| 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: | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 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 | 1995-12-31 |
| Total Current Assets | 11,348 | 11,293 | 11,530 | 11,647 | 10,547 | 9,555 | 9,256 | 8,796 | 8,638 | 8,692 | 8,510 | 7,978 | 7,796 | 6,957 | 5,005 | 5,196 | 3,979 | 3,116 | 2,541 | 2,973 | 2,410 | 2,301 | 2,314 | 1,993 | 1,528 | 1,897 | 1,506 | 1,438 | 1,340 | 1,559 |
| Cash and Short Term Investments | 575.9 | 488.4 | 490.1 | 2,341 | 1,934 | 389 | 633.7 | 558.4 | 936.4 | 986.9 | 943 | 1,053 | 741.4 | 522.2 | 750.2 | 933.7 | 429 | 429 | 741.3 | 838 | 802.2 | 726.6 | 628.2 | 578.8 | 131 | 539 | 308.4 | 263.4 | 194.7 | 209.6 |
| Cash & Equivalents | 447.5 | 311.2 | 313.8 | 1,735 | 1,291 | 187.3 | 450 | 425.9 | 819.2 | 890.8 | 655.5 | 637.6 | 574.1 | 325.8 | 554.3 | 869.7 | 429 | 429 | 741.3 | 838 | 802.2 | 726.6 | 628.2 | 578.8 | 131 | 539 | 308.4 | 263.4 | 194.7 | 209.6 |
| Short Term Investments | 128.4 | 177.2 | 176.3 | 606.2 | 643 | 201.7 | 183.7 | 132.5 | 117.2 | 96.1 | 287.5 | 415 | 167.3 | 196.4 | 195.9 | 64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 7,776 | 7,846 | 7,608 | 6,585 | 6,027 | 6,785 | 6,460 | 6,343 | 5,872 | 5,591 | 5,818 | 5,360 | 5,016 | 4,911 | 4,824 | 3,205 | 2,572 | 2,252 | 1,035 | 1,374 | 963.1 | 1,052 | 1,164 | 959.1 | 968.5 | 868.2 | 775.6 | 751.9 | 750.8 | 896.1 |
| Inventory | 2,558 | 2,694 | 3,216 | 2,481 | 2,313 | 2,213 | 1,998 | 1,770 | 1,711 | 1,764 | 1,624 | 1,481 | 1,503 | 1,449 | 901.5 | 933.6 | 917.5 | 778.7 | 667.3 | 675.5 | 620.6 | 465.9 | 503 | 440.9 | 412.4 | 473.1 | 411.7 | 409.1 | 382.8 | 442.6 |
| Other Current Assets | 437.3 | 265.5 | 215.8 | 239.5 | 272.6 | 168.1 | 164.7 | 125.3 | 118.9 | 349.6 | 125.8 | 84.5 | 535.1 | 74.8 | -1,471 | 123.5 | 60.4 | -343.8 | 97.7 | 86 | 24.1 | 55.9 | 19.1 | 14.3 | 15.78 | 17 | 10.6 | 13.9 | 11.5 | 10.3 |
| Total Assets | 22,241 | 21,978 | 22,102 | 21,802 | 20,377 | 19,518 | 17,287 | 15,627 | 15,303 | 14,988 | 14,553 | 13,630 | 13,181 | 12,339 | 8,764 | 8,872 | 7,784 | 6,765 | 5,805 | 5,956 | 5,219 | 4,901 | 4,875 | 4,371 | 3,748 | 3,871 | 3,166 | 2,875 | 2,604 | 2,674 |
| Total Non-Current Assets | 10,893 | 10,685 | 10,572 | 10,156 | 9,830 | 9,963 | 8,031 | 6,831 | 6,665 | 6,296 | 6,043 | 5,652 | 5,433 | 5,382 | 3,760 | 3,676 | 3,805 | 3,627 | 3,264 | 2,982 | 2,809 | 2,600 | 2,561 | 2,378 | 2,220 | 1,974 | 1,660 | 1,437 | 1,264 | 1,116 |
| Property, Plant and Equipment | 7,429 | 7,153 | 6,926 | 6,335 | 5,995 | 5,894 | 4,283 | 4,193 | 4,097 | 3,978 | 3,743 | 3,516 | 3,344 | 3,366 | 3,220 | 3,180 | 3,199 | 3,284 | 2,881 | 2,744 | 2,585 | 2,443 | 2,350 | 2,244 | 2,097 | 1,864 | 1,618 | 1,403 | 1,230 | 1,086 |
| Goodwill and Intangible Assets | 2,176 | 2,255 | 2,342 | 2,372 | 2,373 | 2,414 | 2,272 | 1,293 | 1,280 | 1,247 | 1,252 | 1,186 | 1,090 | 1,110 | 361.4 | 337.2 | 318.6 | 104.2 | 98.8 | 98.6 | 93.7 | 92.6 | 84.8 | 84.8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 838.7 | 844.8 | 863.2 | 876.8 | 889.5 | 891.1 | 861.6 | 444.7 | 444.7 | 437 | 436.6 | 432.9 | 376.9 | 377.6 | 71.9 | 71.8 | 70.7 | 51.8 | 46.4 | 46.2 | 41.7 | 0 | 0 | 76.2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1,338 | 1,410 | 1,478 | 1,495 | 1,483 | 1,523 | 1,410 | 848.2 | 835.6 | 809.8 | 815.1 | 752.6 | 713 | 732.4 | 291.1 | 265.4 | 247.9 | 52.4 | 52.4 | 52.4 | 52 | 92.6 | 84.8 | 8.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 72.8 | 108.2 | 62.6 | 175.1 | 146.2 | 138.9 | 152.7 | 165 | 175.2 | 153.4 | 176 | 134.7 | 182.7 | 128.2 | 75.8 | 48.8 | 25.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 65.9 | 79.5 | 143.4 | 218.7 | 298.7 | 319.2 | 215.8 | 117.2 | 82.3 | 48.1 | 39.4 | 36.4 | 40.1 | 36.8 | 34.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 1,149 | 1,090 | 1,098 | 1,054 | 1,018 | 1,197 | 1,107 | 1,062 | 1,030 | 869 | 832.8 | 779.5 | 776.6 | 741.3 | 67.9 | 109.9 | 262.1 | 238.8 | 283.5 | 140 | 129.7 | 64.1 | 126.7 | 49.59 | 122.9 | 109.9 | 41.1 | 33.3 | 34.2 | 30 |
| Total Current Liabilities | 6,335 | 6,389 | 7,147 | 6,790 | 5,206 | 5,751 | 5,258 | 4,530 | 4,681 | 3,884 | 4,579 | 4,322 | 4,624 | 4,153 | 2,112 | 2,648 | 2,000 | 2,114 | 1,664 | 1,821 | 1,487 | 1,608 | 1,584 | 1,110 | 1,125 | 1,450 | 1,055 | 1,167 | 863.6 | 911 |
| Accounts Payable | 2,411 | 2,160 | 2,656 | 2,369 | 1,962 | 2,087 | 2,034 | 1,781 | 1,598 | 1,761 | 1,835 | 1,698 | 1,437 | 1,509 | 1,180 | 1,391 | 1,444 | 1,740 | 1,580 | 1,546 | 1,438 | 1,270 | 1,295 | 1,010 | 1,038 | 925.8 | 801.2 | 701.4 | 448.5 | 454.9 |
| Notes Payable/Short Term Debt | 1,958 | 2,425 | 2,476 | 1,614 | 1,152 | 2,205 | 1,586 | 1,094 | 1,559 | 768.4 | 1,406 | 1,073 | 1,490 | 1,134 | 140.6 | 393 | 14.8 | 261.8 | 3 | 204.3 | 5.6 | 244.5 | 208.2 | 30.03 | 0.315 | 434.3 | 182.7 | 402.9 | 142.3 | 190.6 |
| Tax Payables | 88.5 | 13.4 | 47.1 | 157.6 | 120.4 | 72.6 | 110.6 | 72.1 | 61.1 | 61.5 | 54.9 | 57.5 | 5.5 | 3.9 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 351.6 | 342.4 | 316.4 | 291.2 | 246.8 | 222.8 | 216.2 | 196.1 | 39.5 | 38.4 | 39.3 | 43.2 | 41.2 | 39.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1,526 | 1,448 | 1,652 | 2,358 | 1,724 | 1,164 | 1,311 | 1,387 | 1,423 | 1,254 | 1,244 | 1,451 | 1,650 | 1,466 | 787.7 | 863.4 | 540.7 | 111.5 | 81.1 | 71.2 | 44.2 | 92.9 | 80.7 | 70.42 | 85.97 | 89.5 | 70.7 | 63 | 272.8 | 265.5 |
| Total Liabilities | 15,152 | 15,534 | 15,063 | 15,291 | 14,542 | 14,014 | 11,872 | 10,061 | 9,566 | 9,198 | 8,922 | 8,180 | 8,418 | 7,930 | 4,697 | 5,185 | 4,219 | 3,657 | 3,019 | 3,144 | 2,667 | 2,567 | 2,768 | 2,467 | 2,288 | 2,526 | 1,904 | 1,576 | 1,305 | 1,435 |
| Total Non-Current Liabilities | 8,817 | 9,144 | 7,916 | 8,501 | 9,337 | 8,262 | 6,614 | 5,531 | 4,885 | 5,314 | 4,344 | 3,858 | 3,794 | 3,777 | 2,585 | 2,537 | 2,219 | 1,543 | 1,356 | 1,324 | 1,180 | 959.8 | 1,185 | 1,357 | 1,163 | 1,077 | 849.7 | 409.1 | 441.1 | 524.2 |
| Total Long Term Debt | 5,947 | 6,390 | 5,244 | 5,476 | 6,012 | 5,601 | 4,000 | 3,122 | 2,667 | 2,971 | 2,132 | 2,339 | 2,337 | 2,368 | 1,079 | 1,101 | 1,375 | 1,342 | 1,168 | 1,171 | 1,082 | 886.2 | 1,125 | 1,310 | 1,115 | 1,050 | 815 | 380.4 | 420.4 | 509.2 |
| Deferred Tax Liabilities Non-Current | 245.5 | 182.1 | 132.1 | 125.9 | 122 | 136.4 | 184.5 | 102.3 | 104.2 | 111.1 | 93.9 | 100.4 | 77.7 | 66.1 | 54.6 | 49.8 | 44.7 | 71.8 | 75 | 89 | 42.6 | 39.4 | 28.4 | 19.13 | 21.86 | 26.6 | 34.7 | 28.7 | 20.6 | 14.9 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 1.1 | 13 | 15.2 | 21.3 | 25.6 | 31.3 | 35.6 | 42.5 | 27 | 0 | 104.2 | 110.9 | 48.1 | 51.5 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 2,490 | 2,364 | 2,408 | 2,276 | 2,226 | 2,206 | 0 | 0 | 109.1 | 0 | 0 | 0 | 1 | 20.3 | 0 | 40.6 | 48.4 | 28.9 | 2.3 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 134.2 | 207.9 | 132.5 | 624.2 | 975.8 | 317.2 | 2,416 | 2,292 | 1,983 | 2,206 | 2,087 | 1,383 | 1,336 | 1,295 | 1,451 | 1,241 | 640.4 | 52.4 | 58.6 | 49.4 | 55.6 | 34.2 | 31.3 | 28.28 | 26.58 | 0 | 0 | 0 | 0.1 | 0.1 |
| Total Equity | 7,088 | 6,445 | 7,039 | 6,511 | 5,835 | 5,505 | 5,415 | 5,566 | 5,737 | 5,790 | 5,631 | 5,450 | 4,764 | 4,409 | 4,067 | 3,688 | 3,565 | 3,108 | 2,785 | 2,811 | 2,551 | 2,333 | 2,107 | 1,904 | 1,459 | 1,345 | 1,262 | 1,299 | 1,299 | 1,239 |
| Non-Controlling Interest | 933.3 | 896.8 | 1,421 | 1,387 | 1,336 | 1,314 | 1,049 | 823.3 | 798.7 | 795.5 | 775.3 | 282.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 300 | 300 | 300 | 300 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 6,155 | 5,548 | 5,618 | 5,124 | 4,499 | 4,191 | 4,366 | 4,743 | 4,939 | 4,994 | 4,856 | 5,167 | 4,764 | 4,409 | 4,067 | 3,688 | 3,565 | 3,108 | 2,785 | 2,511 | 2,251 | 2,033 | 1,807 | 1,604 | 1,459 | 1,345 | 1,262 | 1,299 | 1,299 | 1,239 |
| Retained Earnings | 5,614 | 5,128 | 5,070 | 4,696 | 4,137 | 3,730 | 3,721 | 4,162 | 4,251 | 4,172 | 4,075 | 4,405 | 4,074 | 3,686 | 3,325 | 3,014 | 2,756 | 2,441 | 2,088 | 1,813 | 1,547 | 1,318 | 1,138 | 973.1 | 860.1 | 773.5 | 1,318 | 1,177 | 1,059 | 958.5 |
| Accumulated Other Earnings | -85.3 | -181.8 | -42.4 | -169.2 | -237.7 | -129.9 | 51.1 | -37.5 | 36.7 | 148.1 | 82 | 47.4 | -1.7 | 11 | -38.7 | -46.4 | 97.2 | -50 | -5.7 | -5.7 | -4.7 | -1.4 | 7.9 | 8.5 | 4.19 | 2.3 | 4.8 | 3.8 | 6 | 4.7 |
| Common Stock | 625.9 | 598.7 | 587.8 | 593.6 | 597 | 588 | 591.5 | 615.7 | 648.1 | 671.2 | 695.5 | 712.9 | 688 | 710.5 | 0 | 0 | 715.4 | 0 | 0 | 0 | 709 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 0 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.4 | 3.6 | 1.1 | 780.1 | 720.6 | -3.1 | 717.2 | 702.8 | 704.2 | 0 | 716.7 | 661 | 622.1 | 595.1 | 569 | -61.4 | 117.9 | 234.7 | 276.1 |
| Total Liabilities & Total Equity | 22,241 | 21,978 | 22,102 | 21,802 | 20,377 | 19,518 | 17,287 | 15,627 | 15,303 | 14,988 | 14,553 | 13,630 | 13,229 | 12,339 | 8,764 | 8,872 | 7,784 | 6,743 | 5,805 | 5,956 | 5,219 | 4,901 | 4,875 | 4,371 | 3,748 | 3,871 | 3,166 | 2,875 | 2,604 | 2,674 |
| Total Liabilities & Shareholders' Equity | 22,241 | 21,978 | 22,102 | 21,802 | 20,377 | 19,518 | 17,287 | 15,627 | 15,303 | 14,988 | 14,553 | 13,630 | 13,181 | 12,339 | 8,764 | 8,872 | 7,784 | 6,765 | 5,805 | 5,956 | 5,219 | 4,901 | 4,875 | 4,371 | 3,748 | 3,871 | 3,166 | 2,875 | 2,604 | 2,674 |
| Total Investments | 201.2 | 285.4 | 238.9 | 781.3 | 789.2 | 340.6 | 336.4 | 297.5 | 292.4 | 249.5 | 463.5 | 549.7 | 350 | 324.6 | 341.1 | 112.8 | 25.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 7,905 | 8,815 | 7,719 | 7,090 | 7,164 | 7,806 | 5,587 | 4,216 | 4,226 | 3,740 | 3,538 | 3,412 | 3,826 | 3,482 | 1,220 | 1,494 | 1,388 | 1,604 | 1,171 | 1,376 | 1,087 | 1,131 | 1,333 | 1,340 | 1,115 | 1,485 | 997.7 | 783.3 | 562.7 | 699.8 |
| Net Debt | 7,458 | 8,503 | 7,406 | 5,355 | 5,874 | 7,619 | 5,137 | 3,790 | 3,407 | 2,849 | 2,882 | 2,774 | 3,252 | 3,169 | 665.7 | 624.5 | 959.3 | 1,604 | 430.1 | 537.6 | 285.2 | 404.1 | 705.2 | 761.3 | 984.3 | 945.6 | 689.3 | 519.9 | 368 | 490.2 |