| Period Ending: | 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 02-28 |
2002 02-28 |
2001 02-28 |
2000 02-29 |
1999 02-28 |
1998 02-28 |
1997 02-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 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 | 2003-02-28 | 2002-02-28 | 2001-02-28 | 2000-02-29 | 1999-02-28 | 1998-02-28 | 1997-02-28 |
| Total Current Assets | 697 | 835.5 | 917.9 | 401.6 | 429.2 | 839.4 | 552.4 | 649 | 784 | 718.5 | 924.2 | 1,103 | 928.2 | 582.6 | 522.1 | 650.5 | 153.5 | 171.7 | 96.16 | 22.67 | 0.771 | 1.51 | 1.52 | 0.679 | 4.72 | 20.98 |
| Cash and Short Term Investments | 383.1 | 552 | 665.5 | 167.3 | 105.9 | 162.1 | 172.9 | 222.2 | 302.8 | 264.5 | 354.1 | 550.4 | 330.5 | 170.1 | 170.1 | 342.9 | 69.68 | 151.6 | 87.05 | 16.26 | 0.214 | 0.949 | 1.31 | 0.475 | 4.23 | 18.86 |
| Cash & Equivalents | 366.5 | 525 | 651.2 | 158.8 | 98.5 | 148.9 | 97.4 | 119.9 | 191 | 220 | 349.6 | 550.4 | 330.5 | 170.1 | 170.1 | 299.1 | 69.68 | 151.6 | 87.05 | 16.26 | 0.214 | 0.949 | 1.31 | 0.475 | 4.23 | 18.86 |
| Short Term Investments | 16.6 | 27 | 14.3 | 8.5 | 7.4 | 13.2 | 75.5 | 102.3 | 111.8 | 44.49 | 4.52 | 0 | 0 | 0 | 0 | 43.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 3.8 | 3 | 4.2 | 3.4 | 24.3 | 38.6 | 36.6 | 45.9 | 51.01 | 80.1 | 175.3 | 206.1 | 268.7 | 102.1 | 27 | 123.8 | 8.28 | 7.42 | 1.18 | 1.22 | 0.063 | 0.009 | 0 | 0 | 0 | 0 |
| Inventory | 209.2 | 167.2 | 152.1 | 133.4 | 181 | 163.5 | 254.1 | 270 | 307 | 229.2 | 230.2 | 163.4 | 116.4 | 101.8 | 124 | 97.63 | 51.25 | 6.98 | 5.86 | 4.83 | 0.33 | 0.357 | 0 | 0 | 0 | 0 |
| Other Current Assets | 100.9 | 113.3 | 96.1 | 97.5 | 118 | 475.2 | 88.8 | 110.9 | 123.2 | 144.6 | 164.5 | 182.7 | 212.5 | 208.6 | 201 | 86.19 | 24.24 | 5.67 | 2.07 | 0.354 | 0.164 | 0.199 | 0.207 | 0.204 | 0.493 | 2.12 |
| Total Assets | 6,452 | 8,383 | 8,423 | 7,117 | 8,013 | 8,763 | 8,802 | 9,518 | 12,539 | 11,411 | 11,800 | 10,770 | 10,299 | 9,707 | 9,337 | 9,896 | 2,181 | 468.4 | 177.1 | 72.81 | 10.14 | 13.05 | 18.97 | 16.9 | 35.92 | 41.09 |
| Total Non-Current Assets | 5,755 | 7,547 | 7,505 | 6,716 | 7,584 | 7,924 | 8,249 | 8,869 | 11,755 | 10,692 | 10,876 | 9,667 | 9,371 | 9,125 | 8,815 | 9,245 | 2,028 | 296.7 | 80.94 | 50.14 | 9.37 | 11.54 | 17.45 | 16.22 | 31.2 | 20.11 |
| Property, Plant and Equipment | 4,996 | 6,775 | 6,685 | 5,953 | 6,696 | 7,260 | 7,566 | 8,209 | 11,143 | 10,261 | 10,276 | 9,044 | 8,829 | 8,576 | 8,534 | 8,707 | 1,945 | 294.5 | 73.69 | 50.14 | 8.59 | 10.54 | 16.07 | 15.07 | 28.31 | 17.69 |
| Goodwill and Intangible Assets | 387.1 | 391.8 | 396.4 | 392.2 | 399.8 | 449.5 | 481 | 489.5 | 325.4 | 65.55 | 98.51 | 70.68 | 71.57 | 55 | 55 | 55 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 358.7 | 358.7 | 358.7 | 358.7 | 358.7 | 403.7 | 0 | 0 | 0 | 0 | 175.3 | 55 | 55 | 55 | 55 | 123.8 | 8.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 28.4 | 33.1 | 37.7 | 33.5 | 41.1 | 45.8 | 36.6 | 45.9 | 51.01 | 80.1 | 0 | 15.68 | 16.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 57.8 | 81 | 123 | 135.5 | 164.9 | 26.1 | 36.5 | 27.3 | 109.8 | 136.3 | 254.9 | 250.5 | 103 | 56.37 | 12.52 | 270.7 | 28.01 | 2.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 124.2 | 96.2 | 98.1 | 80.8 | 88.5 | 97.8 | 116.7 | 88.6 | 112.9 | 121.6 | 124.8 | 156.8 | 132.1 | 135.5 | 124 | 124.4 | 69.68 | 151.6 | 1.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 189.7 | 203 | 202.6 | 154.2 | 234 | 90.8 | 48.8 | 55 | 63.91 | 108 | 121.7 | 145.3 | 235.2 | 301.5 | 89.63 | 88.58 | -69.68 | -151.6 | 5.8 | 0 | 0.785 | 0.996 | 1.38 | 1.15 | 2.89 | 2.41 |
| Total Current Liabilities | 485.5 | 445.8 | 441.8 | 408.4 | 496.4 | 780.7 | 475.1 | 542.1 | 728.1 | 637.4 | 669 | 494.6 | 398.8 | 322.3 | 360.8 | 472.6 | 77.2 | 31.44 | 7.22 | 5.06 | 4.27 | 3.69 | 0.897 | 0.611 | 0.634 | 1.1 |
| Accounts Payable | 209.1 | 173.1 | 154.2 | 153.9 | 221.3 | 256.4 | 228.7 | 203.1 | 289.7 | 310.9 | 305.3 | 194.3 | 185.2 | 153.5 | 143.7 | 136.4 | 39.47 | 20.61 | 7.22 | 5.02 | 0.71 | 0.978 | 0.925 | 0.407 | 0.331 | 0.634 |
| Notes Payable/Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83.75 | 83.25 | 0 | 0 | 0 | 0.042 | 0.037 | 3.29 | 0 | 0 | 0 | 0 |
| Tax Payables | 13.4 | 37.4 | 45 | 18.3 | 32.5 | 91.8 | 4.8 | 27.1 | 24.66 | 53.46 | 103.5 | 129.5 | 81.78 | 42.84 | 6.85 | 56.29 | 3.92 | 0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 263 | 235.3 | 242.6 | 236.2 | 242.6 | 432.5 | 241.6 | 311.9 | 413.7 | 273 | 260.3 | 170.8 | 131.9 | 125.9 | 53.56 | 196.7 | 33.81 | 10.63 | 0 | 0 | 3.52 | -0.578 | -0.028 | 0.204 | 0.303 | 0.463 |
| Total Liabilities | 2,758 | 3,180 | 3,250 | 2,897 | 3,989 | 4,316 | 4,222 | 4,654 | 5,806 | 4,253 | 3,938 | 3,278 | 3,008 | 2,912 | 2,780 | 3,942 | 464.6 | 153.5 | 16.8 | 12.35 | 5.86 | 3.9 | 1.45 | 0.611 | 0.634 | 1.02 |
| Total Non-Current Liabilities | 2,273 | 2,734 | 2,809 | 2,489 | 3,492 | 3,535 | 3,747 | 4,111 | 5,078 | 3,615 | 3,269 | 2,784 | 2,610 | 2,589 | 2,420 | 3,470 | 387.4 | 122 | 9.57 | 7.29 | 1.59 | 0.209 | 0.552 | 0 | 0 | -0.073 |
| Total Long Term Debt | 774.3 | 772.8 | 993.8 | 991.7 | 1,757 | 1,748 | 989.3 | 1,140 | 1,684 | 882.7 | 444.4 | 431.8 | 486.6 | 529.5 | 472.2 | 539.2 | 0 | 106.8 | 0 | 0 | 0 | 0 | 0.69 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 867.9 | 1,364 | 1,229 | 1,041 | 1,129 | 1,147 | 1,511 | 1,838 | 2,656 | 2,025 | 2,073 | 2,001 | 1,822 | 1,769 | 1,714 | 2,696 | 328.4 | 5.67 | 4.6 | 1.5 | 0.483 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 474.8 | 476.1 | 357.8 | 530.4 | 554.8 | 584.5 | 536.3 | 341.9 | 307.1 | 321.5 | 0 | 153.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | -584.5 | -536.3 | -341.9 | -307.1 | -321.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 630.4 | 121.9 | 109.7 | 98 | 76 | 85.7 | 1,246 | 1,133 | 738.4 | 708 | 752.1 | 351.2 | 147.4 | 291.1 | 233.3 | 234.1 | 59.03 | 9.51 | 4.97 | 5.79 | 1.1 | 0.209 | -0.138 | 0 | 0 | -0.073 |
| Total Equity | 3,693 | 5,203 | 5,172 | 4,220 | 4,024 | 4,447 | 4,580 | 4,865 | 6,733 | 7,158 | 7,862 | 7,492 | 7,291 | 6,796 | 6,557 | 5,954 | 1,717 | 315 | 160.3 | 60.46 | 4.28 | 9.15 | 17.52 | 16.29 | 35.28 | 40.07 |
| Non-Controlling Interest | 413.9 | 807.3 | 826 | 34.7 | 34.7 | 133.9 | 67.8 | 23.3 | 18.7 | 18.7 | 46.8 | 46.8 | 46.8 | 46.8 | 46.8 | 46.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 3,280 | 4,396 | 4,346 | 4,185 | 3,989 | 4,313 | 4,512 | 4,841 | 6,714 | 7,139 | 7,815 | 7,445 | 7,244 | 6,749 | 6,510 | 5,907 | 1,717 | 315 | 160.3 | 60.46 | 4.28 | 9.15 | 17.52 | 16.29 | 35.28 | 40.07 |
| Retained Earnings | -4,394 | -3,296 | -3,319 | -3,454 | -3,651 | -3,344 | -3,130 | -2,803 | -630.3 | 860.5 | 1,503 | 1,241 | 976.2 | 587.6 | 424.2 | 59.96 | -80.33 | -3.85 | 0.263 | -3.16 | -52.64 | -27.02 | -37.73 | -37.53 | -10 | -4.31 |
| Accumulated Other Earnings | -48 | -22.4 | -6.5 | -21.9 | -16.9 | 23.8 | 12 | 18.6 | -2.93 | -41.24 | 7.26 | -5.28 | 49.73 | 26.65 | -40.65 | 73.54 | 61.58 | 3.74 | 12.64 | 9.17 | 2.22 | 1.34 | 1.79 | 1.63 | 0 | 0 |
| Common Stock | 7,695 | 7,690 | 7,649 | 7,640 | 7,636 | 7,634 | 7,630 | 7,625 | 7,347 | 6,320 | 6,305 | 0 | 0 | 0 | 0 | 5,503 | 1,662 | 310.4 | 0 | 0 | 0 | 34.83 | 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 | 0.208 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 26.4 | 24.9 | 22.7 | 21 | 20.4 | 0 | 0 | 0 | 0 | 0 | 0 | 6,209 | 6,218 | 6,134 | 6,127 | 0 | 73 | 4.68 | 147.4 | 54.45 | 54.5 | 0 | 53.45 | 52.19 | 45.28 | 44.38 |
| Total Liabilities & Total Equity | 6,452 | 8,383 | 8,423 | 7,117 | 8,013 | 8,763 | 8,802 | 9,518 | 12,539 | 11,411 | 11,800 | 10,770 | 10,299 | 9,707 | 9,337 | 9,896 | 2,181 | 468.4 | 177.1 | 72.81 | 10.14 | 13.05 | 18.97 | 16.9 | 35.92 | 41.09 |
| Total Liabilities & Shareholders' Equity | 6,452 | 8,383 | 8,423 | 7,117 | 8,013 | 8,763 | 8,802 | 9,518 | 12,539 | 11,411 | 11,800 | 10,770 | 10,299 | 9,707 | 9,337 | 9,896 | 2,181 | 468.4 | 177.1 | 72.81 | 10.14 | 13.05 | 18.97 | 16.9 | 35.92 | 41.09 |
| Total Investments | 74.4 | 108 | 137.3 | 144 | 172.3 | 39.3 | 112 | 129.6 | 221.6 | 180.8 | 259.4 | 250.5 | 103 | 56.37 | 12.52 | 314.5 | 28.01 | 2.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 774.3 | 772.8 | 993.8 | 991.7 | 1,757 | 1,748 | 1,574 | 1,677 | 2,025 | 1,190 | 765.9 | 431.8 | 486.6 | 529.5 | 556 | 622.4 | 0 | 106.8 | 0 | 0.042 | 3.29 | 2.6 | 0.69 | 0 | 0 | 0 |
| Net Debt | 407.8 | 247.8 | 342.6 | 832.9 | 1,658 | 1,599 | 1,476 | 1,557 | 1,834 | 969.7 | 416.3 | -118.7 | 156.1 | 359.4 | 385.8 | 323.3 | -69.68 | -44.78 | -87.05 | -16.22 | 3.08 | 1.65 | -0.621 | -0.475 | -4.23 | -18.86 |