | 849.1 | 383.9 | 0.003 | 0.009 |
| Property, Plant and Equipment | 3,420 | 2,568 | 2,882 | 3,061 | 2,877 | 2,967 | 2,656 | 1,775 | 1,707 | 1,758 | 1,442 | 326.7 | 291.2 | 638.5 | 654.3 | 668.7 | 821.3 | 381.2 | 0.003 | 0 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.254 | 11.91 | 7.98 | 14.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 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 | 0 | 0 | 0 | 0 | 0.254 | 11.91 | 7.98 | 14.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 1.73 | 4.27 | 1.68 | 1.57 | 1.32 | 1.16 | 1.11 | 1.06 | 0.97 | 0.844 | 0.634 | 0.091 | 0 | 0 | 24.02 | 29.92 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127.9 | 454.6 | -0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 |
| Other Long Term Assets | 5.28 | 6.3 | 48.3 | 8.93 | 5.94 | 4.72 | 66.08 | 56.99 | 75.06 | 26.27 | 18.65 | 79.01 | 11.21 | 48 | 1.02 | 1.2 | 27.82 | 2.67 | 0 | 0 |
| Total Current Liabilities | 399.8 | 359.4 | 282.6 | 290.8 | 266.4 | 310.9 | 222.7 | 219.3 | 28.12 | 166.9 | 140.2 | 29.73 | 42.45 | 52.15 | 43.23 | 71.09 | 57.29 | 3.06 | 6.97 | 4.34 |
| Accounts Payable | 51.59 | 39.32 | 32.14 | 21.84 | 32.85 | 42.78 | 20.96 | 9.94 | 5.2 | 9.44 | 18.49 | 6.64 | 8.26 | 8.5 | 3.23 | 3.98 | 1.03 | 0.648 | 0.199 | 0.345 |
| Notes Payable/Short Term Debt | 252.1 | 257.1 | 191.9 | 207.1 | 189.8 | 202.5 | 166.8 | 189.3 | 6.24 | 131.6 | 96.48 | 18.29 | 28.77 | 34.67 | 33.78 | 59.67 | 49.25 | 0 | 0 | 0 |
| Tax Payables | 0 | 0.071 | 0.25 | 0.06 | 0.134 | 0 | 0.232 | 0.238 | 0.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.207 | 0 |
| Deferred Revenue | 17.3 | 16.74 | 16.68 | 24.96 | 11.68 | 7.37 | 10.86 | 7.23 | 2.06 | 2.46 | 3.6 | 0.75 | 1.74 | 4.54 | 3.69 | 4.81 | 3.55 | 0.916 | 0 | 0 |
| Other Current Liabilities | 78.82 | 46.13 | 41.58 | 36.8 | 32 | 58.28 | 23.83 | 12.56 | 14.36 | 23.42 | 21.63 | 4.06 | 3.68 | 4.44 | 2.52 | 2.63 | 3.45 | 1.49 | 6.57 | 4 |
| Total Liabilities | 1,605 | 1,368 | 1,414 | 1,675 | 1,642 | 1,695 | 1,502 | 1,058 | 974.5 | 1,030 | 907.8 | 202 | 238 | 283.7 | 215 | 261.4 | 331.2 | 28.36 | 71.65 | 69.01 |
| Total Non-Current Liabilities | 1,205 | 1,009 | 1,132 | 1,384 | 1,376 | 1,384 | 1,279 | 838.4 | 946.4 | 1,030 | 767.6 | 172.2 | 195.5 | 231.6 | 171.8 | 190.3 | 273.9 | 25.31 | 64.68 | 64.66 |
| Total Long Term Debt | 1,204 | 1,008 | 1,131 | 1,383 | 1,373 | 1,380 | 1,275 | 837.9 | 945.9 | 846.1 | 765.3 | 172 | 195.3 | 231.5 | 171 | 187.6 | 247.2 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.051 | -0.126 | 0 | 0 | 0 | 0 | -0.203 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0.126 | 0 | 0 | 0 | 0 | 0.203 | 0.847 | 5.07 | 0 | 0 | 0 |
| Capital Lease Obligations | 199.8 | 45.76 | 228.2 | 500.7 | 428.2 | 423.2 | 606.8 | 230.1 | 158.8 | 79.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -198.9 | -44.76 | -227.4 | -499.7 | -425.8 | -419.9 | -602.5 | -229.5 | -158.4 | 103.9 | 2.28 | 0.2 | 0.162 | 0.095 | 0.719 | 1.87 | 21.63 | 25.31 | 64.68 | 64.66 |
| Total Equity | 2,482 | 1,660 | 2,019 | 2,080 | 1,550 | 1,544 | 1,520 | 1,088 | 1,037 | 1,135 | 1,154 | 266.1 | 116.7 | 434.9 | 488.3 | 499.3 | 560.1 | 375.4 | 123.5 | 120.6 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 2,482 | 1,660 | 2,019 | 2,080 | 1,550 | 1,544 | 1,520 | 1,088 | 1,037 | 1,135 | 1,154 | 266.1 | 116.7 | 434.9 | 488.3 | 499.3 | 560.1 | 375.4 | 123.5 | 120.6 |
| Retained Earnings | -605.6 | -633.2 | -648.7 | -546.3 | -996.3 | -1,001 | -980.2 | -1,036 | -1,027 | -872.3 | -414.1 | -402.4 | -404.3 | -86.1 | -2.15 | 15.36 | 79.96 | 6.5 | 3.09 | 0.11 |
| Accumulated Other Earnings | 2.3 | 5.39 | 20.96 | 6.93 | -3.99 | 0 | 0 | 0.605 | -0.294 | -1.22 | -0.378 | -155.5 | -482.5 | -176.8 | -126.6 | -92.33 | -51.8 | 0 | 0 | 0 |
| Common Stock | 1.14 | 0.84 | 1.03 | 1.02 | 0.971 | 0.961 | 0.926 | 0.642 | 0.566 | 2.19 | 1.09 | 0.291 | 0.054 | 0.804 | 0.634 | 0.611 | 0.584 | 0.425 | 0.003 | 0.003 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.692 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 3,084 | 2,287 | 2,646 | 2,618 | 2,549 | 2,544 | 2,499 | 2,123 | 2,063 | 2,007 | 1,568 | 668.2 | 520.9 | 518.8 | 489.8 | 483.3 | 479.6 | 368.5 | 120.4 | 120.5 |
| Total Liabilities & Total Equity | 4,086 | 3,028 | 3,434 | 3,755 | 3,192 | 3,239 | 3,022 | 2,146 | 2,012 | 2,165 | 2,062 | 468.1 | 354.7 | 718.6 | 703.2 | 760.6 | 891.4 | 403.7 | 195.2 | 189.6 |
| Total Liabilities & Shareholders' Equity | 4,086 | 3,028 | 3,434 | 3,755 | 3,192 | 3,239 | 3,022 | 2,146 | 2,012 | 2,165 | 2,062 | 468.1 | 354.7 | 718.6 | 703.2 | 760.6 | 891.4 | 403.7 | 195.2 | 189.6 |
| Total Investments | 1.73 | 6.29 | 23.38 | 1.57 | 1.32 | 1.16 | 1.11 | 1.06 | 0.97 | 0.844 | 0.634 | 0.091 | 0 | 0 | 24.02 | 29.92 | 0 | 0 | 192.9 | 188.9 |
| Total Debt | 1,456 | 1,265 | 1,285 | 1,590 | 1,560 | 1,583 | 1,442 | 1,027 | 951.3 | 991.3 | 861.8 | 190.3 | 224.1 | 266.1 | 204.8 | 59.67 | 296.5 | 0 | 0 | 0 |
| Net Debt | 1,031 | 1,037 | 1,001 | 1,140 | 1,370 | 1,465 | 1,237 | 769.3 | 769.6 | 779.4 | 772.4 | 146 | 211.2 | 246.9 | 190.5 | 11.18 | 264.5 | -18.98 | -2.12 | -0.593 |