| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-26 | 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 |
| Total Current Assets | 158 | 151.7 | 273.6 | 486.5 | 845.8 | 321.8 | 710 | 465.5 | 250.7 | 128.8 | 126.1 | 104.7 | 61.24 | 70.74 | 155.8 | 146.7 | 301.7 | 259.6 | 411.1 | 404.2 | 476.5 | 304.8 | 261 | 139.4 | 122.1 |
| Cash and Short Term Investments | 126.2 | 116.1 | 135.1 | 402.5 | 831.3 | 298.7 | 658.2 | 69.02 | 246.2 | 119.2 | 116.2 | 95.52 | 51.07 | 57.13 | 85.42 | 141.5 | 177.4 | 144.4 | 291.7 | 182.9 | 348.2 | 168.4 | 149.4 | 70.33 | 61.47 |
| Cash & Equivalents | 126.2 | 116.1 | 135.1 | 402.5 | 831.3 | 298.7 | 658.2 | 69.02 | 246.2 | 119.2 | 116.2 | 95.52 | 51.07 | 57.13 | 85.42 | 141.5 | 177.4 | 144.4 | 291.7 | 182.9 | 348.2 | 168.4 | 149.4 | 70.33 | 61.47 |
| 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 |
| Receivables | 18.88 | 12.76 | 82.65 | 12.21 | 6.75 | 7.81 | 4.32 | 2.31 | 1.07 | 7.02 | 2.25 | 2.49 | 8.9 | 12.91 | 9.98 | 3.68 | 43.57 | 41.19 | 53.24 | 59.77 | 75.67 | 66.42 | 111.6 | 69.06 | 60.66 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.54 | 0 | 0 | 0 | 0 | 0 | 0 | 4.76 | 0 | 50.43 | 49.56 | 66.15 | 57.41 | 51.87 | 49.53 | 0 | 0 | 0 |
| Other Current Assets | 12.95 | 22.81 | 55.86 | 71.81 | 7.82 | 15.35 | 47.43 | 391.6 | 3.38 | 2.67 | 7.59 | 6.66 | 1.27 | 0.698 | 55.61 | 1.53 | 30.27 | 24.44 | -0.003 | 104.1 | 0.736 | 20.41 | 0 | 0 | 0 |
| Total Assets | 9,620 | 9,066 | 9,280 | 8,567 | 6,747 | 4,804 | 4,189 | 3,206 | 2,912 | 2,732 | 2,448 | 2,469 | 1,218 | 1,250 | 1,945 | 2,008 | 3,141 | 2,871 | 3,290 | 3,335 | 3,654 | 3,413 | 3,649 | 2,635 | 2,340 |
| Total Non-Current Assets | 9,462 | 8,915 | 9,007 | 8,080 | 5,902 | 4,482 | 3,479 | 2,741 | 2,661 | 2,603 | 2,322 | 2,364 | 1,157 | 1,180 | 1,789 | 1,862 | 2,839 | 2,612 | 2,879 | 2,930 | 3,178 | 3,108 | 2,213 | 1,711 | 1,600 |
| Property, Plant and Equipment | 3.91 | 3.15 | 4.04 | 2.49 | 5,821 | 4,431 | 0.771 | 0.951 | 0.775 | 1.2 | 1.75 | 1.94 | 1.84 | 0.036 | 1,680 | 1,456 | 2,612 | 2,340 | 2,660 | 2,697 | 2,796 | 2,720 | 2,172 | 1,694 | 1,583 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | -34.4 | 5.74 | 6.4 | -0.09 | -0.843 | -0.678 | 12.88 | 0 | 33.36 | 0 | 0 | 108.8 | 128.1 | 127.6 | 289.6 | 306.2 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.31 | 1.07 | 0 | 0 | 0 | 8.9 | 0 | 24.76 | 0 | 0 | 108.8 | 128.1 | 127.6 | 289.6 | 306.2 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 28.68 | 0 | 34.4 | 2,734 | -6.4 | 0.09 | 0.843 | 0.678 | 1,136 | 0 | 38.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0.668 | 0.639 | 0.629 | 4.45 | 0 | 0 | 5.3 | 5.74 | 6.4 | 7.78 | 7.21 | 8.17 | 3.92 | 1.3 | 3.6 | 10.31 | 75.65 | 58.1 | 60.66 | 71.24 | 53.35 | 55.53 | 41.02 | 17.02 | 16.77 |
| Other Long Term Assets | 9,457 | 8,911 | 9,002 | 8,073 | 51.84 | 51.06 | 3,473 | -5.08 | 2,654 | 2,594 | 2,313 | 2,354 | 2.17 | 1,178 | 32.88 | 395.9 | 151.4 | 104.9 | 29.76 | 34.9 | 38.71 | 26.23 | 0 | 0 | 0 |
| Total Current Liabilities | 147 | 384.5 | 619.3 | 164.4 | 373.9 | 85.09 | 84.63 | 115.7 | 58.47 | 103.2 | 128.9 | 106.8 | 45.21 | 38.87 | 116.8 | 39.58 | 488.9 | 254.5 | 309.3 | 338 | 309.8 | 203.7 | 191.3 | 167.6 | 109.5 |
| Accounts Payable | 13.54 | 11.4 | 11.2 | 7.98 | 3.85 | 6.84 | 5.35 | 5.68 | 5.66 | 4.6 | 4.61 | 5.83 | 5.56 | 4.54 | 6.81 | 22.17 | 147.8 | 139.1 | 183.3 | 192.9 | 202.7 | 166.6 | 191.3 | 167.6 | 109.5 |
| Notes Payable/Short Term Debt | 0.945 | 244.9 | 451.8 | 0.505 | 267.7 | 0.619 | 0 | 32.55 | 0 | 40.25 | 63.48 | 53.18 | 0 | 0 | 15.33 | 0.23 | 265.3 | 49.87 | 108 | 75.34 | 54.79 | 84.69 | 0 | 0 | 0 |
| Tax Payables | 18.99 | 15.81 | 17.38 | 29.94 | 0 | 0 | 19.52 | 16.27 | 11.29 | 7.82 | 14.42 | 6.65 | 12.9 | 20.77 | 24.29 | 11.21 | 12.62 | 0 | 0 | 0 | 0 | 0 | 1.42 | 3.47 | 1 |
| Deferred Revenue | 18.68 | 17.81 | 17.36 | 12.1 | 0 | 0 | 4.29 | 3.96 | 5.49 | 7.06 | 5.3 | 5.19 | 5.84 | 3.61 | 6.38 | 5.49 | 11.4 | 6.13 | 9.69 | 15.4 | 35.38 | 25.07 | 0 | 0 | 0 |
| Other Current Liabilities | 94.87 | 94.57 | 121.6 | 113.8 | 102.4 | 77.63 | 55.47 | 57.28 | 36.03 | 43.44 | 41.07 | 35.94 | 20.91 | 9.96 | 63.96 | 0.48 | 51.78 | 59.39 | 8.24 | 54.32 | 16.84 | -72.68 | -1.42 | -3.47 | -1 |
| Total Liabilities | 3,883 | 3,783 | 3,800 | 3,245 | 2,825 | 1,656 | 1,692 | 1,069 | 961.9 | 873 | 811.5 | 792.1 | 341.2 | 337.5 | 452 | 344.1 | 1,128 | 997.6 | 1,125 | 1,256 | 1,329 | 930.1 | 922.7 | 545.7 | 385.6 |
| Total Non-Current Liabilities | 3,736 | 3,398 | 3,181 | 3,081 | 2,451 | 1,571 | 1,607 | 952.8 | 903.4 | 769.9 | 682.6 | 685.3 | 296 | 298.6 | 335.3 | 304.5 | 638.8 | 743.1 | 815.4 | 918.4 | 1,020 | 726.4 | 622.4 | 371.1 | 274.1 |
| Total Long Term Debt | 3,112 | 2,854 | 2,617 | 2,457 | 2,059 | 1,250 | 1,198 | 647.3 | 646.8 | 523.8 | 512.3 | 503.9 | 263.6 | 421.2 | 264.4 | 264.9 | 462.5 | 574.4 | 632.1 | 672.1 | 785.5 | 437.4 | 297.7 | 147.4 | 127.4 |
| Deferred Tax Liabilities Non-Current | 591.9 | 535.6 | 557.4 | 604.7 | 0 | 0 | 304 | 244.1 | 238.3 | 208 | 155.7 | 166.6 | 27.63 | 30.34 | 66.56 | 39.61 | 130.5 | 143 | 164.9 | 173 | 204.1 | 213 | 305.2 | 210.9 | 141.2 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 4.29 | 3.96 | 10.64 | 32.85 | 10.37 | 11 | 4.78 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.56 | 12.78 | 5.49 |
| Capital Lease Obligations | 34.39 | 33.18 | 33.72 | 32.15 | 33.77 | 33.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158 | 0 | 0 | 0 | 0 | 0 | -28.74 | 17.01 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -2.09 | -24.75 | -27.33 | -13.53 | 359.1 | 287.9 | 100.5 | 57.5 | 7.78 | 5.29 | 4.27 | 3.78 | 0 | -314.9 | 4.34 | 0 | 45.87 | 25.68 | 18.37 | 102.1 | 12.86 | 76.01 | 0 | 0 | 0 |
| Total Equity | 5,737 | 5,284 | 5,480 | 5,322 | 3,922 | 3,148 | 2,497 | 2,138 | 1,950 | 1,859 | 1,636 | 1,677 | 878 | 912.8 | 1,493 | 1,664 | 2,013 | 1,874 | 2,165 | 2,078 | 2,325 | 2,483 | 2,727 | 2,090 | 1,954 |
| Non-Controlling Interest | 8.39 | 6.69 | 4.97 | 2.88 | 2.13 | 1.97 | 1.47 | 1.25 | 1.53 | 9.76 | 6.26 | 5.28 | 1.04 | 0 | 0 | 0 | 46.24 | 154.9 | 209.9 | 236.8 | 305 | 366.7 | 471.8 | 225.3 | 177.9 |
| Total Stockholders' Equity | 5,728 | 5,277 | 5,475 | 5,319 | 3,920 | 3,146 | 2,496 | 2,137 | 1,948 | 1,849 | 1,630 | 1,671 | 877 | 912.8 | 1,493 | 1,664 | 1,967 | 1,719 | 1,955 | 1,841 | 2,020 | 2,116 | 2,255 | 1,864 | 1,776 |
| Retained Earnings | 1,787 | 1,635 | 1,702 | 1,749 | 631.6 | 367.2 | 124.5 | -160.7 | -395.3 | -557.1 | -642.1 | -608.7 | -898.5 | -863.5 | -266.6 | -200.2 | -109.1 | -57.87 | -80.56 | -115.6 | -96.09 | -64.17 | 0 | 0 | 0 |
| Accumulated Other Earnings | 649.3 | 306.4 | 413.5 | 71.95 | 95.9 | 116.2 | 211.5 | 118.6 | 153.7 | 220.5 | 86.46 | 97.06 | -404.8 | 164.5 | 176 | 207.5 | 186.2 | 239.6 | 194 | 124.2 | 225.6 | 143.7 | 0 | 0 | 0 |
| Common Stock | 3,292 | 3,331 | 3,348 | 3,444 | 3,139 | 2,608 | 2,064 | 2,118 | 2,128 | 2,124 | 2,124 | 2,121 | 2,117 | 1,553 | 1,524 | 1,596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 124.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 0 | 5.25 | 11.6 | 53.33 | 53.33 | 54.65 | 95.79 | 60.27 | 61.42 | 61.42 | 61.42 | 61.42 | 63.17 | 62.22 | 58.34 | 61.33 | 69.44 | 1,531 | 1,838 | 1,844 | 1,884 | 2,037 | 2,255 | 1,864 | 1,776 |
| Total Liabilities & Total Equity | 9,620 | 9,066 | 9,280 | 8,567 | 6,747 | 4,804 | 4,189 | 3,206 | 2,912 | 2,732 | 2,448 | 2,469 | 1,218 | 1,250 | 1,945 | 2,008 | 3,141 | 2,871 | 3,290 | 3,335 | 3,654 | 3,413 | 3,649 | 2,635 | 2,340 |
| Total Liabilities & Shareholders' Equity | 9,620 | 9,066 | 9,280 | 8,567 | 6,747 | 4,804 | 4,189 | 3,206 | 2,912 | 2,732 | 2,448 | 2,469 | 1,218 | 1,250 | 1,945 | 2,008 | 3,141 | 2,871 | 3,290 | 3,335 | 3,654 | 3,413 | 3,649 | 2,635 | 2,340 |
| Total Investments | 0 | 0 | 0 | 0 | 28.68 | 0 | 34.4 | 2,734 | -6.4 | 0.09 | 0.843 | 0.678 | 1,136 | 0 | 38.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 3,113 | 3,099 | 3,069 | 2,458 | 2,326 | 1,250 | 1,198 | 679.9 | 646.8 | 564 | 575.8 | 557.1 | 263.6 | 264.3 | 279.7 | 265.1 | 727.7 | 646.1 | 740.1 | 810.2 | 870.2 | 522.1 | 297.7 | 147.4 | 127.4 |
| Net Debt | 2,987 | 2,983 | 2,934 | 2,055 | 1,495 | 951.7 | 540.2 | 610.8 | 400.6 | 444.9 | 459.5 | 461.6 | 212.5 | 207.1 | 194.3 | 123.6 | 550.3 | 501.7 | 448.4 | 627.3 | 521.9 | 353.7 | 148.3 | 77.12 | 65.94 |