| 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 06-30 |
1996 06-30 |
1995 06-30 |
1994 06-30 |
1993 06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-26 | 2024-02-21 | 2023-02-22 | 2022-02-24 | 2021-03-01 | 2020-02-27 | 2019-02-27 | 2018-02-22 | 2017-03-03 | 2016-02-25 | 2015-02-27 | 2014-02-27 | 2013-04-30 | 2012-02-29 | 2011-03-01 | 2010-08-03 | 2009-03-02 | 2008-02-29 | 2007-03-01 | 2006-03-14 | 2005-03-09 | 2004-03-15 | 2003-09-18 | 2002-03-28 | 2001-03-29 | 2000-03-30 | 1999-03-31 | 1997-10-14 | 1996-09-30 | 1995-06-30 | 1994-06-30 | 1993-06-30 |
| Total Current Assets | 1,997 | 2,609 | 2,698 | 2,103 | 1,108 | 1,251 | 1,598 | 1,525 | 2,142 | 2,480 | 7,468 | 3,656 | 2,948 | 3,177 | 3,266 | 2,446 | 4,292 | 1,396 | 1,154 | 1,183 | 567.5 | 342.4 | 435.3 | 361.4 | 97.55 | 97.55 | 118 | 297.6 | 250.3 | 87.6 | 43.8 | 20.4 |
| Cash and Short Term Investments | 317 | 1,079 | 130 | 905 | 279 | 6 | 4 | 5 | 882 | 825 | 4,108 | 837 | 287 | 351 | 102 | 307 | 1,749 | 1 | 2.52 | 60.03 | 6.9 | 40.58 | 247.6 | 117.6 | 38.66 | 38.66 | 29.52 | 228.5 | 140.7 | 28.9 | 16.2 | 4.9 |
| Cash & Equivalents | 317 | 1,079 | 130 | 905 | 279 | 6 | 4 | 5 | 882 | 825 | 4,108 | 837 | 287 | 351 | 102 | 307 | 1,749 | 1 | 2.52 | 60.03 | 6.9 | 40.58 | 247.6 | 117.6 | 38.66 | 38.66 | 29.52 | 124 | 140.7 | 28.9 | 16.2 | 4.9 |
| Short Term Investments | 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 | 104.5 | 0 | 0 | 0 | 0 |
| Receivables | 1,226 | 626 | 1,606 | 1,115 | 746 | 990 | 1,247 | 1,322 | 1,057 | 1,129 | 2,236 | 2,222 | 2,245 | 2,505 | 1,974 | 1,325 | 1,324 | 1,074 | 844.9 | 791.2 | 459.4 | 241.4 | 147.6 | 93.71 | 117.4 | 117.4 | 76.3 | 63.5 | 66.2 | 52.5 | 19.1 | 11.6 |
| Inventory | 0 | 711 | 915 | 14 | 19 | 134 | -1,247 | -1,322 | -1,057 | -1,129 | -2,236 | -2,222 | -2,245 | -2,505 | -1,974 | 25 | 58 | 87 | 81.5 | 87.08 | 32.15 | 19.26 | 15.36 | 10.63 | 4.58 | 4.58 | 5.33 | 4.85 | 7.1 | 5.6 | 7.2 | 3.4 |
| Other Current Assets | 454 | 193 | 47 | 69 | 64 | 121 | 1,594 | 1,520 | 1,260 | 1,655 | 3,360 | 2,819 | 2,661 | 2,826 | 3,164 | 789 | 1,161 | 234 | 225 | 245.1 | 69.13 | 41.17 | 24.69 | 139.5 | -63.14 | -63.14 | 6.86 | 0.749 | 36.3 | 0.6 | 1.3 | 0.5 |
| Total Assets | 27,894 | 14,376 | 15,468 | 11,009 | 6,584 | 16,193 | 10,947 | 12,425 | 13,073 | 17,357 | 40,751 | 41,782 | 41,611 | 41,835 | 37,179 | 29,914 | 38,444 | 30,734 | 24,417 | 16,118 | 8,245 | 4,572 | 2,876 | 2,287 | 850.5 | 850.5 | 812.6 | 949.1 | 860.6 | 323.5 | 125.7 | 77.8 |
| Total Non-Current Assets | 25,897 | 11,767 | 12,770 | 8,906 | 5,476 | 14,942 | 9,349 | 10,900 | 10,931 | 14,877 | 33,283 | 38,126 | 38,663 | 38,658 | 33,913 | 27,468 | 34,152 | 29,338 | 23,263 | 14,935 | 7,677 | 4,230 | 2,440 | 1,925 | 753 | 753 | 694.6 | 651.5 | 610.3 | 235.9 | 81.9 | 57.4 |
| Property, Plant and Equipment | 654 | 10,097 | 11,187 | 8,802 | 5,242 | 14,756 | 9,030 | 10,680 | 10,654 | 14,298 | 32,515 | 37,134 | 37,167 | 36,739 | 32,378 | 26,710 | 33,145 | 28,337 | 21,904 | 14,412 | 7,444 | 4,133 | 2,390 | 1,786 | 719.1 | 719.1 | 664 | 607.4 | 598.5 | 228.9 | 78.4 | 57.3 |
| Goodwill and Intangible Assets | 0 | -312 | -47 | 0 | 0 | 0 | -895 | 0 | 0 | 0 | -472 | -3,884 | -818 | -1,670 | -1,347 | -1,463 | 0 | -3,962 | 301 | -1,726 | 26.1 | -19.21 | 2.67 | 25.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,927 | 0 | 0 | 0 | 0 | 0 | 0 | 844.9 | 0 | 459.4 | 0 | 147.6 | 93.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 312 | 47 | 0 | 0 | 0 | 76 | 0 | 0 | 136 | 265 | 477 | 728 | 1,531 | 1,208 | 404 | 0 | 612 | 699 | 297.4 | 92.74 | 31.54 | 9.07 | 29.85 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 589 | 933 | 1,351 | 0 | 0 | 0 | 819 | 0 | 16 | 0 | 207 | 3,407 | 90 | 139 | 139 | 1,059 | 358 | 3,966 | 38.48 | 1,805 | 18.07 | 36.7 | 2.07 | 67.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 24,654 | 737 | 232 | 104 | 234 | 186 | 319 | 220 | 261 | 443 | 768 | 992 | 1,496 | 1,919 | 1,535 | 758 | 649 | 385 | 320.8 | 146.9 | 95.67 | 47.73 | 36.59 | 16.95 | 23.89 | 33.89 | 30.62 | 44.1 | 11.8 | 7 | 3.5 | 0.1 |
| Total Current Liabilities | 3,123 | 1,314 | 2,704 | 2,447 | 3,094 | 2,392 | 2,828 | 2,356 | 3,648 | 3,685 | 5,863 | 5,515 | 6,266 | 7,082 | 4,490 | 2,688 | 3,621 | 2,761 | 1,890 | 1,964 | 964 | 513.2 | 265.6 | 173.4 | 88.19 | 88.19 | 131.3 | 146.3 | 127.1 | 93 | 41.4 | 32.3 |
| Accounts Payable | 777 | 425 | 603 | 308 | 346 | 498 | 763 | 654 | 672 | 944 | 2,049 | 1,596 | 1,710 | 3,311 | 2,069 | 957 | 1,611 | 1,262 | 859.7 | 516.8 | 367.2 | 164.3 | 86 | 79.94 | 62.94 | 62.94 | 36.85 | 86.8 | 72.3 | 50.4 | 17.5 | 9.7 |
| Notes Payable/Short Term Debt | 389 | 84 | 86 | 58 | 1,953 | 394 | 381 | 52 | 503 | 381 | 381 | 0 | 463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.602 | 0.836 | 0.836 | 25 | 1.38 | 6.7 | 7.2 | 7.6 | 7.8 |
| Tax Payables | 0 | 84 | 84 | 86 | 82 | 150 | 108 | 43 | 32 | 21 | 55 | 161 | 0 | 0 | 0 | 1 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 8 | 34 | 14 | 8 | 107 | 73 | 74 | 71 | 169 | 189 | 464 | 749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1,957 | 713 | 1,897 | 1,981 | 705 | 1,243 | 1,503 | 1,533 | 2,370 | 2,170 | 3,189 | 3,294 | 3,344 | 3,771 | 2,421 | 1,730 | 1,902 | 1,499 | 1,030 | 1,447 | 596.8 | 348.9 | 179.6 | 92.83 | 24.41 | 24.41 | 69.43 | 58.15 | 48.1 | 35.4 | 16.3 | 14.8 |
| Total Liabilities | 10,329 | 3,647 | 6,344 | 5,338 | 11,925 | 11,792 | 10,480 | 12,797 | 14,231 | 14,960 | 22,546 | 23,642 | 23,715 | 23,874 | 21,915 | 17,573 | 22,147 | 18,604 | 13,166 | 9,944 | 5,082 | 2,839 | 1,968 | 1,519 | 1,068 | 1,068 | 1,061 | 662.2 | 376.5 | 268.7 | 94.4 | 46.4 |
| Total Non-Current Liabilities | 7,206 | 2,333 | 3,640 | 2,891 | 8,831 | 9,400 | 7,652 | 10,441 | 10,583 | 11,275 | 16,683 | 18,127 | 17,449 | 16,792 | 17,425 | 14,885 | 18,526 | 15,843 | 11,276 | 7,980 | 4,118 | 2,326 | 1,702 | 1,346 | 979.9 | 979.9 | 929.9 | 515.9 | 249.4 | 175.7 | 53 | 14.1 |
| Total Long Term Debt | 0 | 2,028 | 3,093 | 2,278 | 0 | 9,073 | 7,341 | 9,921 | 9,938 | 10,340 | 11,184 | 12,917 | 12,332 | 10,769 | 12,640 | 12,295 | 14,184 | 10,950 | 7,376 | 4,831 | 2,983 | 1,990 | 1,651 | 1,329 | 964.1 | 964.1 | 919.1 | 508.9 | 220.1 | 159.7 | 47.9 | 13.2 |
| Deferred Tax Liabilities Non-Current | 0 | 490 | 258 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 4,185 | 3,407 | 2,807 | 3,484 | 2,384 | 1,059 | 3,763 | 3,966 | 3,317 | 1,805 | 933.9 | 191 | 0 | 0 | 6.48 | 6.48 | 0 | 0 | 23.2 | 11 | 2.2 | 1 |
| Deferred Revenue Non-Current | 0 | -490 | -258 | 0 | 0 | 9 | 63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 686 | 382.8 | 659.2 | 92.02 | 67.47 | 0 | 0 | -945 | -945 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 84 | 86 | 29 | 24 | 9 | 0 | 0 | 0 | 29 | 30 | 31 | 175 | 143 | 0 | 0 | 0 | 0 | 0 | -659.2 | -92.02 | -67.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 7,206 | 221 | 461 | 584 | 8,807 | 309 | 195 | 520 | 645 | 906 | 1,284 | 1,772 | 2,135 | 2,396 | 2,401 | 1,531 | 579 | 241 | 200.1 | 1,345 | 200.7 | 145.1 | 50.98 | 16.53 | 954.3 | 954.3 | 10.82 | 6.9 | 6.1 | 5 | 2.9 | -0.1 |
| Total Equity | 17,565 | 10,729 | 9,124 | 5,671 | -5,341 | 4,401 | 467 | -372 | -1,158 | 2,397 | 18,205 | 18,140 | 17,896 | 17,961 | 15,264 | 12,341 | 16,297 | 12,130 | 11,251 | 6,174 | 3,163 | 1,733 | 907.9 | 767.4 | -217.5 | -217.5 | -248.6 | 286.9 | 484.1 | 54.8 | 31.3 | 31.4 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 37 | 123 | 124 | 257 | 259 | 1,302 | 2,145 | 2,327 | 1,337 | 0 | 897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 17,565 | 10,729 | 9,124 | 5,671 | -5,341 | 4,364 | 344 | -496 | -1,415 | 2,138 | 16,903 | 15,995 | 15,569 | 16,624 | 15,264 | 11,444 | 16,297 | 12,130 | 11,251 | 6,174 | 3,163 | 1,733 | 907.9 | 767.4 | -217.5 | -217.5 | -248.6 | 286.9 | 484.1 | 54.8 | 31.3 | 31.4 |
| Retained Earnings | 3,876 | 4,974 | 3,399 | 825 | -23,954 | -14,220 | -1,327 | -16,525 | -17,603 | -13,202 | 1,483 | 688 | 437 | 1,608 | 190 | -1,261 | 4,694 | 4,150 | 2,914 | 1,101 | 263 | -168.6 | -426.1 | -443 | -1,094 | -1,094 | -1,127 | -146.8 | 56.5 | 23 | 3 | -1.3 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 45 | 12 | -23 | -57 | -96 | -99 | -143 | -162 | -182 | -166 | -168 | 102 | 267 | -11 | 528.3 | -195 | 20.43 | -20.31 | -3.46 | 43.51 | 0.196 | 0.196 | -4.73 | 0 | 0 | -5.2 | -19.1 | -10.4 |
| Common Stock | 2 | 1 | 1 | 1 | 0 | 19 | 9 | 9 | 9 | 7 | 13,841 | 12,933 | 7 | 7 | 7 | 6 | 6 | 5 | 4.59 | 3.75 | 3.17 | 2.22 | 1.95 | 1.7 | 1.06 | 1.06 | 1.05 | 0.703 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 1,631 | 1,631 | 1,671 | 1,671 | 1,771 | 3,062 | 3,062 | 3,062 | 3,062 | 3,062 | 3,065 | 466 | 505 | 960 | 1,958 | 1,577 | 490.9 | 552.4 | 149.9 | 150 | 229.8 | 229.8 | 230 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 13,687 | 11,508 | 11,448 | 9,690 | 33,874 | 16,903 | 14,347 | 14,406 | 14,459 | 12,370 | 12,494 | 12,400 | 12,245 | 12,113 | 12,170 | 12,131 | 9,980 | 7,026 | 9,757 | 3,688 | 2,385 | 2,172 | 1,186 | 1,015 | 1,813 | 1,813 | 652.3 | 433 | 427.6 | 37 | 47.4 | 43.1 |
| Total Liabilities & Total Equity | 27,894 | 14,376 | 15,468 | 11,009 | 6,584 | 16,193 | 10,947 | 12,425 | 13,073 | 17,357 | 40,751 | 41,782 | 41,611 | 41,835 | 37,179 | 29,914 | 38,444 | 30,734 | 24,417 | 16,118 | 8,245 | 4,572 | 2,876 | 2,287 | 850.5 | 850.5 | 812.6 | 949.1 | 860.6 | 323.5 | 125.7 | 77.8 |
| Total Liabilities & Shareholders' Equity | 27,894 | 14,376 | 15,468 | 11,009 | 6,584 | 16,193 | 10,947 | 12,425 | 13,073 | 17,357 | 40,751 | 41,782 | 41,611 | 41,835 | 37,179 | 29,914 | 38,444 | 30,734 | 24,417 | 16,118 | 8,245 | 4,572 | 2,876 | 2,287 | 850.5 | 850.5 | 812.6 | 949.1 | 860.6 | 323.5 | 125.7 | 77.8 |
| Total Investments | 0 | 312 | 47 | 0 | 0 | 0 | 76 | 0 | 0 | 136 | 265 | 477 | 728 | 1,531 | 1,208 | 404 | 0 | 612 | 699 | 297.4 | 92.74 | 31.54 | 9.07 | 29.85 | 10 | 0 | 0 | 104.5 | 0 | 0 | 0 | 0 |
| Total Debt | 389 | 2,112 | 3,179 | 2,307 | 1,953 | 9,458 | 7,341 | 9,921 | 9,938 | 10,354 | 11,154 | 12,886 | 12,157 | 10,626 | 12,640 | 12,295 | 14,184 | 10,950 | 7,376 | 5,490 | 3,075 | 2,058 | 1,651 | 1,330 | 964.9 | 964.9 | 944.1 | 510.3 | 226.8 | 166.9 | 55.5 | 21 |
| Net Debt | 72 | 1,033 | 3,049 | 1,373 | 1,674 | 9,452 | 7,337 | 9,916 | 9,056 | 9,529 | 7,046 | 12,049 | 11,870 | 10,275 | 12,538 | 11,988 | 12,435 | 10,949 | 7,373 | 5,430 | 3,068 | 2,017 | 1,404 | 1,212 | 926.2 | 926.2 | 914.6 | 386.3 | 86.1 | 138 | 39.3 | 16.1 |