| Period Ending: | 2026 01-03 |
2024 12-28 |
2023 12-30 |
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 |
1994 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-11 | 2025-02-25 | 2024-02-28 | 2023-02-27 | 2022-03-01 | 2021-03-02 | 2020-02-25 | 2019-02-27 | 2018-02-27 | 2017-02-28 | 2016-03-01 | 2015-03-04 | 2014-02-26 | 2013-02-27 | 2012-02-29 | 2011-03-02 | 2010-03-03 | 2009-03-04 | 2008-02-27 | 2007-03-15 | 2006-08-18 | 2005-03-17 | 2004-03-29 | 2003-03-26 | 2002-04-29 | 2001-03-30 | 2000-03-31 | 1999-03-31 | 1998-03-31 | 1997-04-07 | 1995-12-31 | 1994-12-31 |
| Total Current Assets | 0 | 1,439 | 1,856 | 1,638 | 1,089 | 987 | 917.3 | 897.9 | 956.4 | 893.3 | 931.8 | 1,009 | 1,128 | 290.3 | 219.7 | 185.6 | 146.4 | 138.5 | 115.1 | 74.66 | 83.08 | 80.97 | 72.19 | 56.31 | 41.89 | 45.86 | 37.1 | 49.2 | 57.2 | 69.7 | 64.1 | 54.1 |
| Cash and Short Term Investments | 88.67 | 75.97 | 126.5 | 127 | 68.91 | 81.62 | 72.94 | 107.3 | 106.8 | 114.6 | 156.9 | 108.8 | 870.9 | 103.2 | 38.94 | 19.2 | 68.18 | 50.81 | 16.34 | 5.28 | 36 | 39.63 | 25.38 | 15.54 | 3.67 | 3.51 | 1.8 | 12.3 | 3 | 13 | 11.6 | 5.1 |
| Cash & Equivalents | 88.67 | 75.97 | 126.5 | 127 | 68.91 | 81.62 | 72.94 | 107.3 | 106.8 | 114.6 | 156.9 | 108.8 | 870.9 | 103.2 | 38.94 | 19.2 | 68.18 | 50.81 | 16.34 | 5.28 | 36 | 39.63 | 25.38 | 15.54 | 3.67 | 3.51 | 1.8 | 12.3 | 3 | 13 | 11.6 | 5.1 |
| 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 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | 625.6 | 821.9 | 695.2 | 470.2 | 409.3 | 409.7 | 392.2 | 396.4 | 395.9 | 371.4 | 409.8 | 127.4 | 98.13 | 95.81 | 88.93 | 46.18 | 51.67 | 59.4 | 42.38 | 25.89 | 26.68 | 29.35 | 24.1 | 23.72 | 21.84 | 17 | 16.6 | 29.2 | 36 | 30.2 | 26.8 |
| Inventory | 0 | 576.8 | 758.7 | 673.6 | 457.5 | 405.9 | 363 | 341 | 358.2 | 330.8 | 344.6 | 401.6 | 65.13 | 65.06 | 50.83 | 45.61 | 19.06 | 22.18 | 22.48 | 14.56 | 6.6 | 6 | 7.84 | 7.01 | 7.7 | 8.3 | 9.6 | 11.7 | 13.9 | 12.6 | 11.6 | 13.7 |
| Other Current Assets | -88.67 | 161 | 148.5 | 142.3 | 92.48 | 90.19 | 71.74 | 57.45 | 95.13 | 52.05 | 58.93 | 88.44 | 64.16 | 23.82 | 34.11 | 31.85 | 12.96 | 13.8 | 16.88 | 12.44 | 14.59 | 8.67 | 9.62 | 9.66 | 6.81 | 12.21 | 8.7 | 8.6 | 11.1 | 8.1 | 10.7 | 8.5 |
| Total Assets | 0 | 10,070 | 11,061 | 9,202 | 6,134 | 5,613 | 5,345 | 4,889 | 4,958 | 4,698 | 4,761 | 5,127 | 3,244 | 1,552 | 1,417 | 1,382 | 426.2 | 394.4 | 351.3 | 320.8 | 190.8 | 182.8 | 174.6 | 162.9 | 159.1 | 174.5 | 197.8 | 263.2 | 313 | 329.6 | 266.1 | 245.5 |
| Total Non-Current Assets | 0 | 8,631 | 9,205 | 7,564 | 5,045 | 4,626 | 4,428 | 3,991 | 4,002 | 3,805 | 3,829 | 4,118 | 2,117 | 1,262 | 1,197 | 1,197 | 279.8 | 255.9 | 236.2 | 246.1 | 107.7 | 101.8 | 102.5 | 106.6 | 117.2 | 128.6 | 160.7 | 214 | 255.8 | 259.9 | 202 | 191.4 |
| Property, Plant and Equipment | 2,796 | 2,924 | 3,141 | 2,648 | 1,996 | 2,010 | 1,927 | 1,688 | 1,646 | 1,516 | 1,508 | 1,574 | 666.6 | 453.9 | 400.2 | 393.4 | 152 | 143.3 | 128.7 | 132.1 | 85.18 | 75.4 | 73.27 | 72.95 | 74.74 | 88.24 | 113.8 | 140.1 | 156.6 | 175.8 | 155.1 | 145.7 |
| Goodwill and Intangible Assets | 0 | 3,221 | 3,560 | 2,835 | 1,617 | 1,734 | 1,750 | 1,825 | 1,978 | 1,938 | 2,015 | 2,253 | 1,290 | 718.8 | 744.3 | 767.2 | 119.4 | 97.11 | 100.9 | 105.5 | 4.43 | 4.43 | 4.43 | 27.52 | 31.8 | 4.63 | 4.8 | 48.4 | 53.9 | 79.8 | 42.9 | 42.8 |
| Goodwill | 0 | 2,323 | 2,485 | 1,970 | 1,219 | 1,260 | 1,223 | 1,229 | 1,301 | 1,226 | 1,233 | 1,320 | 701.6 | 381.4 | 381.4 | 376.3 | 79.08 | 61.13 | 71.86 | 71.86 | 4.43 | 0 | 0 | 0 | 4.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 898.4 | 1,076 | 865.1 | 397.8 | 473.7 | 526.4 | 595.9 | 676.5 | 711.9 | 782.3 | 932.4 | 588.7 | 337.4 | 362.9 | 334.3 | 40.3 | 35.98 | 29.04 | 33.66 | 0 | 4.43 | 4.43 | 27.52 | 27.37 | 4.63 | 4.8 | 48.4 | 53.9 | 79.8 | 42.9 | 42.8 |
| Long Term Investments | 0 | 2,264 | 2,252 | 1,926 | 1,349 | 804.7 | 689.4 | 410.2 | 302 | 292.7 | 247.2 | 202.7 | 115.1 | 62.49 | 21.73 | -7.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.6 | 3 | 2.4 | 3 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 22.37 | 17.71 | 17.89 | 16.21 | 16.68 | 14.39 | 14.98 | 14.04 | 14.99 | 16.35 | 17.27 | 17.29 | 12.61 | 7.46 | 7.22 | 0 | 8.88 | 0 | 1.8 | 0 | 0 | 0 | 0 | 2 | 2.9 | 4 | 13.6 | -0.3 | 0 | 0 | 0 |
| Other Long Term Assets | -2,796 | 199.6 | 235 | 136.3 | 66.8 | 60.68 | 47.4 | 53.38 | 62.28 | 43.61 | 41.62 | 71.01 | 27.35 | 14.35 | 23.65 | 36.03 | 8.43 | 6.62 | 6.67 | 6.68 | 18.09 | 22.01 | 24.75 | 6.13 | 7.15 | 31.27 | 35.1 | 9.5 | 42.6 | 4.3 | 4 | 2.9 |
| Total Current Liabilities | 0 | 1,044 | 998.1 | 1,068 | 752.7 | 675.3 | 688.3 | 540.5 | 559.5 | 451.9 | 443.7 | 484 | 176.8 | 131.7 | 127.3 | 154.8 | 71.28 | 71.02 | 80.71 | 56.8 | 42.67 | 41.37 | 41.01 | 47.16 | 158.6 | 152.7 | 42.4 | 46.1 | 53.8 | 77.7 | 51.2 | 57.1 |
| Accounts Payable | 0 | 348.7 | 425.6 | 472.5 | 307.1 | 255.3 | 239.3 | 219.5 | 217.4 | 180.9 | 150 | 168.5 | 43.74 | 54.01 | 60.4 | 70.12 | 18.75 | 16.24 | 24.88 | 17.47 | 12.26 | 8.14 | 9.06 | 9.9 | 11.1 | 14.34 | 11.1 | 15.5 | 18 | 27.7 | 17.4 | 19.6 |
| Notes Payable/Short Term Debt | 75.22 | 195.8 | 116 | 119.1 | 62.58 | 67 | 128.8 | 7.49 | 16.14 | 23.25 | 45.17 | 54.4 | 19.89 | 0.082 | 0.01 | 3.01 | 5.01 | 5 | 6.25 | 5 | 5.03 | 5.03 | 7.49 | 8.37 | 120.1 | 109.5 | 7.8 | 7.7 | 5.1 | 15.6 | 9.1 | 11.6 |
| Tax Payables | 0 | 9.72 | 15.52 | 44.85 | 32.31 | 17.5 | 39.13 | 4.04 | 12.3 | 7.48 | 11.96 | 4.36 | 3.65 | 4.82 | 2.16 | 1.47 | 0.605 | 11.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 14.44 | 86.27 | 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 Liabilities | -75.22 | 489.3 | 441 | 432 | 350.7 | 321 | 194.9 | 309.5 | 313.6 | 240.2 | 236.6 | 256.8 | 109.5 | 72.77 | 64.68 | 80.22 | 46.92 | 38.53 | 49.58 | 34.32 | 25.38 | 28.2 | 24.46 | 28.88 | 27.45 | 28.8 | 23.5 | 22.9 | 30.7 | 34.4 | 24.7 | 25.9 |
| Total Liabilities | -4,769 | 5,606 | 6,367 | 5,306 | 2,786 | 2,659 | 2,702 | 2,554 | 2,631 | 2,622 | 2,786 | 3,075 | 1,223 | 490 | 496.7 | 918 | 141.3 | 157.8 | 150.4 | 169.5 | 117.1 | 115.6 | 119.4 | 127 | 168.7 | 171.8 | 175.9 | 225.3 | 243.2 | 265.6 | 211.3 | 206 |
| Total Non-Current Liabilities | -4,769 | 4,563 | 5,369 | 4,237 | 2,033 | 1,984 | 2,014 | 2,013 | 2,071 | 2,170 | 2,344 | 2,636 | 1,046 | 358.3 | 369.4 | 763.1 | 70.02 | 86.77 | 69.65 | 112.7 | 74.42 | 74.2 | 78.36 | 79.84 | 10.12 | 19.11 | 133.5 | 179.2 | 189.4 | 187.9 | 160.1 | 148.9 |
| Total Long Term Debt | 3,862 | 4,067 | 4,521 | 3,457 | 1,559 | 1,590 | 1,650 | 1,667 | 1,698 | 1,728 | 1,886 | 2,098 | 866.9 | 250.1 | 280 | 707 | 27.54 | 32.5 | 37.5 | 78 | 44.5 | 49.53 | 48.19 | 51.46 | 0 | 0 | 110.2 | 140.6 | 142.2 | 138.2 | 117.1 | 109.1 |
| Deferred Tax Liabilities Non-Current | 0 | 293 | 498.2 | 481.8 | 362.9 | 276.2 | 247.9 | 231.1 | 266.7 | 346.1 | 360.7 | 0.642 | 138.8 | 46.62 | 31.13 | 5.34 | 6.33 | 0 | 4.92 | 0 | 2.55 | 4.48 | 4.88 | 3.66 | 1.99 | 2.87 | 4 | 13.6 | 25.8 | 29.3 | 27.7 | 21.9 |
| Deferred Revenue Non-Current | 0 | -5.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 220.4 | 214.6 | 190.9 | 158.5 | 149.2 | 129.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -8,631 | -12.02 | 135.2 | 108 | -47.45 | -31.8 | -13.44 | 115 | 106.3 | 96.11 | 97.81 | 536.9 | 40.67 | 61.54 | 58.24 | 50.76 | 36.14 | 54.27 | 27.23 | 34.69 | 27.37 | 20.2 | 25.3 | 24.73 | 8.13 | 16.25 | 19.3 | 25 | 21.4 | 20.4 | 15.3 | 17.9 |
| Total Equity | 4,769 | 4,464 | 4,694 | 3,896 | 3,348 | 2,954 | 2,643 | 2,336 | 2,328 | 2,076 | 1,975 | 2,051 | 2,021 | 1,062 | 920.4 | 464.3 | 284.9 | 236.6 | 201 | 151.3 | 73.68 | 67.23 | 55.28 | 35.91 | -9.65 | 2.72 | 21.9 | 37.9 | 69.8 | 64 | 54.8 | 39.5 |
| Non-Controlling Interest | 0 | 86.48 | 88.26 | 87.47 | 66.83 | 62.3 | 77.53 | 62.77 | 82.76 | 103.2 | 103.9 | 98.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 4,769 | 4,378 | 4,605 | 3,809 | 3,281 | 2,892 | 2,566 | 2,273 | 2,245 | 1,973 | 1,871 | 1,953 | 2,021 | 1,062 | 920.4 | 464.3 | 284.9 | 236.6 | 201 | 151.3 | 73.68 | 67.23 | 55.28 | 35.91 | -9.65 | 2.72 | 21.9 | 37.9 | 69.8 | 64 | 54.8 | 39.5 |
| Retained Earnings | 0 | 4,012 | 3,733 | 3,086 | 2,348 | 1,697 | 1,400 | 1,088 | 981.2 | 852.8 | 750.5 | 672 | 607.7 | 498.8 | 368 | 198.6 | 154.3 | 112.6 | 58.05 | 12.38 | 4.45 | -3.29 | -17.19 | -35.38 | -44.34 | -32.49 | -13.3 | 2.7 | 34.8 | 29.4 | 21.7 | 7.4 |
| Accumulated Other Earnings | 4,689 | -684.2 | -198.3 | -383.9 | -321.7 | -252.4 | -321.8 | -304.5 | -209.5 | -340 | -335.9 | -177.1 | -29.42 | -31.33 | -30.9 | -20.99 | -23.78 | -29.85 | -8.6 | -11.73 | -10.61 | -7.33 | -5.18 | -3.91 | -0.533 | 0 | 0 | 0 | 0 | -56 | -34.2 | -15.9 |
| Common Stock | 0 | 1.75 | 1.74 | 1.74 | 1.72 | 1.7 | 1.69 | 1.68 | 1.68 | 1.68 | 1.67 | 1.66 | 1.65 | 1.19 | 1.18 | 0.93 | 0.826 | 0.822 | 0.815 | 0.809 | 0.644 | 0.639 | 0.637 | 0.623 | 0.156 | 0.156 | 0.2 | 0.2 | 0.2 | 0.1 | 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 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 80.29 | 1,048 | 1,069 | 1,106 | 1,253 | 1,446 | 1,486 | 1,488 | 1,472 | 1,459 | 1,454 | 1,456 | 1,441 | 593.8 | 582.1 | 285.8 | 153.5 | 153.1 | 150.7 | 149.9 | 79.2 | 77.22 | 77.01 | 74.58 | 35.06 | 35 | 35 | 35 | 34.8 | 90.5 | 67.3 | 48 |
| Total Liabilities & Total Equity | 0 | 10,070 | 11,061 | 9,202 | 6,134 | 5,613 | 5,345 | 4,889 | 4,958 | 4,698 | 4,761 | 5,127 | 3,244 | 1,552 | 1,417 | 1,382 | 426.2 | 394.4 | 351.3 | 320.8 | 190.8 | 182.8 | 174.6 | 162.9 | 159.1 | 174.5 | 197.8 | 263.2 | 313 | 329.6 | 266.1 | 245.5 |
| Total Liabilities & Shareholders' Equity | 0 | 10,070 | 11,061 | 9,202 | 6,134 | 5,613 | 5,345 | 4,889 | 4,958 | 4,698 | 4,761 | 5,127 | 3,244 | 1,552 | 1,417 | 1,382 | 426.2 | 394.4 | 351.3 | 320.8 | 190.8 | 182.8 | 174.6 | 162.9 | 159.1 | 174.5 | 197.8 | 263.2 | 313 | 329.6 | 266.1 | 245.5 |
| Total Investments | 0 | 2,264 | 2,252 | 1,926 | 1,349 | 804.7 | 689.4 | 410.2 | 302 | 292.7 | 247.2 | 202.7 | 115.1 | 62.49 | 21.73 | -6.38 | -7.22 | 0 | -8.03 | 0 | -6 | 0 | 0 | 0 | 1.5 | 1.6 | 3 | 2.4 | 3 | 2.3 | 0 | 0 |
| Total Debt | 3,937 | 4,257 | 4,637 | 3,576 | 1,622 | 1,657 | 1,779 | 1,674 | 1,714 | 1,751 | 1,931 | 2,152 | 886.8 | 250.2 | 280 | 710 | 32.55 | 37.5 | 43.75 | 83 | 49.53 | 54.56 | 55.68 | 68.43 | 120.1 | 109.5 | 118 | 148.3 | 147.3 | 153.8 | 126.2 | 120.7 |
| Net Debt | 3,849 | 4,181 | 4,511 | 3,449 | 1,553 | 1,576 | 1,706 | 1,567 | 1,607 | 1,636 | 1,774 | 2,044 | 15.98 | 147 | 241.1 | 690.8 | -35.63 | -13.31 | 27.41 | 77.72 | 13.53 | 14.93 | 30.29 | 52.89 | 116.4 | 106 | 116.2 | 136 | 144.3 | 140.8 | 114.6 | 115.6 |