| 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 |
1999 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-19 | 2025-02-19 | 2024-02-21 | 2023-02-17 | 2022-02-17 | 2021-02-18 | 2020-02-20 | 2019-02-21 | 2018-02-28 | 2017-02-21 | 2016-02-17 | 2015-02-25 | 2014-02-26 | 2013-02-27 | 2012-02-23 | 2011-02-25 | 2010-02-26 | 2009-02-27 | 2008-02-29 | 2007-02-20 | 2006-02-24 | 2005-03-11 | 2004-04-02 | 2003-03-27 | 2002-03-27 | 2001-03-29 | 1999-12-31 |
| Total Current Assets | 3,234 | 3,301 | 3,208 | 3,082 | 3,479 | 4,510 | 3,427 | 3,549 | 4,068 | 4,666 | 5,166 | 5,566 | 3,748 | 3,419 | 2,846 | 2,871 | 2,675 | 2,605 | 2,553 | 1,021 | 914.2 | 815.4 | 696.1 | 647.7 | 494.6 | 408.6 | 300.5 |
| Cash and Short Term Investments | 260 | 37 | 38 | 118 | 507 | 1,676 | 216 | 196 | 563 | 238 | 184 | 509 | 373.4 | 387.8 | 129.9 | 299.2 | 344.5 | 220.7 | 132.9 | 40.57 | 104.1 | 82.5 | 16.33 | 132.8 | 8.39 | 13.74 | 4.28 |
| Cash & Equivalents | 260 | 37 | 38 | 118 | 507 | 1,676 | 216 | 196 | 563 | 238 | 184 | 509 | 373.4 | 387.8 | 129.9 | 299.2 | 344.5 | 220.7 | 132.9 | 40.57 | 104.1 | 82.5 | 16.33 | 132.8 | 8.39 | 13.74 | 4.28 |
| 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 |
| Receivables | 2,077 | 2,447 | 2,361 | 2,137 | 2,176 | 2,063 | 2,395 | 2,507 | 2,537 | 3,362 | 3,824 | 3,592 | 2,471 | 2,187 | 1,834 | 1,833 | 1,618 | 1,614 | 1,534 | 774 | 656 | 597.3 | 559.1 | 400.4 | 370.1 | 309.8 | 226.3 |
| Inventory | 0 | 331 | 328 | 353 | 355 | 335 | 354 | 402 | 444 | 480 | 580 | 557 | 377 | 368.2 | 346.6 | 329.1 | 302.6 | 272.9 | 262.9 | 113.3 | 95.2 | 88.27 | 77.42 | 60.46 | 47.47 | 39.68 | 32.13 |
| Other Current Assets | 897 | 486 | 481 | 474 | 441 | 436 | 462 | 444 | 524 | 586 | 578 | 908 | 526.2 | 476.6 | 535.4 | 409.9 | 409.9 | 497.5 | 623.3 | 93.51 | 58.87 | 47.42 | 43.23 | 53.98 | 68.66 | 45.33 | 37.73 |
| Total Assets | 13,204 | 14,054 | 14,455 | 14,669 | 15,217 | 16,006 | 15,609 | 15,859 | 17,450 | 21,944 | 26,861 | 27,421 | 17,117 | 16,606 | 15,209 | 14,698 | 14,021 | 13,818 | 13,494 | 4,507 | 3,934 | 3,633 | 3,350 | 2,809 | 2,461 | 2,214 | 1,895 |
| Total Non-Current Assets | 9,970 | 10,753 | 11,247 | 11,587 | 11,738 | 11,496 | 12,182 | 12,310 | 13,382 | 17,278 | 21,695 | 21,855 | 13,369 | 13,187 | 12,363 | 11,827 | 11,346 | 11,213 | 10,941 | 3,485 | 3,020 | 2,817 | 2,654 | 2,162 | 1,966 | 1,805 | 1,595 |
| Property, Plant and Equipment | 5,120 | 5,399 | 5,872 | 6,103 | 6,221 | 5,964 | 6,215 | 6,139 | 7,052 | 8,149 | 10,112 | 10,169 | 7,114 | 7,152 | 6,856 | 6,457 | 6,132 | 5,869 | 5,513 | 1,987 | 1,611 | 1,485 | 1,395 | 1,029 | 866.5 | 708.1 | 623.3 |
| Goodwill and Intangible Assets | 3,460 | 3,961 | 4,163 | 4,390 | 4,489 | 4,524 | 4,713 | 4,982 | 5,228 | 7,195 | 9,888 | 9,121 | 4,514 | 4,483 | 4,342 | 4,280 | 4,249 | 4,255 | 4,429 | 1,337 | 1,260 | 1,214 | 1,156 | 1,030 | 1,001 | 985.6 | 877.9 |
| Goodwill | 3,316 | 3,789 | 3,958 | 4,166 | 4,219 | 4,219 | 4,328 | 4,559 | 4,723 | 6,521 | 8,965 | 8,951 | 4,444 | 4,408 | 4,265 | 4,200 | 4,158 | 4,166 | 4,248 | 1,337 | 1,260 | 1,214 | 1,156 | 1,030 | 1,001 | 0 | 0 |
| Intangible Assets | 144 | 172 | 205 | 224 | 270 | 305 | 385 | 423 | 505 | 674 | 923 | 170 | 70.1 | 74.4 | 77.5 | 80.5 | 91.4 | 89.3 | 181 | 0 | 0 | 0 | 0 | 0 | 0 | 985.6 | 877.9 |
| Long Term Investments | 138 | 152 | 170 | 155 | 129 | 190 | 283 | 269 | 171 | 177 | 479 | 470 | 421.7 | 432.1 | 422.2 | 409.5 | 399.4 | 421.6 | 267.8 | 0 | 0 | 0 | -0.669 | -15.68 | -33.41 | 0 | 0 |
| Deferred Tax Assets | 50 | 13 | 29 | 49 | 53 | 59 | 38 | 69 | 62 | 411 | 593 | 341 | 101.4 | 117 | 89.8 | 115.8 | 80.71 | 91.88 | 113.7 | 13.25 | 4.13 | 1.3 | 0.669 | 15.68 | 33.41 | 0 | 0 |
| Other Long Term Assets | 1,202 | 1,228 | 1,013 | 890 | 846 | 759 | 933 | 851 | 869 | 1,346 | 623 | 1,754 | 1,218 | 1,004 | 652.4 | 563.7 | 484.8 | 575.3 | 617.9 | 148.8 | 145.1 | 117.5 | 103 | 102.5 | 98.65 | 111.6 | 93.36 |
| Total Current Liabilities | 2,208 | 2,345 | 2,142 | 2,186 | 2,364 | 2,815 | 2,282 | 2,392 | 2,356 | 2,887 | 3,072 | 3,589 | 2,457 | 2,143 | 1,911 | 1,642 | 1,458 | 1,534 | 1,448 | 575.3 | 437.4 | 362.4 | 398.1 | 318.4 | 299.6 | 240.9 | 235.3 |
| Accounts Payable | 842 | 784 | 811 | 686 | 725 | 683 | 718 | 772 | 801 | 880 | 1,085 | 1,103 | 817 | 775.7 | 749 | 526.3 | 428.6 | 529.4 | 471.3 | 247.7 | 189.9 | 162.6 | 154.7 | 299.9 | 91.1 | 83.19 | 57.39 |
| Notes Payable/Short Term Debt | 126 | 135 | 145 | 169 | 178 | 265 | 156 | 204 | 33 | 455 | 229 | 235 | 166.9 | 89.91 | 63.71 | 63.14 | 66.47 | 29.46 | 20.71 | 35.4 | 19.12 | 26.87 | 29.68 | 18.53 | 58.69 | 17.43 | 27.03 |
| Tax Payables | 13 | 53 | 76 | 99 | 94 | 50 | 48 | 3 | 17 | 17 | 27 | 30 | 107.1 | 49.89 | 101.4 | 118.5 | 45.41 | 92.71 | 99.42 | 7.63 | 19.81 | 2.81 | 9.13 | 6.56 | 2.33 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204.6 | -181.7 | 147.5 | 0 | 0 |
| Other Current Liabilities | 1,227 | 1,373 | 1,110 | 1,232 | 1,367 | 1,817 | 1,360 | 1,413 | 1,505 | 1,535 | 1,731 | 2,221 | 1,367 | 1,228 | 997 | 934.1 | 917.3 | 882.4 | 856.5 | 284.5 | 208.5 | 170 | 0 | 175.1 | 0 | 140.2 | 150.9 |
| Total Liabilities | 14,041 | 15,371 | 15,279 | 15,403 | 16,027 | 17,060 | 17,248 | 16,818 | 17,615 | 19,662 | 22,185 | 22,807 | 13,627 | 13,442 | 12,349 | 12,060 | 12,006 | 11,820 | 11,417 | 2,783 | 2,370 | 2,393 | 2,000 | 1,595 | 1,345 | 1,458 | 1,665 |
| Total Non-Current Liabilities | 11,833 | 13,026 | 13,137 | 13,217 | 13,663 | 14,245 | 14,966 | 14,426 | 15,259 | 16,775 | 19,113 | 19,218 | 11,170 | 11,299 | 10,438 | 10,418 | 10,548 | 10,286 | 9,969 | 2,208 | 1,932 | 2,030 | 1,602 | 1,277 | 1,045 | 1,217 | 1,430 |
| Total Long Term Debt | 11,454 | 11,967 | 12,029 | 12,219 | 12,644 | 12,617 | 13,872 | 13,392 | 13,880 | 14,789 | 16,556 | 16,681 | 9,286 | 9,451 | 8,783 | 8,808 | 8,845 | 8,938 | 9,077 | 1,906 | 1,648 | 1,805 | 1,445 | 1,174 | 980.1 | 1,202 | 1,408 |
| Deferred Tax Liabilities Non-Current | 25 | 231 | 369 | 354 | 192 | 29 | 200 | 26 | 19 | 411 | 593 | 845 | 906.1 | 808.5 | 704.7 | 608.2 | 475.8 | 460.8 | 407.9 | 141.5 | 157.6 | 142.3 | 110.3 | 102.8 | 44.67 | 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 | -37.71 | 0 | 0 | 0 |
| Capital Lease Obligations | 738 | 728 | 777 | 825 | 923 | 756 | 752 | 218 | 287 | 302 | 0 | 186 | 40.63 | 43.32 | 44.35 | 46.15 | 30.44 | 34.35 | 29.17 | 39.49 | 21.79 | 11.45 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -384 | 100 | -38 | -181 | -96 | 843 | 142 | 790 | 1,073 | 1,273 | 1,964 | 1,506 | 936.7 | 995.7 | 905.6 | 955.5 | 1,197 | 853.1 | 454.3 | 120.9 | 104.4 | 71.68 | 46.24 | 37.71 | 20.67 | 15.2 | 22.5 |
| Total Equity | -837 | -1,317 | -824 | -734 | -810 | -1,054 | -1,639 | -959 | -165 | 2,282 | 4,676 | 4,614 | 3,490 | 3,164 | 2,860 | 2,638 | 2,015 | 1,998 | 2,077 | 1,724 | 1,565 | 1,240 | 1,351 | 1,214 | 1,116 | 756.2 | 229.7 |
| Non-Controlling Interest | 557 | 597 | 568 | 633 | 562 | 571 | 579 | 576 | 602 | 667 | 657 | 611 | 422.1 | 433 | 463.1 | 448.4 | 64.78 | 325.2 | 366.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -1,394 | -1,914 | -1,392 | -1,367 | -1,372 | -1,625 | -2,218 | -1,535 | -767 | 1,615 | 4,019 | 4,003 | 3,068 | 2,731 | 2,397 | 2,189 | 1,951 | 1,673 | 1,711 | 1,724 | 1,565 | 1,240 | 1,351 | 1,214 | 1,116 | 756.2 | 229.7 |
| Retained Earnings | -3,571 | -4,080 | -3,564 | -3,431 | -3,477 | -3,707 | -4,218 | -3,543 | -2,761 | -299 | 2,135 | 1,977 | 1,885 | 1,744 | 1,501 | 1,299 | 1,019 | 776.2 | 557.9 | 527.7 | 359.4 | 191.8 | 40.42 | -91.06 | -191 | -235.8 | -245.4 |
| Accumulated Other Earnings | -9 | -10 | -14 | -21 | -14 | -13 | -9 | -10 | -21 | -62 | -73 | -63 | -67.5 | -145.3 | -184.5 | -230.9 | -221.4 | -295.6 | -81.74 | 5.8 | 1.99 | 6.05 | -0.105 | -8.33 | 0.498 | -0.419 | -2.16 |
| Common Stock | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.96 | 0.929 | 0.915 | 0.936 | 0.94 | 0.925 | 0.966 | 0.95 | 0.945 | 0.886 | 0.997 | 0.998 | 0.994 | 0.871 | 0.566 |
| 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 |
| Additional Paid in Capital | 2,185 | 2,175 | 2,185 | 2,084 | 2,118 | 2,094 | 2,008 | 2,017 | 2,014 | 1,975 | 1,956 | 2,088 | 1,249 | 1,132 | 1,079 | 1,120 | 1,152 | 1,191 | 1,234 | 1,189 | 1,202 | 1,041 | 1,309 | 1,313 | 1,305 | 991.5 | 476.6 |
| Total Liabilities & Total Equity | 13,204 | 14,054 | 14,455 | 14,669 | 15,217 | 16,006 | 15,609 | 15,859 | 17,450 | 21,944 | 26,861 | 27,421 | 17,117 | 16,606 | 15,209 | 14,698 | 14,021 | 13,818 | 13,494 | 4,507 | 3,934 | 3,633 | 3,350 | 2,809 | 2,461 | 2,214 | 1,895 |
| Total Liabilities & Shareholders' Equity | 13,204 | 14,054 | 14,455 | 14,669 | 15,217 | 16,006 | 15,609 | 15,859 | 17,450 | 21,944 | 26,861 | 27,421 | 17,117 | 16,606 | 15,209 | 14,698 | 14,021 | 13,818 | 13,494 | 4,507 | 3,934 | 3,633 | 3,350 | 2,809 | 2,461 | 2,214 | 1,895 |
| Total Investments | 138 | 152 | 170 | 155 | 129 | 190 | 283 | 269 | 171 | 177 | 479 | 470 | 421.7 | 432.1 | 422.2 | 409.5 | 399.4 | 421.6 | 267.8 | 0 | 0 | 0 | -0.669 | -15.68 | -33.41 | 0 | 0 |
| Total Debt | 11,580 | 12,102 | 12,174 | 12,388 | 12,822 | 12,882 | 14,028 | 13,596 | 13,913 | 15,244 | 17,051 | 16,916 | 9,453 | 9,541 | 8,847 | 8,872 | 8,911 | 8,967 | 9,098 | 1,941 | 1,668 | 1,832 | 1,475 | 1,192 | 1,039 | 1,219 | 1,435 |
| Net Debt | 11,320 | 12,065 | 12,136 | 12,270 | 12,315 | 11,206 | 13,812 | 13,400 | 13,350 | 15,006 | 16,867 | 16,407 | 9,080 | 9,153 | 8,717 | 8,572 | 8,567 | 8,747 | 8,965 | 1,901 | 1,564 | 1,749 | 1,458 | 1,060 | 1,030 | 1,205 | 1,430 |