| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-26 | 2025-02-28 | 2024-02-22 | 2023-02-24 | 2022-02-25 | 2021-02-25 | 2020-03-02 | 2019-02-26 | 2018-02-27 | 2017-03-01 | 2016-02-23 | 2015-03-02 | 2014-03-11 | 2013-03-11 | 2012-03-30 | 2010-12-31 | 2009-12-31 |
| Total Current Assets | 2,534 | 2,426 | 3,091 | 2,760 | 2,269 | 1,913 | 1,474 | 1,199 | 960 | 646.6 | 528.9 | 415.1 | 331 | 251 | 183.6 | 128.2 | 98.72 |
| Cash and Short Term Investments | 1,296 | 1,288 | 2,097 | 1,742 | 1,447 | 1,382 | 936.6 | 770.6 | 582.6 | 362.4 | 229.6 | 220.5 | 170.4 | 119.1 | 88.8 | 54 | 52.93 |
| Cash & Equivalents | 1,296 | 1,286 | 2,036 | 1,681 | 1,447 | 1,322 | 936.6 | 770.6 | 582.6 | 362 | 199.4 | 220.5 | 169.2 | 118.1 | 88.8 | 54 | 52.93 |
| Short Term Investments | 0 | 1.69 | 60.74 | 60.34 | 0 | 60.01 | 0.009 | 0 | 0 | 0.403 | 30.18 | 0 | 1.19 | 1.01 | 0 | 0 | 0 |
| Receivables | 1,108 | 1,002 | 897 | 932.6 | 768.9 | 501.1 | 497.7 | 402.3 | 352.1 | 263.3 | 281.1 | 180.3 | 147.8 | 112.3 | 85.43 | 67.92 | 42.43 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 11.85 | 2.5 | 5.69 | 0 | 0 | 29.6 | 16.9 |
| Other Current Assets | 129.6 | 136.1 | 97.36 | 85.32 | 53.93 | 29.57 | 39.93 | 26.17 | 25.31 | 18.42 | 6.39 | 11.72 | 7.06 | 19.52 | 9.34 | -23.29 | -13.54 |
| Total Assets | 4,902 | 4,750 | 4,352 | 4,009 | 3,523 | 2,721 | 2,244 | 1,612 | 1,250 | 925.8 | 778.5 | 594 | 432.9 | 350.8 | 235.6 | 170.9 | 135.4 |
| Total Non-Current Assets | 2,368 | 2,324 | 1,261 | 1,250 | 1,254 | 808.5 | 770 | 412.7 | 290.2 | 279.3 | 249.6 | 178.9 | 101.9 | 92.67 | 52.05 | 42.61 | 36.69 |
| Property, Plant and Equipment | 317.3 | 335.9 | 370 | 422.1 | 421.1 | 398.2 | 404.2 | 102.6 | 86.42 | 73.62 | 60.5 | 55.13 | 53.31 | 53.13 | 35.48 | 25.34 | 23.05 |
| Goodwill and Intangible Assets | 1,617 | 1,618 | 633.6 | 606.7 | 631.9 | 263.9 | 251.3 | 223.9 | 164 | 160.5 | 162.8 | 105.1 | 36 | 39.53 | 9.42 | 12.05 | 11.95 |
| Goodwill | 1,211 | 1,182 | 562.5 | 529.1 | 530.7 | 212 | 195 | 166.8 | 119.5 | 109.3 | 115.9 | 57.42 | 22.27 | 22.7 | 8.17 | 10.03 | 9.22 |
| Intangible Assets | 406.6 | 436.4 | 71.12 | 77.65 | 101.1 | 51.98 | 56.26 | 57.06 | 44.51 | 51.26 | 46.86 | 47.69 | 13.73 | 16.83 | 1.25 | 2.02 | 2.73 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 295.1 | 269.8 | 197.9 | 172.8 | 143.9 | 92.45 | 75.01 | 69.98 | 24.97 | 31 | 18.31 | 11.09 | 4.56 | 0 | 1.88 | 2.29 | 1.16 |
| Other Long Term Assets | 138.7 | 100.5 | 59.58 | 47.88 | 56.9 | 53.96 | 39.43 | 16.21 | 14.79 | 14.09 | 8 | 7.61 | 8.04 | 0 | 5.27 | 2.92 | 0.525 |
| Total Current Liabilities | 976.9 | 821 | 644.9 | 747.5 | 763.4 | 465.9 | 386.9 | 262.8 | 181 | 116.2 | 127.9 | 125.4 | 54.66 | 59.35 | 53.13 | 35.73 | 30.06 |
| Accounts Payable | 55.33 | 44.7 | 31.99 | 30.85 | 24.85 | 10.19 | 7.83 | 7.44 | 5.57 | 3.21 | 2.58 | 4.64 | 2.83 | 6.09 | 2.71 | 2 | 4.13 |
| Notes Payable/Short Term Debt | 37.17 | 39.63 | 36.56 | 43.21 | 66.12 | 60.76 | 57.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 |
| Tax Payables | 25.52 | 50.4 | 38.81 | 46.07 | 27.44 | 20.6 | 33.08 | 67.84 | 40.86 | 25.01 | 29.47 | 24.7 | 14.17 | 0 | 8.71 | 7.53 | 6.15 |
| Deferred Revenue | 0 | 59.32 | 27.99 | 36.04 | 39.81 | 17.38 | 9.13 | 4.56 | 4.5 | 3.32 | 3.05 | 3.22 | 4.54 | 6.37 | 6.95 | 5.15 | 4.42 |
| Other Current Liabilities | 858.9 | 627 | 509.6 | 591.3 | 605.2 | 357 | 279.4 | 183 | 130 | 84.68 | 92.82 | 92.85 | 33.12 | 46.89 | 34.75 | 21.05 | 8.37 |
| Total Liabilities | 1,224 | 1,119 | 880.9 | 1,006 | 1,027 | 738.3 | 648.1 | 349.2 | 275.3 | 144.4 | 165.3 | 130 | 56.78 | 64.53 | 140.6 | 104.6 | 118.9 |
| Total Non-Current Liabilities | 247.4 | 298.3 | 236 | 258.7 | 264 | 272.4 | 261.1 | 86.38 | 94.34 | 28.18 | 37.4 | 4.56 | 2.11 | 0 | 87.43 | 68.88 | 88.81 |
| Total Long Term Debt | 106.5 | 123.6 | 135.4 | 150 | 173 | 205.6 | 205.9 | 25.03 | 25.03 | 25.05 | 35 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 76.97 | 92.36 | 8.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 4.56 | 0.351 | 2.69 | 0.283 | 0.173 | 0.134 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.533 | 1.26 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 138.1 | 145.8 | 162.7 | 192.9 | 241.4 | 238.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 63.89 | -55.76 | -53.99 | -54.02 | -102 | -174.6 | -183.2 | 61.35 | 69.31 | 3.13 | 0 | 0 | 1.23 | -3.95 | 87.14 | 68.71 | 88.68 |
| Total Equity | 3,678 | 3,631 | 3,471 | 3,003 | 2,496 | 1,983 | 1,596 | 1,263 | 974.9 | 781.4 | 613.2 | 464.1 | 376.1 | 286.3 | 95.06 | 66.25 | 16.53 |
| Non-Controlling Interest | 0.582 | 1.94 | 0.579 | 1.48 | 8.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 3,677 | 3,629 | 3,471 | 3,002 | 2,487 | 1,983 | 1,596 | 1,263 | 974.9 | 781.4 | 613.2 | 464.1 | 376.1 | 286.3 | 95.06 | 66.25 | 16.53 |
| Retained Earnings | 2,268 | 2,556 | 2,501 | 2,249 | 1,830 | 1,348 | 1,021 | 759.5 | 518.8 | 444.3 | 345.1 | 260.6 | 191 | 129 | 74.51 | 47.72 | 20.84 |
| Accumulated Other Earnings | 18.55 | -116.9 | -39.04 | -95.32 | -54.21 | -25.51 | -31.37 | -41.51 | -17.62 | -37.69 | -35.15 | -22.05 | -1.83 | 0 | -3.51 | -2.26 | -1.87 |
| Common Stock | 0.054 | 0.057 | 0.058 | 0.058 | 0.057 | 0.056 | 0.055 | 0.054 | 0.053 | 0.05 | 0.049 | 0.048 | 0.046 | 0.044 | 0.017 | 0.017 | 0.017 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.94 | 0 | 0 |
| Additional Paid in Capital | 1,390 | 1,190 | 1,009 | 847.8 | 711.7 | 660.6 | 606.9 | 544.5 | 473.7 | 374.7 | 303.3 | 225.5 | 186.9 | 315.5 | -61.89 | 20.78 | -2.46 |
| Total Liabilities & Total Equity | 4,902 | 4,750 | 4,352 | 4,009 | 3,523 | 2,721 | 2,244 | 1,612 | 1,250 | 925.8 | 778.5 | 594 | 432.9 | 0 | 235.6 | 170.9 | 135.4 |
| Total Liabilities & Shareholders' Equity | 4,902 | 4,750 | 4,352 | 4,009 | 3,523 | 2,721 | 2,244 | 1,612 | 1,250 | 925.8 | 778.5 | 594 | 432.9 | 350.8 | 235.6 | 170.9 | 135.4 |
| Total Investments | 0 | 1.69 | 60.74 | 60.34 | 0 | 60.01 | 0.009 | 0 | 0 | 0.403 | 30.18 | 0 | 1.19 | 1.01 | 0 | 0 | 0 |
| Total Debt | 143.7 | 163.3 | 171.9 | 193.2 | 239.2 | 266.4 | 263.5 | 25.03 | 25.03 | 25.05 | 35 | 0 | 0 | 0 | 0 | 0 | 7 |
| Net Debt | -1,152 | -1,123 | -1,864 | -1,488 | -1,207 | -1,056 | -673.1 | -745.5 | -557.6 | -337 | -164.4 | -220.5 | -169.2 | 0 | -88.8 | -54 | -45.93 |