| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-20 | 2024-03-28 | 2023-05-01 | 2022-04-07 | 2021-03-24 | 2020-03-25 | 2019-03-19 | 2018-03-20 | 2017-03-22 | 2016-03-22 | 2015-03-11 | 2014-03-19 | 2013-03-13 | 2012-03-14 | 2011-03-15 | 2010-03-10 | 2009-03-13 | 2008-05-28 | 2007-06-15 | 2006-06-30 | 2005-06-28 | 2004-06-14 | 2003-06-17 | 2002-06-28 | 2002-05-07 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 |
| Total Current Assets | 6,355 | 5,508 | 5,032 | 4,980 | 4,273 | 3,672 | 3,279 | 2,611 | 2,453 | 2,283 | 2,249 | 1,996 | 1,884 | 1,835 | 1,748 | 1,626 | 1,607 | 1,424 | 928.6 | 839.1 | 551 | 577.7 | 562.9 | 512.1 | 429.5 | 241.6 | 199.7 | 216.2 | 163.4 |
| Cash and Short Term Investments | 266.7 | 207.9 | 212.1 | 260.2 | 280.3 | 223.3 | 224.9 | 172.6 | 245.1 | 332.4 | 305.9 | 265.4 | 264.8 | 224.3 | 214.5 | 280.3 | 278 | 376.8 | 86.67 | 96.17 | 34.11 | 76.16 | 76.28 | 44.06 | 51.72 | 36.5 | 50.1 | 51.1 | 14.5 |
| Cash & Equivalents | 265.4 | 197.4 | 211.1 | 259 | 278.8 | 221.1 | 208.5 | 156.1 | 222.8 | 299.3 | 200.4 | 193.7 | 199.2 | 202.6 | 151.1 | 140.7 | 204.7 | 363.9 | 84.56 | 93.89 | 34.11 | 76.16 | 76.28 | 44.06 | 51.72 | 36.5 | 50.1 | 51.1 | 14.5 |
| Short Term Investments | 1.33 | 10.52 | 1.04 | 1.19 | 1.52 | 2.21 | 16.45 | 16.5 | 22.25 | 33.1 | 105.5 | 71.62 | 65.56 | 21.69 | 63.49 | 139.6 | 73.37 | 12.9 | 2.11 | 2.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 3,110 | 2,817 | 2,718 | 2,770 | 2,520 | 2,068 | 1,713 | 1,702 | 1,303 | 1,016 | 1,141 | 1,066 | 917.8 | 832.3 | 868.5 | 714.3 | 611.6 | 490.8 | 420 | 346.7 | 228.6 | 215.4 | 236.2 | 253.7 | 223.8 | 116.1 | 76 | 71 | 66.7 |
| Inventory | 2,774 | 2,298 | 1,946 | 1,670 | 1,317 | 1,220 | 1,142 | 903 | 840.3 | 837.1 | 820.6 | 756 | 751.2 | 761.3 | 665.3 | 569.8 | 647.6 | 480.6 | 372 | 328.4 | 249 | 249.2 | 222.8 | 185.1 | 131 | 65.83 | 66.4 | 87 | 73.3 |
| Other Current Assets | 205.3 | 184.9 | 154.9 | 279.2 | 156.3 | 160.7 | 199.1 | -166.4 | 64.59 | 97.69 | -18.94 | -91.21 | -49.58 | 17.26 | 0 | 61.08 | 69.41 | 75.86 | 49.96 | 67.84 | 39.26 | 36.91 | 27.52 | 29.27 | 22.91 | 23.14 | 7.2 | 7.1 | 8.9 |
| Total Assets | 10,972 | 9,740 | 9,216 | 9,317 | 8,058 | 7,335 | 6,451 | 4,715 | 4,352 | 4,127 | 4,021 | 3,933 | 3,811 | 3,721 | 3,611 | 3,054 | 2,934 | 2,781 | 1,770 | 1,620 | 1,039 | 1,024 | 935.8 | 905.7 | 828 | 456.5 | 354.2 | 320.7 | 241.4 |
| Total Non-Current Assets | 4,616 | 4,232 | 4,184 | 4,337 | 3,785 | 3,664 | 3,172 | 2,104 | 1,899 | 1,844 | 1,772 | 1,937 | 1,926 | 1,885 | 1,863 | 1,428 | 1,328 | 1,357 | 841.5 | 780.6 | 488.3 | 446 | 373 | 393.6 | 398.5 | 214.9 | 154.5 | 104.5 | 78 |
| Property, Plant and Equipment | 1,804 | 1,514 | 1,355 | 1,319 | 1,210 | 1,132 | 686.6 | 495.7 | 474.1 | 449.8 | 441.5 | 481.4 | 501.3 | 517.6 | 503.9 | 404.7 | 384.1 | 350.5 | 294.6 | 285 | 244.3 | 229.2 | 203 | 184.8 | 165.9 | 66.69 | 39.7 | 29.8 | 25.5 |
| Goodwill and Intangible Assets | 1,845 | 1,890 | 1,935 | 2,020 | 1,597 | 1,636 | 1,262 | 752.4 | 726.4 | 770.3 | 637.5 | 669.8 | 715.6 | 763.1 | 796.7 | 603.3 | 594.3 | 630.7 | 129 | 142.7 | 95.99 | 100 | 105.8 | 105.3 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 1,491 | 1,499 | 1,502 | 1,551 | 1,317 | 1,341 | 1,023 | 646.7 | 617 | 622.7 | 504.6 | 501.8 | 500.6 | 499.3 | 483.1 | 336.9 | 323.8 | 331.8 | 58.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 354.8 | 390.5 | 435.1 | 473.9 | 280.2 | 295.3 | 258.7 | 105.7 | 109.4 | 147.6 | 132.9 | 168 | 215 | 263.7 | 313.6 | 266.4 | 270.5 | 298.9 | 70.59 | 142.7 | 95.99 | 100 | 105.8 | 105.3 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 135.1 | 152.5 | 272.1 | 316.1 | 253.6 | 259.6 | 239.1 | 210.4 | 196.9 | 148.5 | 135.5 | 184.3 | 134.2 | 405.9 | 95.3 | 375.8 | 62 | 87 | 236 | 353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 34.06 | 23.42 | 20.02 | 65.27 | 118.5 | 89.45 | 42.8 | 51.36 | 47.3 | 52.62 | 60.22 | 35.7 | 31.46 | 36.13 | 29.89 | 7.99 | 9.2 | 22.16 | -236 | -353 | 0 | 0 | 0 | 0 | 0.933 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 797.9 | 652.2 | 601.8 | 617.3 | 605.8 | 546.3 | 941.3 | 594 | 453.9 | 422.6 | 497.4 | 566 | 543.9 | 162.8 | 437.1 | 36.34 | 278 | 267 | 417.9 | 352.9 | 148 | 116.8 | 64.24 | 103.5 | 231.7 | 148.2 | 114.8 | 74.7 | 52.5 |
| Total Current Liabilities | 5,311 | 4,824 | 4,277 | 4,024 | 3,622 | 3,173 | 2,910 | 2,089 | 1,926 | 1,638 | 1,624 | 1,435 | 1,509 | 1,598 | 1,367 | 1,222 | 1,317 | 1,268 | 810.6 | 612.2 | 378.4 | 379 | 365.3 | 388.2 | 355.4 | 224.2 | 158.7 | 154.7 | 146 |
| Accounts Payable | 1,344 | 1,254 | 1,068 | 1,024 | 1,007 | 926.3 | 776.1 | 633.7 | 514.1 | 347.4 | 369.7 | 301.5 | 261 | 303.6 | 360.7 | 299.2 | 340.3 | 273 | 158.4 | 120.3 | 118.4 | 107.5 | 82.09 | 108.6 | 94.14 | 79.95 | 51.5 | 47.9 | 35.9 |
| Notes Payable/Short Term Debt | 610.3 | 719.3 | 261 | 183.1 | 396.5 | 470.8 | 271.4 | 201.3 | 235.8 | 113.4 | 82.52 | 63.11 | 90.24 | 130.6 | 58.21 | 2.66 | 15.41 | 29.08 | 28 | 37.65 | 10.25 | 15.33 | 30.91 | 46.89 | 51.31 | 12.1 | 1.6 | 1.8 | 10.6 |
| Tax Payables | 54.59 | 67.83 | 51.26 | 36.67 | 16.91 | 24.23 | 15.61 | 26.46 | 16.2 | 45.09 | 21.43 | 32.44 | 45.61 | 78.77 | 48.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 2,149 | 0 | 1,777 | 1,503 | 1,000 | 723.6 | 781 | 418.6 | 347.4 | 437.2 | 413.2 | 350 | 453.4 | 407.2 | 29.89 | 7.99 | 9.2 | 22.16 | 78.51 | 0 | 0 | 0 | 0 | 136.8 | 115.4 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1,153 | 2,783 | 1,120 | 1,278 | 1,201 | 1,028 | 1,066 | 808.9 | 812.5 | 694.8 | 737.3 | 688.1 | 658.8 | 677.8 | 869.8 | 912 | 951.7 | 943.7 | 545.7 | 454.3 | 249.8 | 256.1 | 252.3 | 95.91 | 94.52 | 132.1 | 105.6 | 105 | 99.5 |
| Total Liabilities | 7,691 | 6,789 | 6,458 | 6,771 | 5,827 | 5,176 | 4,596 | 2,997 | 2,785 | 2,724 | 2,782 | 2,739 | 2,760 | 2,793 | 2,606 | 2,196 | 2,134 | 2,225 | 1,269 | 1,156 | 600.3 | 567.5 | 519.8 | 521.8 | 482.4 | 282 | 194.7 | 185.4 | 163.8 |
| Total Non-Current Liabilities | 2,379 | 1,965 | 2,181 | 2,747 | 2,204 | 2,003 | 1,686 | 908 | 858.6 | 1,086 | 1,158 | 1,304 | 1,251 | 1,195 | 1,239 | 974.6 | 817.2 | 957.2 | 458.7 | 543.9 | 221.8 | 188.5 | 154.5 | 133.5 | 127 | 57.88 | 36 | 30.7 | 17.8 |
| Total Long Term Debt | 760 | 747.2 | 1,025 | 1,272 | 806.8 | 763.4 | 524 | 244.4 | 171.5 | 392.7 | 514.6 | 602 | 582.4 | 537.6 | 388.2 | 35.26 | 269.8 | 431.3 | 125.3 | 225 | 86.23 | 62.04 | 73.17 | 69.2 | 57.71 | 1.32 | 1.5 | 3.1 | 4.6 |
| Deferred Tax Liabilities Non-Current | 73.92 | 55.24 | 72.97 | 141.5 | 132.4 | 114.4 | 78.68 | 68.16 | 58.3 | 44.74 | 68.44 | 73.5 | 48.79 | 48.47 | 55.94 | 59.6 | 70.07 | 92.19 | 17.64 | 31.42 | 24.52 | 24.92 | 16.41 | 21.99 | 24.49 | 1.9 | 2 | 1.6 | 4.6 |
| Deferred Revenue Non-Current | 816.8 | 351.4 | 217.1 | 294 | 169.1 | 62.83 | 175.9 | 133.6 | 174.5 | 167.6 | 120.3 | 164.9 | 156.5 | 154.7 | 177.2 | 351.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 539 | 430.5 | 413.9 | 463.4 | 463.5 | 385.9 | 0 | 0 | 1.8 | 0 | 0 | 0 | 0 | 0 | 96.17 | -351.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 189.8 | 381.2 | 452.1 | 576.5 | 632.6 | 676.2 | 907.4 | 461.8 | 452.5 | 481.3 | 454.9 | 463.5 | 463.4 | 454.1 | 521.4 | 879.8 | 477.4 | 433.7 | 315.8 | 287.5 | 111.1 | 101.6 | 64.9 | 42.34 | 44.75 | 54.66 | 32.5 | 26 | 8.6 |
| Total Equity | 3,281 | 2,926 | 2,758 | 2,546 | 2,231 | 2,160 | 1,854 | 1,718 | 1,567 | 1,402 | 1,239 | 1,194 | 1,051 | 927.7 | 1,005 | 857.2 | 800.3 | 556.3 | 500.7 | 463.7 | 439 | 456.2 | 416 | 384 | 345.7 | 174.5 | 159.5 | 135.3 | 77.6 |
| Non-Controlling Interest | 3.44 | 2.76 | 2.45 | 14.63 | 13.21 | 18.43 | 21.95 | 9.66 | 7.4 | 8.05 | 12.23 | 17.16 | 33.51 | 29.38 | 38.76 | 24.33 | 76.47 | 20.09 | 6.87 | 12.91 | 4.34 | 4.12 | 4.67 | 5.99 | 4.96 | 1.78 | 2 | 0 | 0 |
| Total Stockholders' Equity | 3,278 | 2,923 | 2,755 | 2,532 | 2,218 | 2,141 | 1,832 | 1,708 | 1,560 | 1,394 | 1,227 | 1,177 | 1,017 | 898.3 | 966.7 | 832.9 | 723.8 | 536.3 | 493.9 | 450.8 | 434.7 | 452.1 | 411.4 | 378 | 340.7 | 172.7 | 157.5 | 135.3 | 77.6 |
| Retained Earnings | 2,741 | 2,488 | 2,383 | 2,196 | 2,001 | 1,862 | 1,692 | 1,562 | 1,398 | 1,233 | 1,092 | 974.5 | 841.7 | 724.5 | 695.8 | 575.5 | 429.6 | 258.2 | 214 | 166.1 | 156.4 | 190.1 | 159 | 126.6 | 97.96 | 125.8 | 102.4 | 80.7 | 63.2 |
| Accumulated Other Earnings | 64.3 | -17.65 | -71.56 | -97.86 | -211.2 | -145 | -94.94 | -87.65 | -72.18 | -71.61 | -96.58 | -25.22 | -33.54 | -56.23 | -18.46 | -22.41 | -13.57 | -24.37 | -16.75 | -1.34 | -3.35 | -3.99 | -2.88 | 0 | 0 | 0 | -1.9 | 0 | 0 |
| Common Stock | 12.84 | 12.71 | 12.79 | 12.76 | 12.74 | 12.74 | 12.35 | 12.35 | 12.35 | 12.34 | 12.33 | 12.3 | 12.11 | 12.09 | 12.05 | 12.01 | 11.89 | 11.89 | 11.88 | 11.64 | 11.55 | 11.27 | 11.15 | 11.05 | 10.92 | 7.88 | 7.6 | 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 |
| Additional Paid in Capital | 459.3 | 439.9 | 431.4 | 421 | 415.7 | 411.6 | 223.1 | 221.7 | 221.6 | 224 | 219.2 | 215.4 | 196.8 | 218 | 277.3 | 267.8 | 295.9 | 290.5 | 284.7 | 274.4 | 270.1 | 254.7 | 244.1 | 240.3 | 231.8 | 49.08 | 49.4 | 54.6 | 14.4 |
| Total Liabilities & Total Equity | 10,972 | 9,740 | 9,216 | 9,317 | 8,058 | 7,335 | 6,451 | 4,715 | 4,352 | 4,127 | 4,021 | 3,933 | 3,811 | 3,721 | 3,611 | 3,054 | 2,934 | 2,781 | 1,770 | 1,620 | 1,039 | 1,024 | 935.8 | 905.7 | 828 | 456.5 | 354.2 | 320.7 | 241.4 |
| Total Liabilities & Shareholders' Equity | 10,972 | 9,740 | 9,216 | 9,317 | 8,058 | 7,335 | 6,451 | 4,715 | 4,352 | 4,127 | 4,021 | 3,933 | 3,811 | 3,721 | 3,611 | 3,054 | 2,934 | 2,781 | 1,770 | 1,620 | 1,039 | 1,024 | 935.8 | 905.7 | 828 | 456.5 | 354.2 | 320.7 | 241.4 |
| Total Investments | 136.4 | 163 | 273.2 | 317.2 | 255.1 | 261.9 | 255.6 | 226.9 | 219.1 | 173.3 | 241.1 | 212.7 | 199.8 | 427.5 | 461.1 | 515.4 | 135.4 | 99.9 | 238.1 | 355.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 1,370 | 1,466 | 1,286 | 1,455 | 1,203 | 1,234 | 795.3 | 445.7 | 405.5 | 506.1 | 597.2 | 665.1 | 672.6 | 668.2 | 350.2 | 389.2 | 285.2 | 460.4 | 153.3 | 262.6 | 96.48 | 77.36 | 104.1 | 116.1 | 109 | 13.41 | 3.1 | 4.9 | 15.2 |
| Net Debt | 1,105 | 1,269 | 1,075 | 1,196 | 924.4 | 1,013 | 586.8 | 289.6 | 182.7 | 206.8 | 396.7 | 471.4 | 473.4 | 465.6 | 199.2 | 248.5 | 80.5 | 96.5 | 68.7 | 168.7 | 62.37 | 1.21 | 27.81 | 72.03 | 57.31 | -23.08 | -47 | -46.2 | 0.7 |