| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-27 | 2024-02-22 | 2023-02-23 | 2022-02-17 | 2021-02-18 | 2020-02-27 | 2019-02-28 | 2018-03-01 | 2017-03-02 | 2016-02-25 | 2015-03-05 | 2014-03-11 | 2013-04-15 | 2012-02-23 | 2011-02-24 | 2010-02-25 | 2009-03-04 | 2008-03-13 | 2007-03-15 | 2006-06-13 | 2005-03-17 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 |
| Total Current Assets | 61.3 | 63.89 | 70.05 | 94.05 | 118.9 | 117.7 | 131 | 146.9 | 155.9 | 141.6 | 145 | 120.2 | 95.91 | 104.2 | 154.4 | 137.8 | 112.4 | 109.5 | 123.6 | 105.3 | 121.9 | 110.6 | 115.2 | 244.5 | 211.4 |
| Cash and Short Term Investments | 29.14 | 31.99 | 35.75 | 59.58 | 78.72 | 77.26 | 87.31 | 107.2 | 125.8 | 111.3 | 107.9 | 89.08 | 61.05 | 53.66 | 129.2 | 109.6 | 75.03 | 64.54 | 66.51 | 37.55 | 46.99 | 0 | 0 | 0 | 0 |
| Cash & Equivalents | 29.14 | 31.99 | 35.75 | 44.58 | 48.73 | 47.36 | 83.34 | 107.2 | 125.8 | 111.3 | 107.9 | 89.08 | 61.05 | 53.66 | 129.2 | 109.6 | 75.03 | 64.54 | 66.51 | 37.55 | 46.99 | 0 | 0 | 0 | 0 |
| Short Term Investments | 0 | 0 | 0 | 15 | 30 | 29.9 | 3.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 21.95 | 23.31 | 26.86 | 26.91 | 29.93 | 30.17 | 32.39 | 29.72 | 23.67 | 22.64 | 25.72 | 18.83 | 23.15 | 36.62 | 18.42 | 24.17 | 26.38 | 29.8 | 26.36 | 38.18 | 40.08 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 6.85 | 6.64 | 8.96 | 1 | 1.71 | 1.67 | 2 | 2.29 | 2.67 | 2.22 | 3.26 | 2.27 | 0 | 0 | 10.61 | 13.83 | 28.81 | 27.87 | 33.79 | 0 | 0 | 0 | 0 |
| Other Current Assets | 10.2 | 8.59 | 0.587 | 0.922 | 1.27 | 9.23 | 9.58 | 8.31 | 4.38 | 5.35 | 8.69 | 10.04 | 8.46 | 11.67 | 6.71 | 4.08 | 0.38 | 1.29 | 1.88 | 1.69 | 1.04 | 110.6 | 115.2 | 244.5 | 211.4 |
| Total Assets | 217.1 | 227.7 | 244.5 | 248.2 | 277.3 | 322.6 | 327.7 | 350.6 | 388.1 | 390.4 | 337.9 | 326.9 | 322.6 | 350.1 | 230.7 | 213.5 | 241.4 | 484.1 | 588.2 | 633.8 | 793.3 | 495.5 | 442.6 | 651.6 | 2,310 |
| Total Non-Current Assets | 155.8 | 163.8 | 174.4 | 154.1 | 158.4 | 204.9 | 196.7 | 203.7 | 232.2 | 248.8 | 192.9 | 206.7 | 226.7 | 245.8 | 76.3 | 75.7 | 129 | 374.6 | 464.6 | 528.5 | 671.4 | 384.9 | 327.4 | 407.2 | 2,098 |
| Property, Plant and Equipment | 14.2 | 17.85 | 22.1 | 22.57 | 21.83 | 24.32 | 10.35 | 13.4 | 12.82 | 15.39 | 17.39 | 21.12 | 20.81 | 22.42 | 27.14 | 41.3 | 57.87 | 75.67 | 91.56 | 127.8 | 216.5 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 99.17 | 99.17 | 99.17 | 99.17 | 109.8 | 127.1 | 138.4 | 140.9 | 143.8 | 148 | 152.7 | 158.4 | 163.4 | 169.7 | 0.511 | 0.226 | 6.52 | 205.1 | 185.8 | 190.1 | 221.5 | 0 | 0 | 0 | 0 |
| Goodwill | 99.17 | 99.17 | 99.17 | 99.17 | 99.17 | 124.2 | 133 | 133 | 133 | 133 | 133 | 133 | 133 | 131 | 0 | 0 | 0 | 188.2 | 159.4 | 149.5 | 154.4 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 10.6 | 2.92 | 5.42 | 7.92 | 10.8 | 14.96 | 19.7 | 25.37 | 30.33 | 38.76 | 0.511 | 0.226 | 6.52 | 16.93 | 26.34 | 40.65 | 67.13 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.17 | 0 | -47.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 41.69 | 46.26 | 52.4 | 31.65 | 25.83 | 51.72 | 46.48 | 47.68 | 73.07 | 83.98 | 21.95 | 25.49 | 41.24 | 51.6 | 47.39 | 32.12 | 59.6 | 86.22 | 180.2 | 207.2 | 233.7 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.744 | 0.51 | 0.754 | 0.706 | 0.978 | 1.81 | 1.45 | 1.68 | 2.5 | 1.45 | 0.862 | 1.72 | 0.134 | 2.09 | 48.66 | 2.06 | 4.97 | 7.63 | 7.07 | 3.43 | -0.311 | 384.9 | 327.4 | 407.2 | 2,098 |
| Total Current Liabilities | 48.77 | 48.01 | 53.45 | 55 | 57.44 | 51.18 | 44.95 | 50.89 | 56.33 | 47.16 | 49.76 | 46.83 | 60.73 | 56.57 | 34.48 | 43.52 | 52.14 | 67.16 | 82.86 | 86.76 | 151.9 | 0 | 0 | 0 | 0 |
| Accounts Payable | 5.63 | 5.97 | 5.88 | 5.29 | 6.68 | 3.62 | 2.01 | 1.3 | 1.91 | 2.12 | 2.78 | 1.73 | 2.21 | 1.79 | 3.28 | 3.39 | 0.908 | 3.24 | 3.63 | 3.63 | 6.01 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 2.9 | 4.18 | 5.1 | 5.41 | 5.26 | 5.44 | 0 | 0 | 0 | 0.046 | 0.164 | 0.168 | 0.087 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0.013 | 37.5 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 1.53 | 1.82 | 2.55 | 4.13 | 3.46 | 4.2 | 3.96 | 4.17 | 4.72 | 4.55 | 7.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 28.37 | 26.3 | 26.27 | 25.61 | 27.69 | 25.94 | 26.29 | 31.41 | 29.14 | 27.05 | 24.03 | 23.02 | 29.99 | 16.5 | 6.27 | 8.31 | 9.96 | 12.06 | 16.19 | 17.92 | 23.62 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 11.87 | 11.56 | 16.2 | 18.69 | 17.8 | 14.66 | 14.83 | 15.63 | 21.14 | 14.48 | 18.59 | 17.95 | 24.28 | 33.44 | 20.38 | 24.21 | 41.28 | 51.86 | 63.03 | 65.19 | 84.78 | 0 | 0 | 0 | 0 |
| Total Liabilities | 62.36 | 63.91 | 72.4 | 74.46 | 76.68 | 72.52 | 53.16 | 60.03 | 66 | 56.87 | 58.83 | 56.95 | 71.21 | 97.62 | 46.27 | 54.75 | 100.6 | 110.5 | 112.2 | 100.8 | 210 | 169.2 | 328.4 | 2,309 | 2,404 |
| Total Non-Current Liabilities | 13.58 | 15.9 | 18.95 | 19.46 | 19.24 | 21.33 | 8.21 | 9.14 | 9.67 | 9.71 | 9.07 | 10.12 | 10.48 | 41.05 | 11.79 | 11.23 | 48.48 | 43.35 | 29.38 | 14.04 | 58.05 | 0 | 162.2 | 0 | 1,679 |
| Total Long Term Debt | 5.87 | 6.9 | 10.6 | 11.88 | 9.46 | 11.57 | 0 | 0 | 0 | 0.5 | 0.432 | 0.203 | 0.385 | 28.46 | 0 | 0 | 0 | 0 | 0 | 0 | 47.5 | 0 | 162.2 | 0 | 1,679 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 5.96 | 2.16 | 0 | 2.74 | 2.83 | 3.34 | 0.682 | -0.5 | -0.432 | -0.203 | 8.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | -5.96 | -2.16 | 0 | 0 | 0.476 | 1.06 | 0.752 | 0.741 | 0.937 | 0.862 | 0.693 | 0.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 8.77 | 11.09 | 15.7 | 17.29 | 14.72 | 11.57 | 0 | 0 | 0 | 0.546 | 0.596 | 0.371 | 0.472 | 0.318 | 0 | 0 | 0 | 0 | 0 | 0 | -10.06 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -1.06 | -2.08 | -7.36 | -9.71 | -4.94 | -4.55 | 4.9 | 4.74 | 8.24 | 8.43 | 7.54 | 8.89 | 0.454 | 11.7 | 11.79 | 11.23 | 48.48 | 43.35 | 29.38 | 14.04 | 20.61 | 0 | 0 | 0 | 0 |
| Total Equity | 154.7 | 163.8 | 172.1 | 173.7 | 200.6 | 250.1 | 274.6 | 290.5 | 322.1 | 333.6 | 279.1 | 269.9 | 251.4 | 252.4 | 184.4 | 158.8 | 140.7 | 373.6 | 476 | 533 | 583.3 | 326.3 | 114.2 | -1,657 | -94.26 |
| 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 |
| Total Stockholders' Equity | 154.7 | 163.8 | 172.1 | 173.7 | 200.6 | 250.1 | 274.6 | 290.5 | 322.1 | 333.6 | 279.1 | 269.9 | 251.4 | 252.4 | 184.4 | 158.8 | 140.7 | 373.6 | 476 | 533 | 583.3 | 326.3 | 114.2 | -1,657 | -94.26 |
| Retained Earnings | 50.79 | 62.6 | 74.08 | 77.99 | 110.3 | 164.8 | 185.3 | 191.8 | 217.3 | 223.1 | 152.4 | 142.7 | 126.2 | 120.8 | 54.69 | 21.42 | 0 | 0 | 0 | 11.69 | 28.39 | 0 | 0 | 0 | 0 |
| Accumulated Other Earnings | -1.78 | -1.76 | -1.91 | -1.59 | -1.45 | -1.6 | -1.3 | -1 | -110.3 | -108.9 | -108.2 | -107.1 | -107 | -109.9 | -124.1 | -141.5 | -148.3 | -165.1 | -199 | -1.75 | -0.137 | 0 | 0 | 0 | 0 |
| Common Stock | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 105.7 | 102.9 | 99.91 | 97.29 | 91.78 | 86.87 | 90.56 | 99.82 | 104.8 | 110.4 | 126.7 | 127.3 | 125.2 | 131.6 | 129.7 | 137.4 | 140.7 | 373.6 | 476 | 523.1 | 538.1 | 326.3 | 114.2 | -1,657 | -94.26 |
| Total Liabilities & Total Equity | 217.1 | 227.7 | 244.5 | 248.2 | 277.3 | 322.6 | 327.7 | 350.6 | 388.1 | 390.4 | 337.9 | 326.9 | 322.6 | 350.1 | 230.7 | 213.5 | 241.4 | 484.1 | 588.2 | 633.8 | 793.3 | 495.5 | 442.6 | 651.6 | 2,310 |
| Total Liabilities & Shareholders' Equity | 217.1 | 227.7 | 244.5 | 248.2 | 277.3 | 322.6 | 327.7 | 350.6 | 388.1 | 390.4 | 337.9 | 326.9 | 322.6 | 350.1 | 230.7 | 213.5 | 241.4 | 484.1 | 588.2 | 633.8 | 793.3 | 495.5 | 442.6 | 651.6 | 2,310 |
| Total Investments | 0 | 0 | 0 | 15 | 30 | 29.9 | 3.96 | 0 | 0 | 0 | 0 | 0 | 1.17 | 0 | -47.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 8.77 | 11.09 | 15.7 | 17.29 | 14.72 | 17.01 | 0 | 0 | 0 | 0.546 | 0.596 | 0.355 | 0.472 | 28.57 | 0.718 | 0 | 0 | 0 | 0 | 0.013 | 95.06 | 0 | 162.2 | 0 | 1,679 |
| Net Debt | -20.37 | -20.9 | -20.05 | -27.3 | -34.01 | -30.35 | -83.34 | -107.2 | -125.8 | -110.8 | -107.3 | -88.72 | -60.57 | -25.09 | -128.5 | -109.6 | -75.03 | -64.54 | -66.51 | -37.53 | 48.06 | 0 | 162.2 | 0 | 1,679 |