| Period Ending: | 2025 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-26 | 2025-02-27 | 2024-02-28 | 2023-02-27 | 2022-02-25 | 2021-02-26 | 2020-02-28 | 2019-02-28 | 2018-03-01 | 2017-02-27 | 2016-02-26 | 2015-02-26 | 2014-03-03 | 2013-03-01 | 2012-02-28 | 2011-02-28 | 2010-02-26 | 2009-03-02 | 2008-02-28 | 2007-03-01 | 2006-03-06 | 2005-03-10 | 2004-03-11 | 2003-03-21 | 2002-06-10 | 2000-12-31 |
| Total Current Assets | 5,188 | 103,034 | 94,890 | 139,078 | 161,762 | 89,284 | 39,568 | 41,887 | 46,906 | 40,032 | 37,904 | 42,545 | 24,406 | 8,718 | 10,946 | 5,388 | 6,699 | 19,112 | 4,987 | 4,030 | 3,783 | 2,695 | 4,723 | 3,215 | 1,946 | 267.4 |
| Cash and Short Term Investments | 4,548 | 3,006 | 3,024 | 2,816 | 2,950 | 1,734 | 1,635 | 1,447 | 1,994 | 1,952 | 1,765 | 1,441 | 2,538 | 1,661 | 10,424 | 4,944 | 6,285 | 608 | 1,049 | 3,872 | 3,657 | 747.5 | 812.2 | 3,153 | 1,898 | 30.66 |
| Cash & Equivalents | 4,423 | 2,892 | 2,912 | 2,720 | 2,835 | 1,633 | 1,551 | 1,374 | 1,904 | 1,869 | 1,693 | 1,366 | 2,470 | 1,605 | 1,042 | 855.2 | 260.6 | 297.9 | 845.3 | 969.5 | 610.9 | 357.6 | 185.1 | 339.3 | 69.1 | 30.66 |
| Short Term Investments | 125 | 113.2 | 111.7 | 96 | 115 | 100.9 | 83.2 | 72.9 | 90.1 | 83.3 | 72.5 | 74.7 | 68.4 | 56.6 | 9,382 | 4,089 | 6,024 | 310.1 | 203.3 | 2,902 | 3,046 | 389.9 | 627 | 2,813 | 1,829 | 0 |
| Receivables | 639.2 | 573.1 | 535.6 | 483.2 | 434.5 | 461.3 | 491.8 | 553.3 | 359.7 | 364.4 | 357.8 | 341.2 | 302.7 | 267.5 | 289.4 | 297.5 | 248.3 | 660.9 | 194.7 | 126.3 | 86.98 | 78.83 | 55.24 | 50.87 | 40.99 | 28.53 |
| Inventory | 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 Assets | 0 | 99,455 | 91,331 | 135,779 | 158,377 | 87,088 | 37,441 | 39,886 | 44,553 | 37,715 | 35,782 | 40,763 | 21,565 | 6,789 | 232.6 | 146.1 | 165.6 | 17,843 | 3,744 | 32.4 | 39.67 | 1,869 | 3,856 | 11.52 | 6.67 | 208.3 |
| Total Assets | 198,548 | 137,447 | 129,706 | 174,176 | 196,780 | 124,660 | 75,215 | 77,476 | 75,791 | 69,369 | 67,359 | 72,242 | 54,278 | 38,863 | 40,759 | 35,046 | 35,651 | 48,159 | 20,306 | 4,307 | 3,969 | 2,857 | 4,873 | 3,355 | 2,067 | 381.4 |
| Total Non-Current Assets | 193,361 | 34,414 | 34,816 | 35,097 | 35,018 | 35,376 | 35,648 | 35,589 | 28,885 | 29,338 | 29,455 | 29,696 | 29,872 | 30,145 | 29,813 | 29,659 | 28,952 | 29,047 | 15,319 | 276.3 | 186 | 162.6 | 149.3 | 139.9 | 120.8 | 114 |
| Property, Plant and Equipment | 573 | 386.2 | 409.5 | 455.5 | 505.3 | 579.2 | 544 | 448.7 | 399.7 | 425.2 | 491.7 | 508.9 | 513.4 | 724 | 821.9 | 786.8 | 738.5 | 707.2 | 377.5 | 168.8 | 153.3 | 131.4 | 118.2 | 109.6 | 101 | 80.39 |
| Goodwill and Intangible Assets | 30,301 | 30,484 | 30,721 | 30,928 | 31,235 | 32,839 | 33,036 | 33,481 | 27,091 | 27,186 | 27,282 | 27,382 | 27,486 | 27,596 | 28,337 | 28,477 | 27,778 | 27,871 | 14,833 | 24.27 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 10,515 | 10,487 | 10,495 | 10,482 | 10,528 | 10,799 | 10,742 | 10,805 | 7,569 | 7,569 | 7,569 | 7,569 | 7,569 | 7,567 | 7,984 | 7,984 | 7,549 | 7,519 | 5,049 | 11.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 19,786 | 19,997 | 20,226 | 20,445 | 20,707 | 22,041 | 22,293 | 22,675 | 19,522 | 19,617 | 19,713 | 19,813 | 19,916 | 20,029 | 20,353 | 20,494 | 20,228 | 20,351 | 9,784 | 12.78 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 1,500 | 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 |
| Deferred Tax Assets | 124.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.94 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 160,862 | 3,544 | 3,686 | 3,714 | 3,278 | 1,957 | 2,068 | 1,660 | 1,394 | 1,727 | 1,681 | 1,806 | 1,873 | 1,825 | 653.7 | 394.4 | 435.8 | 469.4 | 108.7 | 52.28 | 32.64 | 31.24 | 31.05 | 30.32 | 19.78 | 33.62 |
| Total Current Liabilities | 55.8 | 102,314 | 93,417 | 137,688 | 160,398 | 88,198 | 38,522 | 41,273 | 45,673 | 38,946 | 36,824 | 41,531 | 23,311 | 7,617 | 9,615 | 4,781 | 6,524 | 18,643 | 4,076 | 2,755 | 2,830 | 2,026 | 4,288 | 2,889 | 1,802 | 198.3 |
| Accounts Payable | 71.8 | 79.9 | 90.6 | 121.4 | 48.8 | 69.3 | 61.9 | 116 | 31.3 | 26.2 | 28.7 | 36.9 | 36.2 | 41.7 | 31.1 | 51.8 | 46.7 | 71 | 58.97 | 25.55 | 23.55 | 23.05 | 24.69 | 27.61 | 23.83 | 11.9 |
| Notes Payable/Short Term Debt | 55.8 | 749.8 | 0 | 16 | 749.4 | 0 | 0 | 574.2 | 44,185 | 37,543 | 35,553 | 40,567 | 749.9 | 749.7 | 9,334 | 420.5 | 299.8 | 249.9 | 164.4 | 521.2 | 0 | 0 | 1.51 | 0 | 0 | 0 |
| Tax Payables | 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 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.54 | 2.87 | 4.07 | 0 | 0 | 1.98 | 0 | 0 | 0 |
| Other Current Liabilities | -71.8 | 101,484 | 93,326 | 137,550 | 159,600 | 88,129 | 38,461 | 40,582 | 1,456 | 1,377 | 1,243 | 927.5 | 22,525 | 6,826 | 250.2 | 4,309 | 6,177 | 18,318 | 3,850 | 2,205 | 2,806 | 2,003 | 4,260 | 2,862 | 1,778 | 186.4 |
| Total Liabilities | 169,820 | 110,960 | 102,968 | 147,297 | 169,381 | 98,308 | 49,056 | 51,510 | 53,379 | 49,029 | 46,808 | 51,318 | 33,117 | 17,358 | 19,136 | 14,918 | 16,350 | 29,470 | 8,001 | 2,787 | 2,851 | 2,045 | 4,310 | 2,909 | 1,819 | 217.8 |
| Total Non-Current Liabilities | 169,764 | 8,646 | 9,551 | 9,610 | 8,983 | 10,110 | 10,534 | 10,238 | 7,706 | 10,083 | 9,983 | 9,787 | 9,806 | 9,741 | 9,521 | 10,137 | 9,826 | 10,827 | 3,924 | 32.06 | 20.78 | 19.25 | 21.67 | 19.38 | 16.67 | 19.48 |
| Total Long Term Debt | 3,701 | 2,678 | 3,425 | 3,422 | 2,696 | 3,444 | 3,743 | 3,827 | 2,233 | 2,231 | 2,229 | 2,108 | 2,107 | 2,107 | 2,107 | 2,105 | 2,015 | 2,966 | 0 | 0 | 0 | 0 | 0 | 2.33 | 6.65 | 6.06 |
| Deferred Tax Liabilities Non-Current | 5,366 | 5,247 | 5,328 | 5,361 | 5,390 | 5,607 | 5,635 | 5,666 | 4,858 | 7,291 | 7,358 | 7,303 | 7,250 | 7,413 | 7,227 | 7,840 | 7,646 | 7,728 | 3,848 | 0 | 0 | 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 |
| Capital Lease Obligations | 279.1 | 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 Liabilities | 160,418 | 721.2 | 798.2 | 826 | 896.5 | 1,059 | 1,155 | 745.1 | 615.7 | 560.9 | 395.5 | 376.2 | 449.4 | 220.5 | 187.6 | 191.5 | 165.8 | 132.7 | 76.26 | 32.06 | 20.78 | 19.25 | 21.67 | 17.05 | 10.02 | 13.42 |
| Total Equity | 28,728 | 26,487 | 26,738 | 26,879 | 27,399 | 26,352 | 26,159 | 25,965 | 22,412 | 20,341 | 20,552 | 20,924 | 21,160 | 21,506 | 21,622 | 20,128 | 19,301 | 18,689 | 12,306 | 1,519 | 1,119 | 812.6 | 563 | 446.1 | 248.4 | 163.7 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 31.6 | 30.4 | 46.8 | 0 | 0 | 0 | 0 | 5.7 | 86.6 | 70.3 | 68.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 28,728 | 26,487 | 26,738 | 26,879 | 27,399 | 26,320 | 26,129 | 25,918 | 22,412 | 20,341 | 20,552 | 20,924 | 21,155 | 21,419 | 21,552 | 20,060 | 19,301 | 18,689 | 12,306 | 1,519 | 1,119 | 812.6 | 563 | 446.1 | 248.4 | 163.7 |
| Retained Earnings | 6,433 | 4,186 | 4,455 | 4,747 | 5,152 | 4,996 | 5,009 | 4,855 | 4,497 | 2,524 | 2,908 | 3,317 | 3,495 | 3,993 | 4,325 | 2,886 | 2,240 | 1,720 | 1,619 | 1,116 | 796.4 | 552.8 | 368.3 | 266.8 | 190 | 119.5 |
| Accumulated Other Earnings | 81.9 | -105.5 | -55.6 | -133.3 | 53.5 | 134.9 | 3.4 | 5.3 | 14.3 | -14.1 | -80.8 | 6.2 | 152 | 209.3 | 111.6 | -104.1 | -126.2 | -160.3 | -3.1 | -2.98 | -2.91 | -1.59 | -0.868 | -0.665 | -1.18 | -0.011 |
| Common Stock | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 3.3 | 0.7 | 0.7 | 0.7 | 0.533 | 0.348 | 0.345 | 0.341 | 0.329 | 0.325 | 0.288 | 0.288 |
| 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 |
| Additional Paid in Capital | 22,210 | 22,403 | 22,335 | 22,262 | 22,190 | 21,186 | 21,113 | 21,054 | 17,897 | 17,827 | 17,722 | 17,597 | 17,505 | 17,213 | 17,112 | 17,278 | 17,187 | 17,128 | 10,689 | 405.5 | 324.8 | 261.1 | 195.2 | 179.7 | 59.23 | 43.88 |
| Total Liabilities & Total Equity | 198,548 | 137,447 | 129,706 | 174,176 | 196,780 | 124,660 | 75,215 | 77,476 | 75,791 | 69,369 | 67,359 | 72,242 | 54,278 | 38,863 | 40,759 | 35,046 | 35,651 | 48,159 | 20,306 | 4,307 | 3,969 | 2,857 | 4,873 | 3,355 | 2,067 | 381.4 |
| Total Liabilities & Shareholders' Equity | 198,548 | 137,447 | 129,706 | 174,176 | 196,780 | 124,660 | 75,215 | 77,476 | 75,791 | 69,369 | 67,359 | 72,242 | 54,278 | 38,863 | 40,759 | 35,046 | 35,651 | 48,159 | 20,306 | 4,307 | 3,969 | 2,857 | 4,873 | 3,355 | 2,067 | 381.4 |
| Total Investments | 1,626 | 113.2 | 111.7 | 96 | 115 | 100.9 | 83.2 | 72.9 | 90.1 | 83.3 | 72.5 | 74.7 | 68.4 | 56.6 | 47.6 | 4,089 | 6,024 | 310.1 | 203.3 | 2,902 | 3,046 | 389.9 | 627 | 2,813 | 1,829 | 0 |
| Total Debt | 3,757 | 3,428 | 3,425 | 3,438 | 3,445 | 3,444 | 3,743 | 4,401 | 46,418 | 39,774 | 37,782 | 42,675 | 2,857 | 2,856 | 11,441 | 2,525 | 2,314 | 3,216 | 164.4 | 521.2 | 0 | 0 | 1.51 | 2.33 | 6.65 | 6.06 |
| Net Debt | -666.2 | 535.6 | 513.4 | 718.3 | 610.2 | 1,811 | 2,192 | 3,026 | 44,515 | 37,905 | 36,090 | 41,309 | 387.4 | 1,252 | 10,398 | 1,670 | 2,054 | 2,918 | -680.9 | -448.3 | -610.9 | -357.6 | -183.6 | -336.9 | -62.45 | -24.59 |