| 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 |
1995 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-05 | 2024-02-14 | 2023-02-15 | 2022-02-09 | 2021-02-10 | 2020-02-12 | 2019-02-06 | 2018-02-07 | 2017-02-08 | 2016-02-05 | 2015-02-11 | 2014-02-12 | 2013-02-13 | 2012-02-14 | 2011-02-15 | 2010-01-29 | 2009-01-26 | 2008-01-25 | 2007-01-26 | 2006-01-27 | 2005-02-03 | 2004-02-05 | 2003-03-14 | 2002-05-07 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 |
| Total Current Assets | 30,737 | 24,486 | 22,875 | 18,244 | 15,910 | 11,994 | 10,540 | 9,116 | 8,601 | 7,684 | 6,679 | 7,292 | 5,834 | 5,680 | 5,000 | 2,750 | 2,859 | 3,324 | 3,488 | 3,193 | 2,681 | 2,146 | 2,414 | 2,603 | 2,089 | 1,463 | 783.8 | 582.4 | 429 | 284.4 |
| Cash and Short Term Investments | 12,741 | 7,037 | 7,315 | 7,613 | 7,342 | 4,665 | 4,038 | 3,374 | 4,077 | 3,398 | 2,574 | 3,125 | 2,699 | 2,753 | 1,972 | 1,037 | 1,104 | 1,273 | 1,686 | 1,897 | 1,228 | 1,026 | 668.3 | 912.3 | 711.2 | 603 | 150.1 | 34.55 | 61.22 | 33.54 |
| Cash & Equivalents | 12,736 | 7,031 | 7,208 | 4,834 | 4,498 | 3,492 | 779.1 | 953.7 | 2,922 | 2,451 | 2,261 | 2,419 | 1,768 | 2,719 | 1,972 | 1,037 | 1,066 | 1,273 | 1,686 | 1,897 | 1,228 | 1,026 | 668.3 | 912.3 | 711.2 | 603 | 150.1 | 34.55 | 61.22 | 33.54 |
| Short Term Investments | 5.4 | 5.42 | 106.8 | 2,778 | 2,844 | 1,172 | 3,259 | 2,420 | 1,156 | 947.1 | 313 | 705.7 | 930.3 | 33.66 | 0 | 0 | 37.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 5,443 | 7,284 | 6,989 | 4,570 | 3,329 | 2,818 | 2,403 | 2,261 | 1,227 | 1,161 | 1,395 | 1,434 | 1,093 | 1,068 | 1,375 | 585.9 | 553.6 | 673.4 | 711.2 | 335.3 | 541.5 | 313.9 | 556.3 | 571.1 | 673 | 455.2 | 208.2 | 267.1 | 189.9 | 130.1 |
| Inventory | 11,707 | 9,579 | 7,616 | 5,484 | 4,829 | 3,979 | 3,674 | 3,146 | 2,867 | 2,641 | 2,448 | 2,587 | 1,928 | 1,683 | 1,581 | 1,037 | 1,060 | 1,204 | 902.8 | 818.3 | 789.9 | 594 | 729.5 | 870.4 | 496.2 | 375.9 | 386.9 | 250.8 | 156.3 | 112 |
| Other Current Assets | 845.4 | 586.6 | 954.4 | 577 | 409.8 | 532 | 425.9 | 335 | 429.2 | 484.1 | 261.4 | 146.3 | 114.8 | 176.2 | 72.79 | 89 | 140.5 | 173.2 | 187.9 | 142.4 | 122.2 | 212.1 | 459.6 | 249.5 | 208.3 | 29.42 | 38.63 | 29.91 | 21.61 | 8.81 |
| Total Assets | 48,589 | 40,109 | 36,001 | 30,321 | 27,233 | 22,373 | 20,154 | 18,661 | 17,293 | 13,255 | 11,406 | 11,950 | 7,413 | 7,227 | 6,250 | 3,765 | 3,788 | 4,074 | 4,022 | 3,741 | 3,243 | 2,863 | 3,300 | 3,650 | 2,392 | 1,703 | 932.4 | 656.3 | 499.3 | 320.5 |
| Total Non-Current Assets | 17,852 | 15,623 | 13,126 | 12,076 | 11,323 | 10,379 | 9,613 | 9,544 | 8,692 | 5,570 | 4,727 | 4,658 | 1,579 | 1,547 | 1,250 | 1,016 | 929 | 749.5 | 534.4 | 548 | 561.6 | 717.2 | 885.8 | 1,047 | 302.8 | 240 | 148.6 | 73.91 | 70.3 | 36.11 |
| Property, Plant and Equipment | 7,234 | 5,822 | 4,103 | 3,157 | 2,812 | 2,297 | 1,729 | 1,759 | 1,696 | 1,616 | 1,353 | 1,264 | 1,030 | 1,049 | 753.7 | 655.5 | 519.8 | 381.5 | 275.8 | 277.5 | 303.6 | 347.3 | 495.4 | 674.5 | 269.9 | 202.1 | 135.8 | 73.91 | 62.51 | 35.8 |
| Goodwill and Intangible Assets | 5,210 | 5,351 | 5,354 | 5,524 | 5,671 | 5,581 | 5,650 | 5,855 | 6,228 | 3,353 | 2,880 | 2,892 | 159.2 | 153.7 | 156.7 | 149.6 | 152.1 | 166.7 | 18.4 | 24.84 | 31.81 | 14.56 | 14.06 | 18.41 | 17.67 | 19.98 | 0 | 0 | 0 | 0 |
| Goodwill | 4,589 | 4,606 | 4,518 | 4,569 | 4,623 | 4,490 | 4,545 | 4,659 | 4,899 | 2,617 | 2,203 | 2,168 | 149.2 | 145.4 | 142.9 | 131.5 | 126.4 | 128.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 621.3 | 744.5 | 835.5 | 954.9 | 1,048 | 1,092 | 1,105 | 1,196 | 1,330 | 735.9 | 676.5 | 724.1 | 9.95 | 8.33 | 13.8 | 18.13 | 25.66 | 38.25 | 18.4 | 335.3 | 541.5 | 14.56 | 14.06 | 18.41 | 17.67 | 19.98 | 0 | 0 | 0 | 0 |
| Long Term Investments | 2,677 | 1,928 | 1,277 | 1,335 | 1,366 | 1,409 | 1,402 | 1,346 | 213.3 | 210.6 | 164.7 | 85.36 | 140.3 | 92.1 | 101.8 | 55.96 | 80.99 | 18.47 | 18.78 | 18.37 | 5.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 1,941 | 1,879 | 1,659 | 1,102 | 670.7 | 440.3 | 236.5 | 32.52 | 35.12 | 28.92 | 26.88 | 144.8 | 39.46 | 38.55 | 71.81 | 133.3 | 142.4 | 141.2 | 204 | 206.1 | 201.1 | 324.7 | 314.6 | 262.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 790.8 | 642.9 | 733.7 | 958.9 | 804.1 | 652.1 | 596.2 | 551.4 | 520 | 362.6 | 302.7 | 272.3 | 210 | 213.7 | 165.8 | 21.11 | 33.64 | 41.61 | 17.52 | 21.27 | 19.7 | 30.66 | 61.72 | 91.42 | 15.24 | 17.89 | 12.79 | 0 | 7.79 | 0.312 |
| Total Current Liabilities | 20,051 | 16,336 | 17,835 | 12,334 | 6,595 | 4,641 | 3,795 | 3,252 | 3,297 | 3,098 | 2,700 | 2,977 | 2,087 | 2,223 | 2,180 | 1,044 | 969.5 | 1,012 | 1,203 | 1,414 | 813 | 685.3 | 752.3 | 830.2 | 480.8 | 301.1 | 161.3 | 218.5 | 195.7 | 162.9 |
| Accounts Payable | 3,500 | 2,356 | 2,544 | 2,123 | 1,376 | 1,050 | 964.8 | 859 | 596.2 | 417.6 | 463.8 | 649.6 | 189 | 442.2 | 561.6 | 206.3 | 186.2 | 283.4 | 332.9 | 342.6 | 343.2 | 219.8 | 213.3 | 290.8 | 180.9 | 143.2 | 60.2 | 118.1 | 76.65 | 43.67 |
| Notes Payable/Short Term Debt | 1,079 | 46.98 | 787.3 | 554.4 | 61.82 | 54.97 | 46.34 | 59.5 | 248.9 | 4.2 | 3.98 | 4.55 | 3.61 | 2.57 | 0 | 0 | 0 | 1.21 | 7.54 | 494.4 | 7.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.78 |
| Tax Payables | 283.3 | 308.9 | 315.3 | 301.9 | 110 | 65.6 | 187.9 | 152 | 201.9 | 3.65 | 36.29 | 15.8 | 10.79 | 0 | 61.2 | 15.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 12,571 | 11,484 | 12,378 | 7,959 | 3,949 | 2,498 | 1,730 | 1,570 | 0 | 0 | 0 | 0 | 0 | 812.2 | 0 | 0 | 0 | 295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 2,618 | 2,140 | 1,811 | 1,397 | 1,098 | 972.4 | 866 | 612 | 2,250 | 2,672 | 2,196 | 2,307 | 1,884 | 965.6 | 1,557 | 823.1 | 783.3 | 432.1 | 862.2 | 577.4 | 462.1 | 465.6 | 539 | 539.4 | 299.8 | 157.9 | 101.1 | 100.4 | 119.1 | 118.5 |
| Total Liabilities | 30,112 | 26,606 | 27,263 | 20,150 | 13,385 | 9,924 | 8,503 | 7,605 | 7,423 | 4,891 | 4,385 | 4,765 | 3,345 | 3,799 | 3,445 | 1,990 | 1,876 | 2,022 | 1,827 | 2,036 | 1,651 | 1,713 | 1,969 | 2,403 | 1,303 | 1,092 | 435.1 | 223.7 | 199.6 | 172.9 |
| Total Non-Current Liabilities | 10,061 | 10,269 | 9,428 | 7,816 | 6,790 | 5,283 | 4,708 | 4,353 | 4,126 | 1,794 | 1,685 | 1,788 | 1,258 | 1,576 | 1,265 | 945.5 | 906 | 1,010 | 624.2 | 621.7 | 837.7 | 1,028 | 1,217 | 1,572 | 822.5 | 791.1 | 273.8 | 5.27 | 3.86 | 9.98 |
| Total Long Term Debt | 3,915 | 4,831 | 3,636 | 4,205 | 4,787 | 3,225 | 3,123 | 3,161 | 3,087 | 1,122 | 1,075 | 1,111 | 756.1 | 635.2 | 718 | 699.9 | 622.1 | 602.9 | 388.3 | 381 | 817.2 | 858.6 | 1,084 | 1,538 | 819.3 | 789.1 | 270.7 | 0 | 0 | 8.03 |
| Deferred Tax Liabilities Non-Current | 299.2 | 373.6 | 264.8 | 241.3 | 238 | 231.7 | 251.4 | 349.9 | 398.8 | 256 | 221.8 | 378.5 | 88.34 | 175.9 | 157.4 | 188.5 | 201.6 | 245.8 | 227.5 | 223.3 | 200.7 | 169.3 | 133.4 | 34.36 | 3.17 | 2.09 | 3.07 | 5.18 | 3.94 | 1.95 |
| Deferred Revenue Non-Current | 5,625 | 4,844 | 5,226 | 3,235 | 1,638 | 1,740 | 1,226 | 638.1 | 0 | 0 | 0 | 0 | 0 | 660 | 0 | 0 | 67.34 | 303 | 8.42 | 17.36 | 20.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 237.4 | 181.9 | 150.3 | 120.7 | 137.7 | 161.4 | 93.78 | 83.1 | 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 | -15.3 | 38.95 | 150.6 | 12.84 | -10.19 | -75.24 | 14.31 | 120.3 | 639.5 | 415.6 | 388.2 | 298.7 | 413.3 | 105.1 | 389.2 | 57.07 | 14.9 | -141.2 | 0 | 0 | -201.1 | -0.001 | 0 | 0 | 0 | -0.099 | 0 | 0.091 | -0.08 | 0 |
| Total Equity | 18,476 | 13,503 | 8,738 | 10,171 | 13,848 | 12,449 | 11,651 | 11,056 | 9,870 | 8,363 | 7,022 | 7,185 | 4,068 | 3,428 | 2,805 | 1,775 | 1,912 | 1,910 | 2,195 | 1,705 | 1,391 | 1,150 | 1,330 | 1,248 | 1,088 | 611.3 | 497.3 | 432.5 | 299.7 | 147.6 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.83 | 15.38 | 19.14 | 119.7 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 18,476 | 13,503 | 8,738 | 10,171 | 13,848 | 12,449 | 11,651 | 11,056 | 9,870 | 8,363 | 7,022 | 7,185 | 4,068 | 3,428 | 2,805 | 1,775 | 1,912 | 1,910 | 2,195 | 1,705 | 1,391 | 1,139 | 1,315 | 1,228 | 968.6 | 611.3 | 497.3 | 432.5 | 299.7 | 147.6 |
| Retained Earnings | 14,414 | 12,426 | 8,972 | 8,342 | 10,718 | 9,416 | 9,206 | 7,501 | 6,314 | 5,268 | 4,345 | 4,543 | 3,933 | 3,255 | 2,393 | 1,451 | 1,634 | 1,528 | 1,262 | 660.4 | 351.5 | 115.9 | 276.1 | 485 | 791.7 | 453.6 | 370.6 | 2.09 | 165.5 | 67.15 |
| Accumulated Other Earnings | 454.1 | 346.3 | 424.8 | 334.5 | 179.2 | 274.7 | 285.2 | 258 | 604.2 | 470.9 | 198.2 | -44.05 | 79.01 | 78.1 | 49.14 | 27.53 | 0 | 0 | 0 | 0 | 0 | 139.4 | 159 | 153.5 | -0.884 | -0.497 | -84.92 | -53.45 | -680.5 | -30.1 |
| Common Stock | 35.4 | 36.14 | 36 | 36.61 | 37.55 | 37.77 | 38.63 | 39.81 | 39.59 | 38.67 | 36.85 | 41.61 | 37.48 | 38.17 | 39.73 | 39.04 | 37.39 | 39.26 | 10.23 | 9.65 | 9.67 | 9.63 | 9.64 | 9.36 | 8.28 | 8.25 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 1,301 | 0 | 0 | 0 | 454.5 | 622.4 | 0.007 | 275.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 3,573 | 694.5 | -694.7 | 1,458 | 2,913 | 2,721 | 2,121 | 3,257 | 2,912 | 2,586 | 2,442 | 2,645 | 19.08 | 56.36 | 323.2 | 258.1 | 241.3 | 342.7 | 923 | 1,035 | 1,030 | 874.3 | 869.9 | 580.6 | 169.5 | 150 | 211.6 | 483.9 | 814.7 | 110.6 |
| Total Liabilities & Total Equity | 48,589 | 40,109 | 36,001 | 30,321 | 27,233 | 22,373 | 20,154 | 18,661 | 17,293 | 13,255 | 11,406 | 11,950 | 7,413 | 7,227 | 6,250 | 3,765 | 3,788 | 4,074 | 4,022 | 3,741 | 3,243 | 2,863 | 3,300 | 3,650 | 2,392 | 1,703 | 932.4 | 656.3 | 499.3 | 320.5 |
| Total Liabilities & Shareholders' Equity | 48,589 | 40,109 | 36,001 | 30,321 | 27,233 | 22,373 | 20,154 | 18,661 | 17,293 | 13,255 | 11,406 | 11,950 | 7,413 | 7,227 | 6,250 | 3,765 | 3,788 | 4,074 | 4,022 | 3,741 | 3,243 | 2,863 | 3,300 | 3,650 | 2,392 | 1,703 | 932.4 | 656.3 | 499.3 | 320.5 |
| Total Investments | 2,682 | 1,933 | 1,384 | 4,113 | 4,210 | 2,581 | 4,661 | 3,766 | 1,369 | 1,158 | 477.7 | 791 | 1,071 | 125.8 | 101.8 | 55.96 | 118.7 | 18.47 | 18.78 | 18.37 | 5.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 4,994 | 4,878 | 4,423 | 4,760 | 4,848 | 3,280 | 3,169 | 3,220 | 3,336 | 1,126 | 1,079 | 1,115 | 759.8 | 637.8 | 718 | 699.9 | 622.1 | 604.1 | 395.8 | 875.4 | 824.9 | 858.6 | 1,084 | 1,538 | 819.3 | 789.1 | 270.7 | 0 | 0 | 8.81 |
| Net Debt | -7,742 | -2,153 | -2,786 | -74.52 | 350 | -212.2 | 2,390 | 2,267 | 414.7 | -1,325 | -1,183 | -1,304 | -1,008 | -2,081 | -1,254 | -337.4 | -444.3 | -669.4 | -1,290 | -1,022 | -403 | -167.4 | 415.5 | 625.8 | 108.1 | 186 | 120.7 | -34.55 | -61.22 | -24.72 |