| 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 |
1996 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 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 |
| Total Current Assets | 1,001 | 893.4 | 986.5 | 730 | 162.3 | 193.2 | 559.4 | 818.7 | 1,150 | 508.9 | 327.6 | 200.1 | 404.9 | 211.8 | 368.7 | 140 | 195.1 | 201.6 | 176.7 | 140.1 | 109.5 | 91.46 | 57.43 | 58.55 | 52.14 | 43.2 | 9.1 | 15.8 | 16.2 |
| Cash and Short Term Investments | 0 | 1.1 | 57.1 | 0 | 0.4 | 8.5 | 259.6 | 220.2 | 672.2 | 170.5 | 10.7 | 3.6 | 196.3 | 3.8 | 5.5 | 0 | 40 | 7 | 2.8 | 0 | 4.41 | 12.29 | 0.835 | 0.646 | 3.33 | 9.2 | 1.4 | 3 | 8.1 |
| Cash & Equivalents | 0 | 1.1 | 57.1 | 0 | 0.4 | 8.5 | 259.6 | 220.2 | 222.2 | 167.3 | 7.1 | 0 | 194.6 | 0.5 | 2 | 0 | 40 | 7 | 2.8 | 0 | 4.41 | 12.29 | 0.835 | 0.646 | 3.33 | 9.2 | 1.4 | 3 | 8.1 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 450 | 3.2 | 3.6 | 3.6 | 1.7 | 3.3 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 691 | 583 | 863.2 | 672 | 145.9 | 134.4 | 114.1 | 132.7 | 164.7 | 116.6 | 165 | 176.5 | 164.3 | 168.1 | 160.5 | 115.9 | 110 | 162.5 | 129.8 | 123 | 72.88 | 68.77 | 49.63 | 51.88 | 48.81 | 29.1 | 7.7 | 12.8 | 8.1 |
| Inventory | 12.4 | 29.1 | 6.7 | 22.3 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 297.5 | 280.2 | 59.5 | 35.7 | 14.4 | 50.3 | 185.7 | 465.8 | 313.4 | 221.8 | 151.9 | 20 | 44.3 | 39.9 | 202.7 | 24.1 | 45.1 | 32.1 | 44.1 | 17.1 | 32.17 | 10.4 | 6.96 | 6.03 | 0 | 4.9 | 0 | 0 | 0 |
| Total Assets | 13,100 | 12,383 | 11,624 | 11,380 | 4,954 | 5,778 | 6,016 | 6,224 | 5,990 | 5,932 | 6,326 | 5,736 | 5,627 | 5,324 | 5,060 | 3,907 | 3,767 | 3,533 | 3,479 | 3,251 | 2,305 | 2,282 | 1,495 | 1,380 | 662.9 | 505.7 | 259 | 294.2 | 214.8 |
| Total Non-Current Assets | 12,099 | 11,490 | 10,637 | 10,650 | 4,792 | 5,585 | 5,457 | 5,405 | 4,840 | 5,423 | 5,998 | 5,536 | 5,222 | 5,112 | 4,691 | 3,767 | 3,572 | 3,331 | 3,302 | 3,111 | 2,196 | 2,190 | 1,437 | 1,321 | 610.7 | 462.5 | 249.9 | 278.4 | 198.6 |
| Property, Plant and Equipment | 11,669 | 11,160 | 10,361 | 10,400 | 4,544 | 5,333 | 5,066 | 4,972 | 4,432 | 4,936 | 5,586 | 5,194 | 4,942 | 4,833 | 4,343 | 3,550 | 3,377 | 3,143 | 3,094 | 2,930 | 2,017 | 2,016 | 1,424 | 1,311 | 600.8 | 455.3 | 245.4 | 275.4 | 197.7 |
| Goodwill and Intangible Assets | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 322.6 | 180.6 | 166.8 | 157.6 | 157.6 | 157.6 | 157.6 | 157.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 248.2 | 157.6 | 157.6 | 157.6 | 157.6 | 157.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.4 | 23 | 9.2 | 0 | 0 | 0 | 157.6 | 157.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 27.7 | 19.7 | 14.5 | 2.5 | 0 | 0 | 0 | 36.7 | 36.5 | 34.3 | 35.2 | 32.6 | 29.8 | 26.9 | 25 | 0 | 28.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 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 Assets | 154.1 | 61.5 | 13.3 | 0 | 0 | 4.2 | 142.1 | 148.4 | 123.4 | 204.7 | 128 | 61.2 | 1.7 | 3.7 | 0.6 | 36.4 | 0 | 30.8 | 50.9 | 23.5 | 21.29 | 17.18 | 12.92 | 10.15 | 9.9 | 7.2 | 4.5 | 3 | 0.9 |
| Total Current Liabilities | 880.7 | 981.6 | 1,716 | 1,511 | 367.7 | 365 | 284.5 | 497.3 | 446.5 | 249.7 | 440.1 | 386 | 373.4 | 395.2 | 295.1 | 277.5 | 250.4 | 280.3 | 237.4 | 195.6 | 166.5 | 130.2 | 67.5 | 52.75 | 45.8 | 27.4 | 10.8 | 11.1 | 14.6 |
| Accounts Payable | 634.4 | 753.3 | 1,191 | 761.5 | 125 | 150.5 | 166.5 | 170 | 161.8 | 137.5 | 339.1 | 274.5 | 301 | 305 | 211.7 | 166.7 | 194.4 | 32.5 | 39 | 33 | 103.6 | 94.15 | 51.45 | 35.59 | 26.95 | 21.4 | 7.5 | 8 | 6.3 |
| Notes Payable/Short Term Debt | 92.8 | 85.2 | 92.4 | 109.3 | 162 | 165.2 | 80.5 | 73.9 | 51.5 | 57.9 | 49.5 | 42.1 | 39.7 | 40.5 | 15.7 | 27 | 0 | 0 | 0 | 0 | 8.71 | 9.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 0 | 20.8 | 0 | 90.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 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 |
| Other Current Liabilities | 153.5 | 122.3 | 432.4 | 549.8 | 80.7 | 49.3 | 37.5 | 253.4 | 233.2 | 54.3 | 51.5 | 69.4 | 32.7 | 49.7 | 61.7 | 83.8 | 56 | 247.8 | 198.4 | 162.6 | 54.23 | 26.98 | 16.04 | 17.15 | 18.85 | 6 | 3.3 | 3.1 | 8.3 |
| Total Liabilities | 5,152 | 4,955 | 4,970 | 5,453 | 2,164 | 2,338 | 2,340 | 2,555 | 2,506 | 2,544 | 2,774 | 2,340 | 2,230 | 2,162 | 1,948 | 1,662 | 1,667 | 1,491 | 1,551 | 1,416 | 755.6 | 730 | 613.9 | 563.2 | 180.6 | 181.7 | 91.7 | 82.1 | 54 |
| Total Non-Current Liabilities | 4,271 | 3,974 | 3,255 | 3,942 | 1,796 | 1,973 | 2,056 | 2,058 | 2,059 | 2,294 | 2,334 | 1,954 | 1,857 | 1,767 | 1,653 | 1,384 | 1,417 | 1,211 | 1,313 | 1,220 | 589.1 | 599.9 | 546.4 | 510.5 | 134.8 | 154.3 | 80.9 | 71 | 39.4 |
| Total Long Term Debt | 2,296 | 2,124 | 1,693 | 2,465 | 589.1 | 758.6 | 828.7 | 837.4 | 974.5 | 1,056 | 1,025 | 859.2 | 747.7 | 721.2 | 787.8 | 819.1 | 901.8 | 714.5 | 687.1 | 526.6 | 211.8 | 223.4 | 337.7 | 294.5 | 115.1 | 141 | 72.5 | 66 | 38 |
| Deferred Tax Liabilities Non-Current | 1,351 | 1,221 | 961.6 | 574.2 | 591.4 | 772.4 | 863.2 | 803.6 | 684.3 | 648.1 | 659.3 | 600.2 | 522.3 | 506.4 | 410.6 | 255.1 | 313.3 | 316.2 | 434.2 | 515.9 | 300.4 | 302 | 153.2 | 174 | 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 |
| Capital Lease Obligations | 1,001 | 1,060 | 795.3 | 869.3 | 49.2 | 46.2 | 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 | -377.8 | -430.7 | -195.1 | 32.9 | 566.2 | 396.2 | 364 | 416.8 | 400.4 | 589.5 | 649 | 494.5 | 587 | 539.3 | 454.2 | 310 | 201.5 | 180.3 | 191.9 | 177.5 | 76.89 | 74.54 | 55.46 | 41.94 | 19.73 | 13.3 | 8.4 | 5 | 1.4 |
| Total Equity | 7,948 | 7,428 | 6,654 | 5,928 | 2,791 | 3,440 | 3,676 | 3,669 | 3,485 | 3,388 | 3,552 | 3,396 | 3,397 | 3,162 | 3,112 | 2,246 | 2,142 | 2,042 | 1,928 | 1,836 | 1,549 | 1,552 | 880.8 | 816.8 | 482.3 | 324 | 167.3 | 212.1 | 160.8 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.4 | 43.1 | 40 | 37.5 | 35.97 | 36.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 7,948 | 7,428 | 6,654 | 5,928 | 2,791 | 3,440 | 3,676 | 3,669 | 3,485 | 3,388 | 3,552 | 3,396 | 3,397 | 3,162 | 3,112 | 2,246 | 2,100 | 1,999 | 1,888 | 1,798 | 1,513 | 1,515 | 880.8 | 816.8 | 482.3 | 324 | 167.3 | 212.1 | 160.8 |
| Retained Earnings | 1,728 | 1,141 | 139.1 | -1,337 | -1,904 | -1,251 | -1,010 | -1,011 | -1,188 | -1,161 | -407.9 | -408.5 | -275.2 | -57 | 0 | -652 | -502.9 | -465.9 | -463.2 | -439.1 | 878.8 | -331.2 | 362.2 | 282.2 | -271.3 | -142.3 | -76.3 | -31.5 | -7.5 |
| Accumulated Other Earnings | -6.2 | -17.9 | -23.1 | -2.5 | 0 | 0 | 0 | -0.1 | 0.3 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | -0.6 | 1.9 | -2.9 | 0 | -1,675 | -1,298 | 3.47 | -653.6 | -494.9 | 142.9 | 32 | 0 | 0 | 0 |
| Common Stock | 6,194 | 6,268 | 6,498 | 7,221 | 4,658 | 4,658 | 4,658 | 4,658 | 4,655 | 4,537 | 3,951 | 3,801 | 3,670 | 3,218 | 3,112 | 2,898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Additional Paid in Capital | 31.6 | 36.1 | 39.9 | 46.3 | 36.5 | 32.2 | 27.2 | 21.9 | 17.6 | 12.6 | 8.6 | 3.8 | 1.7 | 0.5 | 0 | 0 | 2,601 | 2,467 | 2,352 | 3,912 | 1,933 | 1,843 | 1,172 | 1,030 | 610.6 | 434.3 | 243.6 | 243.6 | 168.3 |
| Total Liabilities & Total Equity | 13,100 | 12,383 | 11,624 | 11,380 | 4,954 | 5,778 | 6,016 | 6,224 | 5,990 | 5,932 | 6,326 | 5,736 | 5,627 | 5,324 | 5,060 | 3,907 | 3,767 | 3,533 | 3,479 | 3,251 | 2,305 | 2,282 | 1,495 | 1,380 | 662.9 | 505.7 | 259 | 294.2 | 214.8 |
| Total Liabilities & Shareholders' Equity | 13,100 | 12,383 | 11,624 | 11,380 | 4,954 | 5,778 | 6,016 | 6,224 | 5,990 | 5,932 | 6,326 | 5,736 | 5,627 | 5,324 | 5,060 | 3,907 | 3,767 | 3,533 | 3,479 | 3,251 | 2,305 | 2,282 | 1,495 | 1,380 | 662.9 | 505.7 | 259 | 294.2 | 214.8 |
| Total Investments | 27.7 | 19.7 | 14.5 | 2.5 | 0 | 0 | 0 | 36.7 | 486.5 | 37.5 | 38.8 | 36.2 | 31.5 | 30.2 | 28.5 | 0 | 28.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 2,389 | 2,209 | 1,785 | 2,575 | 751.1 | 923.8 | 909.2 | 911.3 | 1,026 | 1,114 | 1,075 | 901.3 | 787.4 | 761.7 | 803.5 | 846.1 | 901.8 | 714.5 | 687.1 | 526.6 | 220.5 | 232.4 | 337.7 | 294.5 | 115.1 | 141 | 72.5 | 66 | 38 |
| Net Debt | 2,389 | 2,208 | 1,728 | 2,575 | 750.7 | 915.3 | 649.6 | 691.1 | 803.8 | 947 | 1,068 | 901.3 | 592.8 | 761.2 | 801.5 | 846.1 | 861.8 | 707.5 | 684.3 | 526.6 | 216.1 | 220.1 | 336.9 | 293.8 | 111.7 | 131.8 | 71.1 | 63 | 29.9 |