| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-20 | 2024-02-20 | 2023-02-16 | 2022-02-22 | 2021-02-19 | 2020-02-21 | 2019-02-21 | 2018-02-22 | 2017-02-23 | 2016-02-19 | 2015-02-19 | 2014-02-21 | 2013-02-22 | 2012-02-23 | 2011-02-23 | 2010-02-19 | 2009-02-24 | 2008-02-22 | 2007-02-08 | 2006-04-27 | 2005-03-10 | 2004-03-11 | 2003-03-14 | 2002-03-20 | 2001-03-29 | 2000-03-28 | 1999-03-26 | 1998-03-26 |
| Total Current Assets | 3,483 | 3,974 | 3,714 | 3,675 | 4,269 | 3,002 | 3,285 | 4,205 | 4,141 | 4,038 | 4,136 | 3,700 | 3,289 | 3,000 | 2,689 | 2,180 | 2,086 | 2,095 | 2,098 | 2,162 | 2,191 | 1,839 | 1,554 | 1,366 | 1,349 | 1,182 | 1,132 | 974.2 |
| Cash and Short Term Investments | 330 | 498 | 594 | 969 | 1,178 | 444.7 | 615.8 | 959.5 | 1,227 | 1,334 | 1,529 | 1,118 | 977.7 | 739.2 | 587.7 | 472.7 | 488.6 | 153.8 | 168.1 | 295.9 | 229.2 | 93.7 | 101.5 | 84.2 | 82.2 | 119.2 | 118.5 | 152 |
| Cash & Equivalents | 330 | 498 | 594 | 969 | 1,178 | 444.7 | 615.8 | 959.5 | 1,227 | 1,334 | 1,529 | 1,118 | 977.7 | 739.2 | 587.7 | 472.7 | 488.6 | 153.8 | 168.1 | 295.9 | 229.2 | 93.7 | 101.5 | 84.2 | 82.2 | 119.2 | 118.5 | 152 |
| 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 |
| Receivables | 1,993 | 2,198 | 1,907 | 1,699 | 1,820 | 1,624 | 1,652 | 1,697 | 1,960 | 1,788 | 1,706 | 1,688 | 1,509 | 1,483 | 1,394 | 1,083 | 884.8 | 1,231 | 1,267 | 1,160 | 1,289 | 1,227 | 1,026 | 837.2 | 835 | 709.6 | 664.2 | 569.2 |
| Inventory | 921 | 1,012 | 969 | 777 | 798 | 740.9 | 757.9 | 704.3 | 773.4 | 711.4 | 675.5 | 661.8 | 611 | 623.3 | 561.7 | 489 | 592.4 | 561.3 | 545.4 | 485.4 | 509.2 | 452 | 381.5 | 329.5 | 333.5 | 274 | 264.9 | 197.8 |
| Other Current Assets | 239 | 266 | 244 | 230 | 473 | 192.6 | 259.6 | 844.2 | 180.7 | 205.8 | 225.4 | 232.3 | 191.2 | 154.5 | 145.2 | 134.8 | 120.5 | 149.4 | 118.2 | 221.2 | 163.6 | 66.5 | 44.5 | 114.7 | 98.3 | 78.7 | 84.2 | 55.2 |
| Total Assets | 7,804 | 8,332 | 7,717 | 7,537 | 8,157 | 6,771 | 6,722 | 8,550 | 8,234 | 7,526 | 7,443 | 6,983 | 6,570 | 6,117 | 5,664 | 5,186 | 5,206 | 5,305 | 5,111 | 5,065 | 5,354 | 4,894 | 4,295 | 4,004 | 4,068 | 3,646 | 3,668 | 3,430 |
| Total Non-Current Assets | 4,320 | 4,358 | 4,004 | 3,862 | 3,889 | 3,769 | 3,436 | 4,345 | 4,094 | 3,487 | 3,307 | 3,283 | 3,281 | 3,117 | 2,976 | 3,006 | 3,119 | 3,210 | 3,012 | 2,903 | 3,163 | 3,055 | 2,741 | 2,639 | 2,719 | 2,465 | 2,536 | 2,456 |
| Property, Plant and Equipment | 2,396 | 2,368 | 2,119 | 1,987 | 2,010 | 1,972 | 1,690 | 1,609 | 1,658 | 1,437 | 1,390 | 1,336 | 1,233 | 1,121 | 1,026 | 1,042 | 1,158 | 1,260 | 1,160 | 1,081 | 1,160 | 1,052 | 916.9 | 845 | 867.2 | 834.6 | 868.6 | 727.2 |
| Goodwill and Intangible Assets | 1,375 | 1,385 | 1,382 | 1,395 | 1,412 | 1,410 | 1,423 | 1,440 | 2,083 | 1,794 | 1,661 | 1,687 | 1,707 | 1,716 | 1,722 | 1,729 | 1,745 | 1,760 | 1,676 | 1,679 | 1,709 | 1,710 | 1,690 | 1,685 | 1,739 | 1,596 | 1,649 | 1,694 |
| Goodwill | 1,368 | 1,378 | 1,375 | 1,387 | 1,398 | 1,388 | 1,390 | 1,397 | 1,871 | 1,666 | 1,594 | 1,610 | 1,611 | 1,607 | 1,612 | 1,614 | 1,608 | 1,613 | 1,537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 7 | 7 | 7 | 8 | 14 | 22.3 | 32.7 | 42.6 | 212.5 | 128 | 67.2 | 77.3 | 96.2 | 109.2 | 109.7 | 114.3 | 137.4 | 146.1 | 139.2 | 1,679 | 1,709 | 1,710 | 1,690 | 1,685 | 1,739 | 1,596 | 1,649 | 1,694 |
| Long Term Investments | 13 | 11 | 12 | 11 | 9 | 8.6 | 12.5 | 12.9 | 18.5 | 22.9 | 26.8 | 26.6 | 25.4 | 21 | 228.1 | 235.5 | 215.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 412 | 433 | 289 | 271 | 281 | 244.6 | 235.6 | 248.9 | 234.1 | 141 | 139 | 122.4 | 200.6 | 162.1 | 0 | 0 | 0 | 100 | 100.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 124 | 161 | 202 | 198 | 177 | 133.2 | 75.4 | 1,035 | 99.6 | 91.9 | 89.5 | 110 | 115.3 | 96.5 | 0 | 0 | 0 | 90.9 | 74.8 | 142.9 | 294.3 | 292.4 | 133.8 | 108.3 | 112.3 | 34.7 | 18.6 | 34.6 |
| Total Current Liabilities | 3,633 | 4,035 | 3,642 | 2,821 | 3,147 | 2,410 | 2,866 | 2,655 | 2,598 | 2,226 | 2,139 | 2,428 | 1,850 | 2,086 | 1,834 | 1,694 | 1,381 | 1,663 | 1,532 | 1,764 | 1,799 | 1,367 | 1,190 | 914.4 | 1,256 | 1,105 | 1,063 | 999.5 |
| Accounts Payable | 1,799 | 1,978 | 1,693 | 1,129 | 1,227 | 941 | 978.3 | 957.3 | 1,196 | 1,170 | 1,092 | 1,200 | 1,056 | 1,084 | 1,003 | 771.7 | 613.4 | 834 | 762.5 | 682.6 | 798.9 | 720.5 | 619.3 | 481.3 | 540 | 453.4 | 457.1 | 385.3 |
| Notes Payable/Short Term Debt | 428 | 577 | 750 | 384 | 339 | 405.9 | 620.7 | 19.7 | 219.8 | 39.6 | 79.6 | 339.4 | 69.8 | 302.8 | 87.1 | 318.6 | 270 | 311.9 | 294.1 | 508.4 | 313.8 | 149.4 | 122.9 | 70.2 | 354 | 244.5 | 192.6 | 186.2 |
| Tax Payables | 120 | 122 | 75 | 81 | 97 | 38.8 | 64.9 | 81.9 | 81.6 | 71.1 | 69.1 | 74.8 | 53.9 | 63.8 | 91.8 | 50.2 | 38.4 | 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 |
| Other Current Liabilities | 1,286 | 1,358 | 1,124 | 1,227 | 1,484 | 1,024 | 1,202 | 1,596 | 1,100 | 946.1 | 898.4 | 814.4 | 670.2 | 635.4 | 652.5 | 553 | 458.9 | 517.4 | 475 | 573.3 | 686.6 | 497 | 447.6 | 362.9 | 361.9 | 406.7 | 413 | 428 |
| Total Liabilities | 5,519 | 5,762 | 5,091 | 4,889 | 5,734 | 4,649 | 4,825 | 4,380 | 4,308 | 4,057 | 4,001 | 2,983 | 2,794 | 2,768 | 2,725 | 2,750 | 3,032 | 2,904 | 2,623 | 2,683 | 2,659 | 2,451 | 2,207 | 2,102 | 2,136 | 1,706 | 1,808 | 1,712 |
| Total Non-Current Liabilities | 1,886 | 1,727 | 1,449 | 2,068 | 2,587 | 2,239 | 1,959 | 1,726 | 1,710 | 1,831 | 1,862 | 554.1 | 944.4 | 682.4 | 890.8 | 1,056 | 1,651 | 1,241 | 1,091 | 919.1 | 859.6 | 1,052 | 1,024 | 1,188 | 879 | 601.9 | 744.8 | 712.6 |
| Total Long Term Debt | 1,640 | 1,459 | 1,173 | 1,756 | 2,213 | 1,846 | 1,609 | 1,311 | 1,324 | 1,499 | 1,521 | 279.1 | 562.9 | 363.5 | 637.7 | 820.7 | 1,401 | 1,040 | 887.7 | 757.1 | 667.1 | 846.2 | 842.7 | 1,037 | 737 | 470.4 | 628.6 | 611.8 |
| Deferred Tax Liabilities 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 |
| 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 |
| Capital Lease Obligations | 159 | 174 | 158 | 132 | 140.3 | 157.2 | 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 | 87 | 94 | 118 | 180 | 233.4 | 235.9 | 350.3 | 415.2 | 386.8 | 331.6 | 341 | 275 | 381.5 | 318.9 | 253.1 | 235.4 | 250 | 200.5 | 203.5 | 162 | 192.5 | 206.2 | 181.2 | 150.7 | 142 | 131.5 | 116.2 | 100.8 |
| Total Equity | 2,276 | 2,570 | 2,626 | 2,648 | 2,423 | 2,122 | 1,897 | 4,169 | 3,926 | 3,468 | 3,442 | 4,000 | 3,776 | 3,349 | 2,939 | 2,436 | 2,174 | 2,401 | 2,488 | 2,382 | 2,695 | 2,443 | 2,101 | 1,902 | 1,932 | 1,940 | 1,861 | 1,718 |
| Non-Controlling Interest | 10 | 13 | 13 | 15 | 14.2 | 13.2 | 13.1 | 134.3 | 249.2 | 12.5 | 15 | 19.1 | 17.5 | 15.6 | 11.9 | 47.8 | 57.3 | 52.2 | 85.1 | 65.7 | 58.8 | 40.9 | 41.1 | 26.8 | 22 | 9 | 14.6 | 14.4 |
| Total Stockholders' Equity | 2,276 | 2,557 | 2,613 | 2,633 | 2,409 | 2,109 | 1,884 | 4,035 | 3,677 | 3,456 | 3,427 | 3,981 | 3,759 | 3,333 | 2,927 | 2,388 | 2,116 | 2,349 | 2,403 | 2,316 | 2,636 | 2,402 | 2,047 | 1,875 | 1,910 | 1,931 | 1,846 | 1,704 |
| Retained Earnings | 2,105 | 2,289 | 2,310 | 2,742 | 2,471 | 2,284 | 2,042 | 4,079 | 3,862 | 3,499 | 3,240 | 2,966 | 2,672 | 2,375 | 1,910 | 1,413 | 1,403 | 1,339 | 1,161 | 900.9 | 887.5 | 522.7 | 134.6 | -66.6 | -30.8 | -112.8 | -196.3 | -336.7 |
| Accumulated Other Earnings | -659 | -496 | -522 | -408 | -346.9 | -448.9 | -423.2 | -287.5 | -565.5 | -408.5 | -253 | 0.5 | -40.5 | -42.3 | 36.4 | 74.3 | 54.3 | 187.5 | 57.9 | 37.7 | 0 | -1,553 | -1,240 | 0 | -905 | -810 | -806 | -381 |
| Common Stock | 80 | 88 | 91 | 103 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.4 | 102.4 | 102.3 | 102.3 | 102 | 102 |
| 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 |
| Additional Paid in Capital | 750 | 676 | 734 | 196 | 181.9 | 171.8 | 162.3 | 140.6 | 278.1 | 261.9 | 337.3 | 912.1 | 1,024 | 898.3 | 878 | 798.3 | 556.6 | 719.5 | 1,081 | 1,275 | 1,646 | 3,330 | 3,063 | 1,840 | 2,744 | 2,752 | 2,746 | 2,320 |
| Total Liabilities & Total Equity | 7,795 | 8,332 | 7,717 | 7,537 | 8,157 | 6,771 | 6,722 | 8,550 | 8,234 | 7,526 | 7,443 | 6,983 | 6,570 | 6,117 | 5,664 | 5,186 | 5,206 | 5,305 | 5,111 | 5,065 | 5,354 | 4,931 | 4,315 | 4,004 | 4,067 | 3,646 | 3,668 | 3,430 |
| Total Liabilities & Shareholders' Equity | 7,804 | 8,332 | 7,717 | 7,537 | 8,157 | 6,771 | 6,722 | 8,550 | 8,234 | 7,526 | 7,443 | 6,983 | 6,570 | 6,117 | 5,664 | 5,186 | 5,206 | 5,305 | 5,111 | 5,065 | 5,354 | 4,894 | 4,295 | 4,004 | 4,068 | 3,646 | 3,668 | 3,430 |
| Total Investments | 13 | 11 | 12 | 11 | 9 | 8.6 | 12.5 | 12.9 | 18.5 | 22.9 | 26.8 | 26.6 | 25.4 | 21 | 228.1 | 235.5 | 215.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 2,068 | 2,036 | 1,923 | 2,140 | 2,552 | 2,251 | 2,230 | 1,330 | 1,543 | 1,539 | 1,601 | 618.5 | 632.7 | 666.3 | 724.8 | 1,139 | 1,671 | 1,352 | 1,182 | 1,266 | 980.9 | 995.6 | 965.6 | 1,107 | 1,091 | 714.9 | 821.2 | 798 |
| Net Debt | 1,738 | 1,538 | 1,329 | 1,171 | 1,374 | 1,807 | 1,614 | 370.9 | 316.7 | 205.5 | 71.8 | -499.8 | -345 | -72.9 | 137.1 | 666.6 | 1,182 | 1,198 | 1,014 | 969.6 | 751.7 | 901.9 | 864.1 | 1,023 | 1,009 | 595.7 | 702.7 | 646 |