| Period Ending: | 2024 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-26 | 2022-02-22 | 2021-02-18 | 2020-02-24 | 2019-02-21 | 2018-02-16 | 2017-02-14 | 2016-02-16 | 2015-02-17 | 2014-02-12 | 2013-02-19 | 2012-02-23 | 2011-02-25 | 2010-02-25 | 2009-03-06 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
| Total Current Assets | 1,146 | 2,303 | 1,362 | 1,404 | 1,958 | 2,070 | 1,786 | 1,760 | 2,099 | 2,138 | 2,131 | 351.2 | 321.1 | 289.6 | 294.9 | 287.1 | 174.8 | 140.5 | 0 |
| Cash and Short Term Investments | 48.17 | 719.4 | 97.07 | 109.6 | 245 | 411.6 | 221.7 | 197.5 | 305.4 | 311.3 | 482.4 | 75.11 | 60.54 | 49.96 | 28.76 | 48.09 | 7.61 | 7.82 | 0 |
| Cash & Equivalents | 48.17 | 719.4 | 97.07 | 109.6 | 245 | 262 | 221.7 | 197.5 | 305.4 | 311.3 | 482.4 | 75.11 | 60.54 | 49.96 | 28.76 | 48.09 | 7.61 | 7.82 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 149.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | 638.7 | 517 | 561.9 | 989.4 | 970.2 | 913.6 | 888.2 | 1,029 | 1,031 | 873.4 | 151.2 | 144.2 | 117.5 | 137.4 | 84.76 | 70.53 | 59.12 | 0 |
| Inventory | 547.1 | 776.3 | 564.8 | 571.6 | 496.5 | 429.6 | 403.9 | 420.4 | 442.7 | 445.8 | 493.6 | 56.14 | 57.94 | 71.15 | 80.33 | 68.29 | 57.11 | 41.33 | 0 |
| Other Current Assets | 551.2 | 168.9 | 182.9 | 161.2 | 227.5 | 258.4 | 246.4 | 253.7 | 322.1 | 350.4 | 281.3 | 68.79 | 58.4 | 50.96 | 48.33 | 85.92 | 39.55 | 32.18 | 0 |
| Total Assets | 4,719 | 8,515 | 7,352 | 7,387 | 6,604 | 6,710 | 6,385 | 6,733 | 7,245 | 6,583 | 6,130 | 1,089 | 1,022 | 1,003 | 913.1 | 896.5 | 797.2 | 700.6 | 707.9 |
| Total Non-Current Assets | 3,572 | 6,212 | 5,990 | 5,983 | 4,645 | 4,640 | 4,600 | 4,973 | 5,146 | 4,445 | 3,999 | 737.3 | 701 | 713.6 | 618.2 | 609.5 | 622.4 | 560.1 | 0 |
| Property, Plant and Equipment | 473.4 | 705.8 | 660.9 | 664.6 | 503.3 | 552.8 | 604.2 | 644.5 | 729.7 | 757.1 | 688.6 | 417.8 | 89.25 | 90.43 | 92.09 | 88.39 | 79.96 | 74.16 | 0 |
| Goodwill and Intangible Assets | 3,010 | 5,143 | 4,978 | 4,922 | 3,590 | 3,556 | 3,463 | 3,813 | 3,916 | 3,217 | 2,853 | 245.9 | 200.6 | 179.2 | 179 | 169 | 154.2 | 149.8 | 0 |
| Goodwill | 1,693 | 3,467 | 3,315 | 3,203 | 2,577 | 2,539 | 2,563 | 2,818 | 2,873 | 2,385 | 2,074 | 204.8 | 172.3 | 167.3 | 165.5 | 169 | 154.2 | 149.8 | 0 |
| Intangible Assets | 1,317 | 1,675 | 1,663 | 1,719 | 1,013 | 1,017 | 899.3 | 995.7 | 1,044 | 832.6 | 779 | 41.03 | 28.3 | 11.95 | 13.52 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 43.99 | 52.38 | 52.02 | 53.43 | 36.45 | 64.23 | 60.93 | 0 |
| Other Long Term Assets | 88.78 | 363.5 | 350.8 | 396.5 | 552.6 | 531.3 | 533 | 515.2 | 499.4 | 470.3 | 457.1 | 29.7 | 358.8 | 391.9 | 293.7 | 315.7 | 324 | 275.2 | 0 |
| Total Current Liabilities | 529 | 1,024 | 811.7 | 857.3 | 1,199 | 1,097 | 1,107 | 1,116 | 1,286 | 1,375 | 1,175 | 240 | 191.5 | 144.2 | 154.3 | 148.4 | 130.2 | 107.6 | 0 |
| Accounts Payable | 179.1 | 504.2 | 330.3 | 359.8 | 640.7 | 587.1 | 605.9 | 718.9 | 780.3 | 860.4 | 699.6 | 54.03 | 50.9 | 36.58 | 52.14 | 48.91 | 38.11 | 27.57 | 0 |
| Notes Payable/Short Term Debt | 20.03 | 50.72 | 66.77 | 67.66 | 6.33 | 5.77 | 5.41 | 5.79 | 9.86 | 29.45 | 34.8 | 10 | 10 | 8.97 | 5.42 | 2.64 | 2.54 | 1.94 | 0 |
| Tax Payables | 0 | 72.28 | 57.29 | 55.26 | 67.27 | 53.94 | 38.37 | 51.83 | 58.01 | 71.31 | 39.92 | 4.91 | 6.17 | 2.15 | 11.46 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 31.47 | 36.74 | 16.01 | 147.3 | 145.9 | 151 | 45.59 | 58.05 | 53.28 | 61.43 | 14.7 | 6.17 | 2.15 | 11.46 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 329.9 | 364.9 | 320.6 | 358.6 | 337.8 | 304.7 | 306 | 294.2 | 379.3 | 360.7 | 339.7 | 156.4 | 118.3 | 94.34 | 73.81 | 96.82 | 89.55 | 78.05 | 0 |
| Total Liabilities | 2,154 | 3,854 | 3,764 | 3,897 | 3,127 | 2,982 | 3,292 | 3,476 | 3,893 | 3,842 | 3,973 | 899.3 | 805.7 | 804.3 | 746.1 | 843.5 | 791.3 | 708.2 | 609.8 |
| Total Non-Current Liabilities | 1,625 | 2,830 | 2,952 | 3,040 | 1,928 | 1,885 | 2,185 | 2,360 | 2,607 | 2,467 | 2,798 | 659.2 | 614.2 | 660.1 | 591.9 | 695.1 | 661.1 | 600.6 | 0 |
| Total Long Term Debt | 52.46 | 2,224 | 2,343 | 2,284 | 1,192 | 1,055 | 1,287 | 1,412 | 1,529 | 1,458 | 1,694 | 483.9 | 72.5 | 82.52 | 420.4 | 203.9 | 186.2 | 156.5 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.14 | 13.53 | 10.38 | 7.68 | 9.91 | 8.38 | 6.92 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 1,573 | 606.3 | 608.6 | 755.7 | 735.2 | 829.7 | 898.7 | 948.3 | 1,078 | 1,009 | 1,104 | 162.2 | 528.2 | 567.2 | 163.8 | 481.4 | 466.6 | 437.2 | 0 |
| Total Equity | 2,564 | 4,617 | 3,543 | 3,441 | 3,270 | 3,500 | 0 | 0 | 0 | 0 | 0 | 189.3 | 216.4 | 198.8 | 166.9 | 53.05 | 5.9 | -7.58 | 98.09 |
| Non-Controlling Interest | 2.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 2,562 | 4,617 | 3,543 | 3,441 | 3,270 | 3,500 | 2,897 | 3,070 | 3,147 | 2,514 | 1,912 | 189.3 | 216.4 | 198.8 | 166.9 | 53.05 | 5.9 | -7.58 | 98.09 |
| Retained Earnings | -283 | 589 | 517.4 | 479.6 | 991.8 | 846.5 | 685.4 | 557.3 | 389.6 | 19.38 | -138.9 | -55.5 | -60.06 | -91.58 | -113.3 | -109.2 | -141.6 | -141.7 | 0 |
| Accumulated Other Earnings | -127.9 | -516 | -452.1 | -483.8 | -780.2 | -574.4 | -988.3 | -686.7 | -443.7 | -46.61 | -146.6 | -170.8 | -130.5 | -112.5 | -120.1 | -39.39 | -54.22 | -67.61 | 0 |
| Common Stock | 0.056 | 0.156 | 0.118 | 0.118 | 0.117 | 0.123 | 0.123 | 0.123 | 0.124 | 0.102 | 0.094 | 0.044 | 0.043 | 0.043 | 0.043 | 0.022 | 0.001 | 0.001 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.014 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0 |
| Additional Paid in Capital | 2,973 | 4,544 | 3,478 | 3,446 | 3,058 | 3,228 | 3,200 | 3,199 | 3,201 | 2,541 | 2,198 | 415.5 | 406.9 | 402.9 | 400.3 | 201.7 | 201.7 | 201.7 | 98.09 |
| Total Liabilities & Total Equity | 4,719 | 8,471 | 7,307 | 7,339 | 6,397 | 6,483 | 6,189 | 6,546 | 7,039 | 6,356 | 5,886 | 1,089 | 1,022 | 1,003 | 913.1 | 896.5 | 797.2 | 700.6 | 707.9 |
| Total Liabilities & Shareholders' Equity | 4,719 | 8,515 | 7,352 | 7,387 | 6,604 | 6,710 | 6,385 | 6,733 | 7,245 | 6,583 | 6,130 | 1,089 | 1,022 | 1,003 | 913.1 | 896.5 | 797.2 | 700.6 | 707.9 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 149.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 72.49 | 2,275 | 2,410 | 2,352 | 1,199 | 1,061 | 1,292 | 1,418 | 1,539 | 1,487 | 1,728 | 493.9 | 82.5 | 91.48 | 425.8 | 206.5 | 188.7 | 158.5 | 0 |
| Net Debt | 24.32 | 1,555 | 2,313 | 2,242 | 953.7 | 799.1 | 1,070 | 1,220 | 1,234 | 1,176 | 1,246 | 418.8 | 21.96 | 41.52 | 397 | 158.4 | 181.1 | 150.6 | 0 |