| 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 |
1993 12-31 |
1992 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-13 | 2025-02-24 | 2024-02-27 | 2023-03-01 | 2022-02-25 | 2021-03-01 | 2020-02-28 | 2019-03-01 | 2018-02-28 | 2017-02-28 | 2016-02-26 | 2015-02-27 | 2014-02-28 | 2013-02-27 | 2012-02-27 | 2011-02-25 | 2010-02-26 | 2009-02-27 | 2008-02-29 | 2007-03-01 | 2006-03-13 | 2005-03-16 | 2004-03-15 | 2003-03-17 | 2002-03-29 | 2001-04-02 | 2000-03-28 | 1999-03-31 | 1998-03-31 | 1997-03-28 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 |
| Total Current Assets | 5,196 | 5,138 | 6,341 | 5,739 | 5,014 | 4,368 | 3,729 | 3,537 | 3,628 | 3,166 | 2,898 | 3,311 | 4,517 | 3,955 | 3,663 | 3,121 | 2,748 | 3,005 | 2,722 | 2,309 | 2,086 | 2,404 | 1,684 | 1,412 | 1,182 | 1,240 | 1,416 | 1,790 | 1,715 | 1,466 | 1,424 | 1,201 | 502.8 | 292.5 |
| Cash and Short Term Investments | 861.8 | 612 | 595 | 787.5 | 882.2 | 1,112 | 429.6 | 326.1 | 367.7 | 429.7 | 426.7 | 363.7 | 1,047 | 781.3 | 724.4 | 719.9 | 651.4 | 512.2 | 582.4 | 401.1 | 220.6 | 325.6 | 147 | 34.3 | 28.9 | 13.3 | 19.6 | 15.9 | 31.2 | 41.7 | 27.9 | 25.8 | 0.2 | 1.1 |
| Cash & Equivalents | 861.8 | 612 | 595 | 787.5 | 882.2 | 1,112 | 429.6 | 326.1 | 367.7 | 429.7 | 426.7 | 363.7 | 1,047 | 781.3 | 724.4 | 719.9 | 651.4 | 512.2 | 582.4 | 401.1 | 220.6 | 325.6 | 147 | 34.3 | 28.9 | 13.3 | 19.6 | 15.9 | 31.2 | 41.7 | 27.9 | 25.8 | 0.2 | 1.1 |
| Short Term Investments | 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 | 0 | 0 |
| Receivables | 1,079 | 1,267 | 1,605 | 1,221 | 991.5 | 856 | 800.5 | 880.3 | 1,019 | 890.4 | 836.8 | 963.8 | 940.6 | 924.6 | 970.5 | 908.5 | 725.2 | 815.6 | 766.4 | 677.1 | 655.7 | 823.2 | 553.6 | 497.4 | 471.9 | 602.9 | 758.2 | 1,016 | 997.2 | 869.5 | 975.2 | 781.6 | 318.7 | 184 |
| Inventory | 2,709 | 2,731 | 3,441 | 3,190 | 2,594 | 1,974 | 2,079 | 1,909 | 1,873 | 1,515 | 1,423 | 1,751 | 2,016 | 1,703 | 1,560 | 1,234 | 1,157 | 1,390 | 1,134 | 1,065 | 1,062 | 1,069 | 803.6 | 708.6 | 558.8 | 531.1 | 561.1 | 671.6 | 622.7 | 473.8 | 361 | 314.5 | 173.5 | 96.9 |
| Other Current Assets | 545.6 | 527.3 | 699.8 | 540.8 | 546.7 | 426.3 | 420.3 | 422.3 | 367.7 | 330.8 | 211.4 | 232.5 | 513.2 | 545.7 | 408.3 | 259.1 | 215.2 | 287.5 | 238.7 | 165.9 | 147.4 | 186.3 | 180.3 | 171.9 | 122.9 | 93 | 77.2 | 86.7 | 63.7 | 81.5 | 60.4 | 79.4 | 10.4 | 10.5 |
| Total Assets | 11,928 | 11,191 | 11,421 | 10,104 | 9,182 | 8,504 | 7,760 | 7,626 | 7,972 | 7,168 | 6,498 | 7,369 | 8,439 | 7,722 | 7,257 | 5,437 | 4,999 | 4,955 | 4,788 | 4,114 | 3,861 | 4,297 | 2,839 | 2,349 | 2,173 | 2,104 | 2,273 | 2,750 | 2,621 | 2,116 | 2,163 | 1,823 | 578.3 | 320.7 |
| Total Non-Current Assets | 6,732 | 6,053 | 5,080 | 4,364 | 4,168 | 4,136 | 4,031 | 4,089 | 4,344 | 4,003 | 3,599 | 4,058 | 3,922 | 3,767 | 3,594 | 2,316 | 2,250 | 1,950 | 2,066 | 1,806 | 1,775 | 1,893 | 1,155 | 936.8 | 990.8 | 863.9 | 857.1 | 959.9 | 906.1 | 650 | 738.4 | 622 | 75.5 | 28.2 |
| Property, Plant and Equipment | 2,164 | 1,988 | 2,097 | 1,755 | 1,619 | 1,674 | 1,604 | 1,373 | 1,485 | 1,361 | 1,347 | 1,530 | 1,602 | 1,406 | 1,223 | 924.8 | 943 | 811.1 | 753 | 643.9 | 561.4 | 593.3 | 434.2 | 343.7 | 316.9 | 316.2 | 310.8 | 417.6 | 403.7 | 292.4 | 146.5 | 119.2 | 19.4 | 11.5 |
| Goodwill and Intangible Assets | 2,572 | 2,549 | 1,642 | 1,675 | 1,673 | 1,762 | 1,800 | 2,069 | 2,190 | 1,984 | 1,622 | 1,747 | 1,744 | 1,800 | 1,861 | 804.3 | 800.8 | 763.9 | 871.3 | 800 | 908.2 | 968.8 | 417.8 | 394.6 | 413.4 | 286.4 | 312.6 | 370.5 | 339 | 205.6 | 104.2 | 120.9 | 7.5 | 0 |
| Goodwill | 1,899 | 1,820 | 1,333 | 1,311 | 1,281 | 1,306 | 1,298 | 1,496 | 1,541 | 1,376 | 1,114 | 1,193 | 1,179 | 1,192 | 1,194 | 632.7 | 634 | 587 | 665.6 | 592.1 | 696.7 | 730.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 673 | 728.9 | 308.8 | 364.4 | 392.2 | 455.6 | 501.7 | 573.1 | 649 | 607.3 | 507.7 | 553.8 | 565.6 | 607.1 | 666.5 | 171.6 | 166.8 | 176.9 | 205.7 | 207.9 | 211.5 | 238.2 | 417.8 | 394.6 | 413.4 | 286.4 | 312.6 | 370.5 | 339 | 205.6 | 104.2 | 120.9 | 7.5 | 0 |
| Long Term Investments | 609.9 | 519.6 | 512.7 | 436.9 | 413.5 | 442.7 | 380.2 | 400 | 409 | 414.9 | 392.9 | 424.1 | 416.1 | 390.3 | 346.3 | 398 | 353.9 | 275.1 | 284.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 905.5 | 561 | 481.6 | 228.5 | 169.3 | 77.6 | 93.8 | 104.9 | 112.2 | 99.7 | 100.7 | 215.9 | 24.4 | 40 | 37.6 | 58 | 70 | 29.9 | 89.1 | 105.5 | 84.1 | 146.1 | 147.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 481 | 435.2 | 346.8 | 268.7 | 293.3 | 179.8 | 153 | 142.4 | 147.1 | 143.1 | 136.5 | 141.1 | 134.6 | 131.2 | 126.9 | 130.8 | 82.7 | 69.6 | 67.9 | 256.1 | 221.3 | 184.6 | 155.4 | 198.5 | 260.5 | 261.3 | 233.7 | 171.8 | 163.4 | 152 | 487.7 | 381.9 | 48.6 | 16.7 |
| Total Current Liabilities | 3,729 | 3,826 | 4,344 | 4,088 | 3,455 | 3,363 | 2,884 | 2,767 | 2,651 | 2,145 | 2,185 | 2,217 | 2,812 | 2,465 | 2,206 | 1,913 | 1,669 | 1,978 | 2,083 | 1,624 | 1,260 | 1,359 | 929.1 | 785 | 642.8 | 636.4 | 652.1 | 760.6 | 830.5 | 716 | 939 | 703.5 | 159.9 | 67 |
| Accounts Payable | 951 | 813 | 1,207 | 1,385 | 1,078 | 855.1 | 914.8 | 865.9 | 917.5 | 722.6 | 625.6 | 670.2 | 960.3 | 888.3 | 937 | 682.6 | 621.6 | 1,027 | 827.1 | 706.9 | 590.9 | 601.9 | 393.2 | 312 | 272.2 | 244.4 | 244.2 | 287 | 350.1 | 361.5 | 330.5 | 287.1 | 62.6 | 16.9 |
| Notes Payable/Short Term Debt | 117.7 | 415.2 | 15 | 196 | 92.9 | 359.7 | 153.4 | 210.6 | 95.4 | 85.4 | 306.2 | 94.3 | 311.7 | 251.2 | 60.1 | 275 | 193.1 | 0.1 | 402.7 | 207.6 | 6.3 | 6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 361.4 | 188.3 | 32.3 | 0 |
| Tax Payables | 0 | 239.5 | 401.2 | 344.8 | 282.5 | 249.6 | 170.3 | 137.8 | 135.4 | 113.5 | 87.3 | 108.4 | 167.3 | 169.3 | 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 | 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 Current Liabilities | 2,660 | 2,358 | 2,720 | 2,162 | 2,001 | 1,898 | 1,646 | 1,552 | 1,502 | 1,223 | 1,166 | 1,344 | 1,373 | 1,156 | 1,208 | 955.3 | 854.2 | 951.3 | 853.5 | 709.1 | 663.2 | 750.2 | 535.9 | 473 | 370.6 | 392 | 407.9 | 473.6 | 480.4 | 354.5 | 247.1 | 228.1 | 65 | 50.1 |
| Total Liabilities | 7,355 | 7,148 | 6,764 | 6,221 | 5,738 | 5,486 | 4,853 | 4,633 | 4,876 | 4,331 | 3,614 | 3,872 | 4,394 | 4,240 | 4,226 | 2,778 | 2,604 | 2,935 | 2,745 | 2,621 | 2,445 | 2,875 | 1,933 | 1,631 | 1,374 | 1,314 | 1,444 | 1,768 | 1,629 | 1,342 | 1,574 | 1,347 | 366.1 | 227 |
| Total Non-Current Liabilities | 3,626 | 3,322 | 2,421 | 2,133 | 2,284 | 2,123 | 1,968 | 1,866 | 2,226 | 2,186 | 1,429 | 1,655 | 1,582 | 1,776 | 2,020 | 864.8 | 935.6 | 956.3 | 661.3 | 997.3 | 1,185 | 1,516 | 1,004 | 846.4 | 731.1 | 677.9 | 792 | 1,008 | 798.8 | 625.8 | 635 | 643.1 | 206.2 | 160 |
| Total Long Term Debt | 2,567 | 2,361 | 1,512 | 1,390 | 1,527 | 1,383 | 1,340 | 1,275 | 1,618 | 1,610 | 925.2 | 997.6 | 938.5 | 1,036 | 1,410 | 443 | 454 | 625 | 294.1 | 577.4 | 841.8 | 1,152 | 711.1 | 636.9 | 617.7 | 570.2 | 691.7 | 924.2 | 727.4 | 567.1 | 568.9 | 593.6 | 173.9 | 121 |
| Deferred Tax Liabilities Non-Current | 126.5 | 125 | 122.6 | 112 | 116.9 | 112.4 | 107 | 116.3 | 130.5 | 112.4 | 86.4 | 211.7 | 251.2 | 242.7 | 192.3 | 103.9 | 118.7 | 108.1 | 163.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 |
| Capital Lease Obligations | 122.1 | 127.5 | 134.4 | 125.4 | 115.5 | 125.9 | 148.6 | 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 | 810.1 | 708.4 | 652.2 | 505.5 | 524.6 | 502.5 | 372.2 | 474.6 | 477.2 | 463.9 | 417.4 | 445.7 | 392.3 | 497.2 | 418.5 | 317.9 | 362.9 | 223.2 | 203.6 | 419.9 | 343 | 364.2 | 293.1 | 209.5 | 113.4 | 107.7 | 100.3 | 83.5 | 71.4 | 58.7 | 66.1 | 49.5 | 32.3 | 39 |
| Total Equity | 4,573 | 4,043 | 4,657 | 3,883 | 3,444 | 3,018 | 2,907 | 2,994 | 3,095 | 2,837 | 2,883 | 3,497 | 4,045 | 3,491 | 3,031 | 2,659 | 2,401 | 2,020 | 2,043 | 1,494 | 1,416 | 1,422 | 906.1 | 717.6 | 799.4 | 789.9 | 829.1 | 982.1 | 991.6 | 774.7 | 588.9 | 476.7 | 212.2 | 93.7 |
| Non-Controlling Interest | 299.2 | 300.1 | 0.1 | 0.2 | 27.9 | 38 | 53.2 | 60.6 | 65.7 | 61.1 | 45 | 48.4 | 34.6 | 33.3 | 36 | 0.8 | 7.6 | 5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 4,274 | 3,743 | 4,657 | 3,882 | 3,416 | 2,980 | 2,854 | 2,933 | 3,030 | 2,776 | 2,838 | 3,448 | 4,010 | 3,457 | 2,995 | 2,658 | 2,393 | 2,014 | 2,043 | 1,494 | 1,416 | 1,422 | 906.1 | 717.6 | 799.4 | 789.9 | 829.1 | 982.1 | 991.6 | 774.7 | 588.9 | 476.7 | 212.2 | 93.7 |
| Retained Earnings | 6,047 | 5,645 | 6,360 | 5,655 | 5,182 | 4,759 | 4,444 | 4,477 | 4,254 | 4,114 | 3,996 | 3,772 | 3,402 | 2,844 | 2,322 | 1,738 | 1,518 | 1,382 | 1,020 | 774.1 | 825.4 | 793.8 | 635 | 560.6 | 645 | 622.9 | 621.9 | 635.8 | 577.6 | 411.4 | 287.7 | 161.5 | 51.8 | 21.8 |
| Accumulated Other Earnings | -1,775 | -1,903 | -1,708 | -1,803 | -1,771 | -1,811 | -1,595 | -1,555 | -1,362 | -1,442 | -1,460 | -906.5 | -510.7 | -479.4 | -400.6 | -132.1 | -187.4 | -436.1 | 79 | -190.3 | -305 | -265.5 | -320 | -431.4 | -377.8 | -260.7 | -221.1 | -81.6 | -101.6 | 2.5 | -43.9 | -20.8 | -5.2 | -2.2 |
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1 | 1 | 1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 |
| Preferred Stock | 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 | 0 | 0 |
| Additional Paid in Capital | 0.5 | 0 | 4.1 | 30.2 | 3.9 | 30.9 | 4.7 | 10.2 | 136.6 | 103.3 | 301.7 | 582.5 | 1,118 | 1,083 | 1,073 | 1,051 | 1,062 | 1,067 | 942.7 | 908.9 | 894.7 | 893.2 | 590.3 | 587.6 | 531.5 | 427.1 | 427.7 | 427.3 | 515 | 360.2 | 345.1 | 336 | 165.6 | 74.1 |
| Total Liabilities & Total Equity | 11,928 | 11,191 | 11,421 | 10,104 | 9,182 | 8,504 | 7,760 | 7,626 | 7,972 | 7,168 | 6,498 | 7,369 | 8,439 | 7,722 | 7,257 | 5,437 | 4,999 | 4,955 | 4,788 | 4,114 | 3,861 | 4,297 | 2,839 | 2,349 | 2,173 | 2,104 | 2,273 | 2,750 | 2,621 | 2,116 | 2,163 | 1,823 | 578.3 | 320.7 |
| Total Liabilities & Shareholders' Equity | 11,928 | 11,191 | 11,421 | 10,104 | 9,182 | 8,504 | 7,760 | 7,626 | 7,972 | 7,168 | 6,498 | 7,369 | 8,439 | 7,722 | 7,257 | 5,437 | 4,999 | 4,955 | 4,788 | 4,114 | 3,861 | 4,297 | 2,839 | 2,349 | 2,173 | 2,104 | 2,273 | 2,750 | 2,621 | 2,116 | 2,163 | 1,823 | 578.3 | 320.7 |
| Total Investments | 609.9 | 519.6 | 512.7 | 436.9 | 413.5 | 442.7 | 380.2 | 400 | 409 | 414.9 | 392.9 | 424.1 | 416.1 | 390.3 | 346.3 | 398 | 353.9 | 275.1 | 284.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 2,685 | 2,776 | 1,527 | 1,586 | 1,620 | 1,742 | 1,494 | 1,486 | 1,714 | 1,695 | 1,231 | 1,092 | 1,250 | 1,287 | 1,470 | 718 | 647.1 | 625.1 | 696.8 | 785 | 848.1 | 1,159 | 711.1 | 636.9 | 617.7 | 570.2 | 691.7 | 924.2 | 727.4 | 567.1 | 930.3 | 781.9 | 206.2 | 121 |
| Net Debt | 1,823 | 2,164 | 931.6 | 798.7 | 737.4 | 630.6 | 1,064 | 1,160 | 1,346 | 1,266 | 804.7 | 728.2 | 203 | 505.5 | 745.4 | -1.9 | -4.3 | 112.9 | 114.4 | 383.9 | 627.5 | 833 | 564.1 | 602.6 | 588.8 | 556.9 | 672.1 | 908.3 | 696.2 | 525.4 | 902.4 | 756.1 | 206 | 119.9 |