| Period Ending: | 2025 12-31 |
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: | 2026-03-02 | 2025-03-11 | 2024-02-26 | 2023-03-01 | 2022-02-28 | 2021-02-25 | 2020-02-28 | 2019-02-27 | 2018-02-27 | 2017-02-27 | 2016-02-24 | 2015-02-26 | 2014-02-26 | 2013-02-27 | 2012-02-27 | 2011-02-28 | 2010-02-26 | 2009-02-26 | 2008-03-17 | 2007-05-23 | 2006-04-04 | 2005-03-30 | 2004-03-15 | 2003-03-26 | 2002-03-25 | 2001-03-27 | 2000-03-30 | 1999-03-30 | 1998-03-31 | 1997-03-31 | 1995-12-31 | 1994-12-31 |
| Total Current Assets | 358 | 6,831 | 6,649 | 7,643 | 5,356 | 5,414 | 5,231 | 5,015 | 6,398 | 6,411 | 6,866 | 7,826 | 7,739 | 8,465 | 9,228 | 9,446 | 8,787 | 7,326 | 8,336 | 6,565 | 5,232 | 4,938 | 4,886 | 4,349 | 4,653 | 5,573 | 2,587 | 1,254 | 1,190 | 502 | 425 | 435.7 |
| Cash and Short Term Investments | 11 | 1,603 | 1,821 | 2,104 | 1,175 | 1,424 | 1,429 | 1,479 | 1,373 | 2,103 | 1,746 | 2,248 | 2,310 | 2,666 | 3,060 | 4,284 | 3,457 | 2,285 | 3,364 | 2,123 | 1,810 | 1,408 | 1,737 | 780 | 922 | 881 | 669 | 491 | 302 | 185 | 239 | 255.2 |
| Cash & Equivalents | 11 | 1,524 | 1,426 | 1,374 | 943 | 1,089 | 1,029 | 1,166 | 949 | 1,305 | 1,262 | 1,539 | 1,642 | 1,970 | 1,704 | 2,554 | 1,809 | 903 | 2,058 | 2,123 | 1,810 | 1,408 | 1,737 | 780 | 922 | 881 | 669 | 491 | 302 | 185 | 239 | 255.2 |
| Short Term Investments | 0 | 79 | 395 | 730 | 232 | 335 | 400 | 313 | 424 | 798 | 484 | 709 | 668 | 696 | 1,356 | 1,730 | 1,648 | 1,382 | 1,306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 266 | 1,646 | 1,420 | 1,799 | 1,418 | 1,300 | 1,479 | 1,595 | 1,463 | 1,557 | 2,468 | 2,709 | 2,363 | 3,008 | 3,119 | 2,389 | 2,176 | 2,264 | 2,326 | 1,856 | 1,617 | 1,583 | 1,211 | 1,264 | 1,598 | 1,498 | 936 | 383 | 346 | 104 | 65 | 43.6 |
| Inventory | 0 | 593 | 712 | 1,055 | 604 | 461 | 487 | 577 | 562 | 630 | 675 | 702 | 684 | 769 | 785 | 600 | 569 | 574 | 480 | 518 | 460 | 418 | 376 | 384 | 626 | 499 | 307 | 119 | 95 | 81 | 36 | 23.1 |
| Other Current Assets | 81 | 2,989 | 2,696 | 2,685 | 2,159 | 2,229 | 1,836 | 1,364 | 3,000 | 2,121 | 1,977 | 2,167 | 2,382 | 2,022 | 2,264 | 2,173 | 2,585 | 2,203 | 2,166 | 2,068 | 1,345 | 1,529 | 1,562 | 1,921 | 1,507 | 2,695 | 675 | 261 | 447 | 132 | 85 | 113.8 |
| Total Assets | 11,917 | 47,406 | 44,799 | 38,363 | 32,963 | 34,603 | 33,648 | 32,521 | 33,112 | 36,119 | 36,850 | 38,966 | 40,411 | 41,830 | 45,333 | 40,511 | 39,535 | 34,806 | 34,453 | 31,163 | 29,432 | 29,732 | 29,904 | 33,776 | 36,736 | 31,033 | 20,880 | 10,781 | 8,909 | 3,622 | 2,320 | 1,915 |
| Total Non-Current Assets | 11,559 | 40,575 | 38,150 | 30,720 | 27,607 | 29,189 | 28,417 | 27,506 | 26,714 | 29,708 | 29,984 | 31,140 | 32,672 | 33,365 | 36,105 | 31,065 | 30,748 | 27,480 | 26,117 | 24,598 | 24,200 | 24,794 | 25,018 | 29,427 | 32,083 | 25,460 | 18,293 | 9,527 | 7,719 | 3,120 | 1,895 | 1,479 |
| Property, Plant and Equipment | 0 | 33,166 | 29,958 | 23,039 | 19,906 | 22,826 | 22,574 | 21,396 | 20,296 | 22,847 | 22,816 | 25,151 | 25,112 | 25,913 | 25,122 | 24,621 | 24,297 | 21,393 | 20,020 | 19,074 | 18,654 | 18,788 | 18,505 | 18,846 | 23,434 | 17,846 | 13,447 | 5,504 | 4,149 | 2,220 | 1,550 | 1,183 |
| Goodwill and Intangible Assets | 0 | 2,292 | 2,591 | 2,203 | 2,627 | 1,888 | 1,528 | 1,495 | 1,425 | 1,516 | 1,371 | 1,739 | 1,919 | 2,428 | 4,299 | 1,787 | 1,809 | 1,921 | 1,921 | 1,724 | 1,428 | 1,378 | 1,378 | 1,388 | 3,208 | 2,307 | 795 | 0 | 23 | 0 | 0 | 0 |
| Goodwill | 0 | 345 | 348 | 362 | 1,177 | 1,061 | 1,059 | 1,059 | 1,059 | 1,157 | 1,157 | 1,458 | 1,622 | 1,999 | 3,733 | 1,271 | 1,299 | 1,421 | 1,416 | 1,419 | 1,428 | 1,583 | 1,211 | 1,264 | 1,598 | 1,498 | 936 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 1,947 | 2,243 | 1,841 | 1,450 | 827 | 469 | 436 | 366 | 359 | 214 | 281 | 297 | 429 | 566 | 516 | 510 | 500 | 505 | 305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 346 | 0 | 0 | 0 |
| Long Term Investments | 11,520 | 1,124 | 941 | 952 | 1,080 | 835 | 966 | 1,114 | 1,197 | 621 | 610 | 537 | 1,010 | 1,196 | 1,422 | 1,320 | 1,157 | 901 | 743 | 596 | 670 | 5,058 | 4,630 | 4,586 | 8,697 | 6,860 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 365 | 396 | 319 | 409 | 288 | 156 | 97 | 130 | 781 | 543 | 662 | 666 | 996 | 715 | 646 | 604 | 567 | 647 | 213 | 267 | 20 | 26 | 42 | 12 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 39 | 3,628 | 4,264 | 4,207 | 3,585 | 3,352 | 3,193 | 3,404 | 3,666 | 3,943 | 4,644 | 3,051 | 3,965 | 2,832 | 4,547 | 2,691 | 2,881 | 2,698 | 2,786 | 2,991 | 3,181 | -450 | 479 | 4,565 | -3,268 | -1,555 | 4,051 | 4,023 | 3,547 | 900 | 345 | 296.1 |
| Total Current Liabilities | 1,435 | 8,571 | 9,731 | 6,491 | 4,732 | 5,362 | 5,096 | 4,399 | 6,028 | 5,272 | 6,950 | 6,997 | 7,653 | 8,319 | 8,446 | 8,065 | 6,621 | 5,182 | 5,482 | 5,029 | 5,406 | 4,822 | 6,487 | 6,511 | 5,041 | 4,882 | 2,570 | 1,976 | 1,204 | 382 | 228 | 107.5 |
| Accounts Payable | 9 | 2,571 | 3,173 | 2,392 | 1,153 | 1,156 | 1,311 | 1,329 | 1,371 | 1,238 | 1,571 | 2,278 | 2,259 | 2,545 | 2,008 | 1,988 | 1,862 | 1,033 | 1,067 | 788 | 1,091 | 1,081 | 1,225 | 1,018 | 736 | 833 | 381 | 215 | 205 | 64 | 33 | 12.3 |
| Notes Payable/Short Term Debt | 1,087 | 3,587 | 4,132 | 1,758 | 1,367 | 1,430 | 1,868 | 1,659 | 2,164 | 1,052 | 2,172 | 2,133 | 2,180 | 2,505 | 2,428 | 2,996 | 1,932 | 1,071 | 1,365 | 1,402 | 1,647 | 1,761 | 2,846 | 3,303 | 2,539 | 2,471 | 1,216 | 1,413 | 596 | 198 | 134 | 60.8 |
| Tax Payables | 0 | 249 | 278 | 249 | 266 | 257 | 253 | 250 | 129 | 149 | 264 | 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 | 85 | 438 | 34 | 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 |
| Other Current Liabilities | 339 | 2,164 | 2,148 | 2,092 | 1,861 | 2,081 | 1,630 | 1,161 | 2,364 | 2,833 | 2,943 | 2,586 | 3,214 | 3,269 | 4,010 | 3,081 | 2,827 | 3,078 | 3,050 | 2,839 | 2,668 | 1,980 | 2,416 | 2,190 | 1,766 | 1,578 | 973 | 348 | 403 | 120 | 61 | 34.4 |
| Total Liabilities | 6,419 | 39,702 | 38,814 | 33,859 | 28,396 | 29,883 | 28,419 | 26,917 | 28,267 | 30,424 | 30,299 | 31,641 | 32,760 | 34,316 | 35,617 | 30,098 | 30,655 | 27,779 | 31,289 | 28,295 | 25,708 | 26,662 | 28,213 | 34,291 | 29,743 | 26,054 | 17,095 | 7,705 | 6,353 | 2,688 | 1,634 | 1,330 |
| Total Non-Current Liabilities | 5,859 | 31,131 | 29,083 | 27,368 | 23,664 | 24,521 | 23,323 | 22,518 | 22,239 | 25,147 | 23,373 | 24,644 | 25,107 | 25,997 | 27,179 | 22,033 | 24,034 | 25,955 | 25,807 | 23,245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Long Term Debt | 5,859 | 25,431 | 22,746 | 21,740 | 17,332 | 18,451 | 18,305 | 17,636 | 17,801 | 18,402 | 17,909 | 18,725 | 18,869 | 18,216 | 19,592 | 15,792 | 17,605 | 16,619 | 16,625 | 14,630 | 15,320 | 16,827 | 16,792 | 16,799 | 18,702 | 16,321 | 10,818 | 5,241 | 4,585 | 2,008 | 1,223 | 1,144 |
| Deferred Tax Liabilities Non-Current | 0 | 1,490 | 1,245 | 1,139 | 977 | 1,100 | 1,213 | 1,280 | 1,006 | 804 | 1,090 | 1,277 | 1,119 | 1,238 | 1,328 | 895 | 1,090 | 1,132 | 1,197 | 790 | 721 | 685 | 1,051 | 981 | 1,904 | 1,632 | 1,787 | 268 | 273 | 243 | 149 | 73.3 |
| Deferred Revenue Non-Current | 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 | 0 |
| Capital Lease Obligations | 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 | 0 |
| Other Long Term Liabilities | 0 | 4,210 | 5,092 | 4,489 | 5,355 | 4,970 | 3,805 | 3,602 | 3,432 | 5,941 | 4,374 | 4,642 | 5,119 | 6,543 | 6,259 | 5,346 | 5,339 | 8,204 | 7,985 | 7,825 | -16,041 | -17,512 | -17,843 | -17,780 | -20,606 | -17,953 | -12,605 | -5,509 | -4,858 | -2,251 | -1,372 | -1,217 |
| Total Equity | 4,063 | 7,704 | 5,985 | 4,504 | 4,567 | 4,720 | 5,229 | 5,604 | 4,845 | 5,700 | 6,171 | 7,325 | 7,651 | 7,514 | 9,807 | 10,413 | 8,880 | 3,669 | 3,164 | 6,136 | 3,260 | 3,250 | 1,450 | 477 | 7,069 | 6,193 | 3,785 | 3,076 | 2,556 | 934 | 707 | 585 |
| Non-Controlling Interest | 0 | 4,060 | 3,497 | 2,067 | 1,769 | 2,086 | 2,233 | 2,396 | 2,380 | 2,906 | 3,022 | 3,053 | 3,321 | 2,945 | 3,783 | 3,940 | 4,205 | 0 | 0 | 3,100 | 1,611 | 1,605 | 805 | 818 | 1,530 | 1,382 | 1,148 | 1,282 | 1,075 | 213 | 158 | 184 |
| Total Stockholders' Equity | 4,063 | 3,644 | 2,488 | 2,437 | 2,798 | 2,634 | 2,996 | 3,208 | 2,465 | 2,794 | 3,149 | 4,272 | 4,330 | 4,569 | 6,024 | 6,473 | 4,675 | 3,669 | 3,164 | 3,036 | 1,649 | 1,645 | 645 | -341 | 5,539 | 4,811 | 2,637 | 1,794 | 1,481 | 721 | 549 | 401 |
| Retained Earnings | 641 | 293 | -1,386 | -1,635 | -1,089 | -680 | -692 | -1,005 | -2,276 | -1,146 | 143 | 512 | -150 | -264 | 678 | 620 | 650 | -8 | -1,241 | -1,025 | -1,214 | -813 | -1,103 | -700 | 2,809 | 1,761 | 1,120 | 892 | 581 | 396 | 271 | 164.3 |
| Accumulated Other Earnings | -698 | -766 | -1,514 | -1,640 | -2,220 | -2,397 | -2,229 | -2,071 | -1,876 | -2,756 | -3,883 | -3,286 | -2,882 | -2,920 | -2,758 | -2,383 | -2,724 | -3,018 | -2,378 | -2,600 | -3,661 | -3,890 | -3,995 | -4,959 | -2,500 | -1,677 | -1,102 | -343 | -131 | -33 | -10 | -4.4 |
| Common Stock | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 2 | 2 | 2 | 1 | 1 | 0.7 |
| Preferred Stock | 0 | 0 | 838 | 838 | 838 | 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 |
| Additional Paid in Capital | 4,111 | 4,108 | 4,542 | 4,866 | 5,274 | 5,703 | 5,909 | 6,276 | 6,609 | 6,688 | 6,881 | 7,038 | 7,354 | 7,745 | 8,096 | 8,228 | 6,742 | 6,688 | 6,776 | 6,659 | 6,517 | 6,341 | 5,837 | 5,312 | 5,225 | 5,455 | 2,615 | 1,243 | 1,029 | 357 | 287 | 240.4 |
| Total Liabilities & Total Equity | 10,482 | 47,406 | 44,799 | 38,363 | 32,963 | 34,603 | 33,648 | 32,521 | 33,112 | 36,119 | 36,850 | 38,966 | 40,411 | 41,830 | 45,333 | 40,511 | 39,535 | 34,806 | 34,453 | 31,163 | 29,432 | 29,732 | 29,904 | 33,776 | 36,736 | 31,033 | 20,880 | 10,781 | 8,909 | 3,622 | 2,320 | 1,915 |
| Total Liabilities & Shareholders' Equity | 11,917 | 47,406 | 44,799 | 38,363 | 32,963 | 34,603 | 33,648 | 32,521 | 33,112 | 36,119 | 36,850 | 38,966 | 40,411 | 41,830 | 45,333 | 40,511 | 39,535 | 34,806 | 34,453 | 31,163 | 29,432 | 29,732 | 29,904 | 33,776 | 36,736 | 31,033 | 20,880 | 10,781 | 8,909 | 3,622 | 2,320 | 1,915 |
| Total Investments | 11,520 | 1,203 | 1,336 | 1,682 | 1,312 | 1,170 | 1,366 | 1,427 | 1,621 | 1,151 | 1,079 | 1,246 | 1,678 | 1,889 | 2,778 | 3,038 | 2,805 | 2,283 | 2,036 | 596 | 670 | 0 | 4,630 | 4,586 | 8,697 | 6,860 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 6,946 | 29,018 | 26,878 | 23,498 | 18,699 | 19,881 | 20,173 | 19,295 | 19,965 | 19,454 | 20,081 | 20,858 | 21,049 | 20,721 | 22,020 | 18,788 | 19,537 | 17,690 | 17,990 | 16,032 | 16,967 | 18,588 | 19,638 | 20,102 | 21,241 | 18,792 | 12,034 | 6,654 | 5,181 | 2,206 | 1,357 | 1,205 |
| Net Debt | 6,935 | 27,494 | 25,452 | 22,124 | 17,756 | 18,792 | 19,144 | 18,129 | 19,016 | 19,158 | 19,545 | 19,319 | 19,407 | 19,403 | 20,316 | 17,179 | 18,107 | 17,188 | 15,936 | 14,222 | 15,896 | 17,175 | 17,901 | 19,267 | 21,336 | 17,283 | 12,683 | 6,163 | 4,879 | 2,021 | 1,118 | 949.7 |