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 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
1990 12-31 |
1989 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-02-24 | 2024-02-29 | 2023-03-01 | 2022-03-01 | 2021-03-01 | 2020-02-28 | 2019-02-27 | 2018-03-01 | 2017-03-01 | 2016-02-29 | 2015-02-27 | 2014-03-14 | 2013-03-15 | 2012-03-15 | 2011-03-16 | 2010-03-16 | 2009-03-16 | 2008-03-17 | 2007-03-16 | 2006-03-16 | 2005-03-16 | 2004-03-15 | 2003-03-28 | 2002-04-01 | 2001-04-02 | 2000-03-24 | 1999-03-31 | 1998-03-27 | 1997-03-24 | 1996-03-22 | 1995-03-24 | 1994-03-22 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 |
Total Current Assets | 1,865 | 2,274 | 2,310 | 3,043 | 2,558 | 2,134 | 1,359 | 1,230 | 875.8 | 817.9 | 736.8 | 720.9 | 672.2 | 665.9 | 134.7 | 171.6 | 147 | 183 | 125.6 | 98.86 | 96.62 | 102.1 | 108.6 | 84.64 | 66.58 | 71.9 | 47.3 | 51.6 | 43.9 | 75.3 | 52 | 32.6 | 61.1 | 55.8 | 50.4 | 69.5 |
Cash and Short Term Investments | 1,773 | 2,176 | 2,225 | 2,986 | 2,504 | 2,085 | 1,318 | 1,190 | 849.2 | 792.9 | 715.7 | 700.7 | 653.2 | 644.7 | 116.1 | 150.8 | 123.1 | 159.6 | 101.2 | 79.17 | 79.3 | 85.25 | 91.21 | 72.61 | 53.45 | 60.6 | 36.5 | 42.6 | 35.3 | 69.1 | 46.4 | 26.9 | 55.2 | 48.8 | 43.8 | 62.9 |
Cash & Equivalents | 386.5 | 548.7 | 248.7 | 641.3 | 585.2 | 295.5 | 176.2 | 189.9 | 152.4 | 134.5 | 166.1 | 164.5 | 139.9 | 126.2 | 116.1 | 150.8 | 123.1 | 159.6 | 101.2 | 79.17 | 79.3 | 85.25 | 91.21 | 72.61 | 53.45 | 60.6 | 36.5 | 42.6 | 35.3 | 69.1 | 46.4 | 26.9 | 55.2 | 48.8 | 43.8 | 62.9 |
Short Term Investments | 1,386 | 1,627 | 1,977 | 2,345 | 1,919 | 1,790 | 1,142 | 999.9 | 696.9 | 658.4 | 549.5 | 536.2 | 513.3 | 518.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Receivables | 91.83 | 97.66 | 85.07 | 57.19 | 53.95 | 48.9 | 40.88 | 39.66 | 26.5 | 25 | 21.09 | 20.22 | 18.96 | 21.28 | 18.67 | 20.82 | 23.98 | 23.4 | 24.34 | 19.69 | 17.32 | 16.84 | 17.35 | 12.02 | 13.13 | 11.3 | 10.8 | 9 | 8.6 | 6.2 | 5.6 | 5.7 | 5.9 | 7 | 6.6 | 6.6 |
Inventory | 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 | 0 | 0 | 0 | 0 |
Other Current Assets | 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 | 0 | 0 | 0 | 0 |
Total Assets | 18,312 | 18,406 | 17,938 | 15,453 | 14,067 | 12,457 | 9,885 | 9,367 | 7,212 | 6,761 | 5,824 | 5,437 | 4,305 | 4,173 | 4,170 | 4,481 | 4,784 | 3,782 | 3,555 | 3,237 | 3,192 | 3,077 | 2,679 | 1,787 | 1,621 | 1,474 | 1,362 | 1,020 | 968 | 707.9 | 644.6 | 626.1 | 616.9 | 596.6 | 541.1 | 522.8 |
Total Non-Current Assets | 16,447 | 16,132 | 15,692 | 12,410 | 11,509 | 10,323 | 8,525 | 8,138 | 6,336 | 5,943 | 5,087 | 4,716 | 3,633 | 3,507 | 4,036 | 4,309 | 4,637 | 3,599 | 3,429 | 3,138 | 3,095 | 2,975 | 2,570 | 1,702 | 1,554 | 1,402 | 1,315 | 968.5 | 924.1 | 632.6 | 592.6 | 593.5 | 555.8 | 540.8 | 490.7 | 453.3 |
Property, Plant and Equipment | 129.7 | 133.9 | 117.1 | 105.7 | 111.1 | 113.1 | 93.42 | 95.85 | 94.43 | 97.65 | 77.69 | 74.45 | 52.75 | 51.01 | 52.45 | 55.8 | 59.64 | 44.45 | 42.39 | 39.42 | 38.25 | 39.64 | 38.65 | 27.68 | 23.87 | 20.1 | 19 | 15.4 | 15.3 | 10.5 | 9.5 | 9.4 | 7.6 | 7 | 5.9 | 6 |
Goodwill and Intangible Assets | 731.8 | 739.1 | 747.8 | 570.9 | 572.9 | 578.9 | 469.8 | 476.5 | 258.9 | 259.8 | 218.8 | 202.8 | 149.5 | 150.5 | 154 | 158.7 | 166 | 135.9 | 138.6 | 138.8 | 141.3 | 142.7 | 107.2 | 32.18 | 21.05 | 2.9 | 3.1 | 1.6 | 1.7 | 1.8 | 2 | 2.1 | 2.2 | 2.4 | 0.9 | 0.9 |
Goodwill | 712 | 712 | 712 | 545.4 | 543.9 | 543.9 | 445.4 | 445.4 | 244 | 243.1 | 202.7 | 188.9 | 141.4 | 141.4 | 141.4 | 141.4 | 143.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 19.83 | 27.1 | 35.84 | 25.48 | 28.98 | 34.96 | 24.43 | 31.15 | 14.87 | 16.64 | 16.03 | 13.82 | 8.15 | 9.11 | 12.66 | 17.38 | 22.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 14,754 | 14,484 | 14,077 | 11,237 | 10,344 | 9,194 | 7,639 | 7,242 | 5,684 | 5,259 | 4,498 | 4,128 | 3,214 | 3,085 | 3,601 | 3,749 | 4,159 | 3,304 | 3,137 | 2,871 | 2,830 | 2,688 | 2,346 | 1,585 | 1,471 | 1,333 | 1,233 | 944.4 | 900.7 | 616 | 573.7 | 578.3 | 542.3 | 528.8 | 481.1 | 444.3 |
Deferred Tax Assets | 92.39 | 99.88 | 111.2 | 35.64 | 12.34 | 12.16 | 23.67 | 23.98 | 39.38 | 46.98 | 41.96 | 56.61 | 30.87 | 36.42 | 45.62 | 64.39 | 26.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Assets | 738.7 | 675.2 | 638.8 | 460.5 | 468.5 | 424.7 | 299.5 | 300.1 | 259.3 | 279.5 | 250.8 | 254.8 | 185.9 | 184.5 | 183.1 | 281.6 | 226.1 | 115.3 | 111.6 | 88.56 | 85.1 | 104.5 | 78.71 | 57.77 | 38.46 | 46.3 | 60 | 7.1 | 6.4 | 4.3 | 7.4 | 3.7 | 3.7 | 2.6 | 2.8 | 2.1 |
Total Current Liabilities | 14,780 | 14,998 | 14,729 | 12,917 | 11,542 | 10,090 | 7,978 | 7,458 | 5,826 | 5,498 | 4,784 | 4,508 | 3,509 | 3,294 | 3,383 | 3,668 | 3,850 | 2,852 | 2,859 | 2,388 | 2,413 | 2,367 | 2,124 | 1,427 | 1,295 | 1,152 | 1,157 | 870.6 | 848.7 | 623.1 | 570.4 | 554.4 | 550.6 | 533.9 | 485.9 | 470.6 |
Accounts Payable | 16.1 | 18.91 | 7.53 | 2.76 | 3.29 | 6.75 | 5.61 | 4.39 | 3.11 | 3.09 | 3.2 | 1.77 | 1.84 | 2.92 | 4.26 | 5.71 | 8.84 | 8.32 | 9.33 | 5.87 | 4.41 | 4.68 | 6.02 | 5.49 | 6.33 | 4.6 | 4.1 | 0 | 0 | 0 | 1.3 | 1.2 | 1.5 | 0 | 0 | 0 |
Notes Payable/Short Term Debt | 242.1 | 157.3 | 339 | 181.6 | 177.1 | 242.9 | 217.5 | 280.7 | 266.8 | 205 | 139.9 | 274.3 | 160.7 | 156.3 | 109.9 | 125.7 | 122.3 | 0 | 98.9 | 0 | 0 | 0 | 81.59 | 0 | 0 | 0 | 66.6 | 26.8 | 54.2 | 35 | 39.2 | 46.9 | 37.1 | 49.1 | 56.2 | 63 |
Tax Payables | 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 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 14,522 | 14,821 | 14,383 | 12,733 | 11,362 | 9,840 | 7,755 | 7,173 | 5,556 | 5,290 | 4,641 | 4,231 | 3,346 | 3,135 | 3,269 | 3,537 | 3,719 | 2,844 | 2,751 | 2,383 | 2,408 | 2,362 | 2,037 | 1,421 | 1,288 | 1,147 | 1,086 | 843.8 | 794.5 | 588.1 | 529.9 | 506.3 | 512 | 484.8 | 429.7 | 407.6 |
Total Liabilities | 16,007 | 16,158 | 15,904 | 13,541 | 12,192 | 10,671 | 8,476 | 8,064 | 6,310 | 5,910 | 5,097 | 4,802 | 3,753 | 3,659 | 3,716 | 4,017 | 4,388 | 3,442 | 3,228 | 2,924 | 2,877 | 2,773 | 2,418 | 1,608 | 1,465 | 1,348 | 1,209 | 898.1 | 855.3 | 627.4 | 573.6 | 557.3 | 553 | 538.1 | 489.8 | 474.6 |
Total Non-Current Liabilities | 1,227 | 1,161 | 1,238 | 623.7 | 649.6 | 581.2 | 498.7 | 606.4 | 483.5 | 412.7 | 313.5 | 294.8 | 243.7 | 364.7 | 333.4 | 349.2 | 538.3 | 589.7 | 368.8 | 535.2 | 464.5 | 406.1 | 293.3 | 181.2 | 170.4 | 195.9 | 51.9 | 27.5 | 6.6 | 4.3 | 3.2 | 2.9 | 2.4 | 4.2 | 3.9 | 4 |
Total Long Term Debt | 916.1 | 871.5 | 975 | 452.7 | 507.8 | 489.8 | 453.4 | 553.7 | 427.4 | 363.5 | 272.1 | 248.9 | 206.4 | 333.1 | 309.1 | 324.5 | 496 | 568.8 | 341.9 | 508.2 | 440.9 | 383.2 | 275.3 | 174.4 | 163.6 | 189.9 | 47.1 | 20.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 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 | 0 | 0 | 0 | 0 |
Other Long Term Liabilities | 311.1 | 289 | 263.2 | 171 | 141.8 | 91.4 | 45.3 | 52.71 | 56.15 | 49.21 | 41.41 | 45.84 | 37.27 | 31.66 | 24.3 | 24.69 | 42.24 | 20.93 | 26.92 | 27 | 23.61 | 22.9 | 17.92 | 6.76 | 6.79 | 6 | 4.8 | 6.8 | 6.6 | 4.3 | 3.2 | 2.9 | 2.4 | 4.2 | 3.9 | 4 |
Total Equity | 2,305 | 2,248 | 2,035 | 1,913 | 1,876 | 1,786 | 1,408 | 1,303 | 901.7 | 850.5 | 726.8 | 634.9 | 552.2 | 514.5 | 453.8 | 463.8 | 395.9 | 339.9 | 327.3 | 313.4 | 314.6 | 304 | 261.1 | 179.1 | 156.1 | 126.3 | 153.9 | 122 | 112.7 | 80.5 | 71 | 68.8 | 63.9 | 58.5 | 51.3 | 48.2 |
Non-Controlling Interest | 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 | 0 | 0 | 0 | 0 |
Total Stockholders' Equity | 2,305 | 2,248 | 2,035 | 1,913 | 1,876 | 1,786 | 1,408 | 1,303 | 901.7 | 850.5 | 726.8 | 634.9 | 552.2 | 514.5 | 453.8 | 463.8 | 395.9 | 339.9 | 327.3 | 313.4 | 314.6 | 304 | 261.1 | 179.1 | 156.1 | 126.3 | 153.9 | 122 | 112.7 | 80.5 | 71 | 68.8 | 63.9 | 58.5 | 51.3 | 48.2 |
Retained Earnings | 1,273 | 1,155 | 1,013 | 864.8 | 788.6 | 696.5 | 583.3 | 465.2 | 401 | 342.1 | 292.4 | 242.9 | 206.4 | 168.7 | 160.3 | 150.9 | 206.5 | 202.8 | 188 | 174.7 | 161.5 | 149.1 | 138.1 | 124.3 | 113.2 | 103.6 | 118.9 | 95.4 | 88 | 62.8 | 56.9 | 51.3 | 45.8 | 40.9 | 36.7 | 33 |
Accumulated Other Earnings | -188.7 | -176 | -239.2 | 55.11 | 74.84 | 27.87 | -21.42 | -2.91 | -13.58 | -1.36 | -1.63 | -6.41 | -5.5 | -3.6 | -10.16 | -8.83 | -15.66 | -2.87 | -9.4 | -9.3 | -0.04 | 2.25 | 4.48 | 2.6 | -0.297 | -4.2 | 2.2 | 1.5 | 1 | 1.2 | -2.5 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 7.25 | 7.43 | 7.4 | 6.68 | 6.74 | 6.92 | 6.17 | 6.14 | 5.11 | 5.08 | 4.71 | 4.49 | 3.59 | 3.57 | 3.2 | 2.65 | 2.65 | 2.25 | 2.31 | 2.3 | 2.32 | 2.31 | 2.04 | 1.58 | 1.45 | 1.4 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Preferred Stock | 25.12 | 25.12 | 25.12 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 90.91 | 90.91 | 68 | 112.5 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Additional Paid in Capital | 1,189 | 1,237 | 1,229 | 985.8 | 1,005 | 1,055 | 840.1 | 834.9 | 509 | 504.5 | 431.2 | 393.8 | 256.8 | 254.9 | 232.5 | 206.6 | 202.3 | 137.8 | 146.5 | 145.7 | 150.9 | 150.3 | 116.5 | 50.64 | 41.66 | 25.5 | 31.3 | 25.1 | 23.7 | 16.5 | 16.6 | 17.5 | 18.1 | 17.6 | 14.6 | 15.2 |
Total Liabilities & Total Equity | 18,312 | 18,406 | 17,938 | 15,453 | 14,067 | 12,457 | 9,885 | 9,367 | 7,212 | 6,761 | 5,824 | 5,437 | 4,305 | 4,173 | 4,170 | 4,481 | 4,784 | 3,782 | 3,555 | 3,237 | 3,192 | 3,077 | 2,679 | 1,787 | 1,621 | 1,474 | 1,362 | 1,020 | 968 | 707.9 | 644.6 | 626.1 | 616.9 | 596.6 | 541.1 | 522.8 |
Total Liabilities & Shareholders' Equity | 18,312 | 18,406 | 17,938 | 15,453 | 14,067 | 12,457 | 9,885 | 9,367 | 7,212 | 6,761 | 5,824 | 5,437 | 4,305 | 4,173 | 4,170 | 4,481 | 4,784 | 3,782 | 3,555 | 3,237 | 3,192 | 3,077 | 2,679 | 1,787 | 1,621 | 1,474 | 1,362 | 1,020 | 968 | 707.9 | 644.6 | 626.1 | 616.9 | 596.6 | 541.1 | 522.8 |
Total Investments | 16,141 | 16,111 | 16,053 | 13,582 | 12,263 | 10,984 | 8,781 | 8,241 | 6,381 | 5,918 | 5,048 | 4,664 | 3,727 | 3,603 | 3,601 | 3,749 | 4,159 | 3,304 | 3,137 | 2,871 | 2,830 | 2,688 | 2,346 | 1,585 | 1,471 | 1,333 | 1,233 | 944.4 | 900.7 | 616 | 573.7 | 578.3 | 542.3 | 528.8 | 481.1 | 444.3 |
Total Debt | 1,158 | 1,029 | 1,314 | 634.2 | 684.9 | 732.7 | 671 | 834.4 | 694.2 | 568.5 | 412 | 523.3 | 367.1 | 489.4 | 419 | 450.2 | 618.4 | 568.8 | 440.8 | 508.2 | 440.9 | 383.2 | 356.9 | 174.4 | 163.6 | 189.9 | 113.7 | 47.5 | 54.2 | 35 | 39.2 | 46.9 | 37.1 | 49.1 | 56.2 | 63 |
Net Debt | 771.7 | 480 | 1,065 | -7.05 | 99.71 | 437.2 | 494.8 | 644.5 | 541.8 | 434.1 | 245.9 | 358.8 | 227.2 | 363.2 | 302.9 | 299.4 | 495.3 | 409.2 | 339.5 | 429.1 | 361.6 | 297.9 | 265.7 | 101.8 | 110.1 | 129.3 | 77.2 | 4.9 | 18.9 | -34.1 | -7.2 | 20 | -18.1 | 0.3 | 12.4 | 0.1 |