| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-25 | 2025-02-27 | 2024-02-27 | 2023-02-24 | 2022-02-28 | 2021-02-25 | 2020-02-28 | 2019-02-26 | 2018-03-01 | 2017-02-27 | 2016-02-29 | 2015-03-20 | 2013-12-31 | 2012-12-31 | 2011-12-31 |
| Total Current Assets | 3,349 | 4,246 | 2,771 | 2,199 | 2,551 | 1,687 | 1,184 | 839.1 | 958.7 | 1,761 | 1,005 | 2,142 | 2,569 | 2,471 | 2,047 |
| Cash and Short Term Investments | 1,500 | 2,735 | 1,498 | 1,115 | 1,393 | 1,062 | 744.7 | 494.9 | 675.4 | 798.1 | 281 | 1,463 | 1,728 | 1,776 | 1,561 |
| Cash & Equivalents | 1,500 | 2,735 | 1,498 | 1,115 | 1,393 | 1,062 | 744.7 | 494.9 | 675.4 | 798.1 | 281 | 1,463 | 1,728 | 1,776 | 1,561 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1,901 | 1,511 | 1,273 | 1,085 | 1,158 | 625.3 | 439.6 | 344.2 | 283.3 | 957.1 | 721.1 | 645.7 | 694.3 | 553.1 | 271.7 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | -51.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.67 | 2.69 | 32.73 | 146.5 | 141.4 | 214 |
| Total Assets | 28,993 | 24,884 | 24,730 | 22,003 | 21,605 | 15,169 | 12,014 | 10,155 | 8,564 | 5,830 | 4,321 | 21,641 | 23,705 | 24,496 | 23,735 |
| Total Non-Current Assets | 25,644 | 20,638 | 21,960 | 19,803 | 19,054 | 13,482 | 10,830 | 9,316 | 7,605 | 4,072 | 3,318 | 19,497 | 21,137 | 22,025 | 21,688 |
| Property, Plant and Equipment | 517.4 | 689 | 371.5 | 235.6 | 238.9 | 215.6 | 206.3 | 63.38 | 61.15 | 40.76 | 38.15 | 34.05 | 27.85 | 18.78 | 19.81 |
| Goodwill and Intangible Assets | 5,570 | 2,138 | 2,182 | 2,208 | 2,211 | 593.1 | 151.8 | 175.2 | 184.4 | 202 | 229 | 126.5 | 126.9 | 76.25 | 75.31 |
| Goodwill | 3,454 | 1,163 | 1,124 | 999.7 | 788 | 371 | 143.9 | 143.8 | 143.9 | 143.7 | 144.1 | 85.58 | 58.16 | 8.19 | 8.36 |
| Intangible Assets | 2,116 | 975.8 | 1,058 | 1,208 | 1,423 | 222.1 | 7.97 | 31.43 | 40.47 | 58.31 | 84.97 | 40.95 | 68.74 | 68.07 | 66.94 |
| Long Term Investments | 12,845 | 17,383 | 19,227 | 17,179 | 16,501 | 12,560 | 10,392 | 8,999 | 7,307 | 3,799 | 3,028 | 19,298 | 20,913 | 21,841 | 21,473 |
| Deferred Tax Assets | 0 | 241.9 | 21.55 | 68.93 | 39.4 | 70.03 | 46.36 | 42.14 | 8.33 | 6.73 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 6,712 | 186.1 | 157.5 | 111.6 | 64.34 | 42.89 | 33.82 | 35.59 | 43.55 | 23.73 | 22.72 | 38.71 | 69.29 | 89.49 | 119.6 |
| Total Current Liabilities | 1,495 | 4,332 | 3,791 | 3,421 | 4,018 | 1,694 | 1,657 | 1,571 | 1,490 | 983.8 | 599.7 | 1,322 | 2,745 | 3,166 | 2,715 |
| Accounts Payable | 0 | 687 | 423.4 | 400.2 | 382.9 | 162.1 | 150 | 167.1 | 146.3 | 104.4 | 121.6 | 169.9 | 163.3 | 126.2 | 121.3 |
| Notes Payable/Short Term Debt | 1,495 | 275 | 125.2 | 168 | 127.8 | 121.9 | 106 | 207.9 | 132.5 | 55.07 | 11.73 | 131.2 | 1,305 | 1,689 | 1,985 |
| Tax Payables | 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 |
| Other Current Liabilities | 0 | 3,370 | 3,243 | 2,853 | 3,507 | 1,410 | 1,401 | 1,196 | 1,211 | 824.4 | 466.4 | 1,021 | 1,276 | 1,351 | 608.2 |
| Total Liabilities | 20,292 | 18,060 | 20,256 | 18,204 | 17,791 | 12,697 | 10,156 | 8,760 | 7,103 | 4,452 | 3,353 | 15,941 | 17,165 | 17,504 | 16,042 |
| Total Non-Current Liabilities | 18,797 | 13,728 | 16,465 | 14,783 | 13,773 | 11,004 | 8,498 | 7,190 | 5,613 | 3,469 | 2,753 | 14,619 | 14,420 | 14,338 | 13,328 |
| Total Long Term Debt | 13,418 | 12,873 | 15,631 | 13,166 | 12,366 | 10,781 | 8,460 | 7,160 | 11,164 | 3,337 | 2,563 | 13,317 | 13,016 | 13,095 | 12,138 |
| Deferred Tax Liabilities Non-Current | 374.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.29 | 42.08 | 56.91 | 4 | 5.49 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 648 | 641.9 | 319.6 | 190.6 | 205.1 | 180.2 | 168.8 | 0 | 5,579 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 4,357 | 213.2 | 514.7 | 1,426 | 1,201 | 42.06 | -131 | 29.39 | -11,131 | 131.7 | 168.5 | 1,260 | 1,347 | 1,239 | 1,184 |
| Total Equity | 8,701 | 6,824 | 4,474 | 3,799 | 3,814 | 2,472 | 1,859 | 1,394 | 1,460 | 1,377 | 991.9 | 6,759 | 7,675 | 6,992 | 7,693 |
| Non-Controlling Interest | 4,426 | 3,281 | 2,581 | 2,209 | 1,989 | 1,278 | 1,090 | 806.4 | 886.7 | 785.6 | 745 | 6,476 | 7,149 | 6,498 | 7,338 |
| Total Stockholders' Equity | 4,275 | 3,544 | 1,893 | 1,589 | 1,825 | 1,194 | 768.3 | 587.9 | 1,460 | 591.6 | 968.4 | 5,697,935 | 6,426 | 493.7 | 354.6 |
| Retained Earnings | -1,452 | -837.3 | -495.1 | -369.5 | -89.38 | -151.8 | -50.82 | -29.34 | 0 | 0 | 0 | 0 | 0 | -101.1 | -64.32 |
| Accumulated Other Earnings | 21.74 | -17.76 | -5.63 | -14.99 | -1.85 | 0.483 | -6.05 | -8.52 | -4.21 | -8.94 | -4.62 | -1.39 | 0 | -0.059 | -0.916 |
| Common Stock | 3.24 | 3.13 | 3.08 | 2.95 | 2.9 | 2.6 | 1.15 | 1.02 | 279.1 | 0 | 251.5 | 285 | 321.9 | 411.6 | 0 |
| Preferred Stock | 1,461 | 1,459 | 0 | 0 | 0 | 298.8 | 298.8 | 298.8 | 298.8 | 298.8 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 4,243 | 2,937 | 2,391 | 1,971 | 1,914 | 1,044 | 525.2 | 326 | 886.7 | 301.8 | 721.5 | 5,697,651 | 6,104 | 183.3 | 419.8 |
| Total Liabilities & Total Equity | 28,993 | 24,884 | 24,730 | 22,003 | 21,605 | 15,169 | 12,014 | 10,155 | 8,564 | 5,830 | 4,321 | 21,639 | 23,705 | 24,496 | 23,735 |
| Total Liabilities & Shareholders' Equity | 28,993 | 24,884 | 24,730 | 22,003 | 21,605 | 15,169 | 12,014 | 10,155 | 8,564 | 5,830 | 4,321 | 21,641 | 23,705 | 24,496 | 23,735 |
| Total Investments | 12,845 | 17,383 | 19,227 | 17,179 | 16,501 | 12,560 | 10,392 | 8,999 | 7,307 | 3,799 | 3,028 | 19,298 | 20,913 | 21,841 | 21,473 |
| Total Debt | 14,912 | 13,148 | 15,756 | 13,334 | 12,494 | 10,903 | 8,566 | 7,368 | 11,297 | 3,392 | 2,575 | 13,449 | 14,321 | 14,784 | 14,123 |
| Net Debt | 13,412 | 10,413 | 14,258 | 12,220 | 11,101 | 9,841 | 7,822 | 6,873 | 10,622 | 2,594 | 2,294 | 11,985 | 12,593 | 13,008 | 12,562 |