| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-27 | 2023-12-31 | 2023-02-24 | 2022-02-25 | 2021-03-01 | 2020-02-28 | 2019-02-28 | 2018-03-01 | 2017-02-28 | 2016-02-29 | 2015-03-02 | 2014-03-03 | 2013-03-08 | 2012-02-29 | 2011-02-28 | 2010-02-26 | 2009-03-02 | 2008-03-27 | 2006-12-31 | 2005-12-31 |
| Total Current Assets | 135,230 | 114,535 | 103,043 | 99,351 | 44,983 | 35,029 | 30,461 | 32,492 | 22,431 | 19,406 | 19,488 | 15,695 | 12,100 | 10,139 | 9,080 | 4,555 | 5,118 | 5,007 | 2,437 | 1,465 |
| Cash and Short Term Investments | 3,633 | 3,753 | 3,436 | 2,395 | 4,292 | 2,882 | 2,597 | 1,732 | 1,925 | 1,601 | 1,269 | 1,213 | 1,381 | 1,695 | 1,354 | 806.6 | 943.5 | 521.8 | 669.3 | 408.2 |
| Cash & Equivalents | 3,633 | 3,753 | 3,436 | 2,395 | 4,292 | 2,882 | 2,597 | 1,732 | 1,925 | 1,601 | 1,269 | 1,213 | 1,381 | 1,695 | 1,354 | 806.6 | 943.5 | 521.8 | 669.3 | 408.2 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 67,074 | 46,490 | 42,570 | 58,833 | 40,691 | 32,147 | 27,864 | 30,760 | 20,506 | 17,805 | 18,219 | 14,481 | 10,719 | 8,444 | 7,726 | 3,749 | 4,175 | 4,486 | 1,768 | 1,057 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 64,523 | 64,292 | 57,037 | 38,123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 150,142 | 128,251 | 115,143 | 109,113 | 95,679 | 71,676 | 60,547 | 61,162 | 54,673 | 48,734 | 43,385 | 37,871 | 33,200 | 30,404 | 28,500 | 26,606 | 28,357 | 34,542 | 32,081 | 24,292 |
| Total Non-Current Assets | 14,912 | 13,716 | 12,100 | 9,762 | 50,696 | 36,647 | 30,086 | 28,670 | 32,242 | 29,328 | 23,897 | 22,176 | 21,100 | 20,265 | 19,420 | 22,050 | 23,238 | 29,535 | 29,643 | 22,827 |
| Property, Plant and Equipment | 0 | 0 | 0 | 0 | 67 | 62 | 20 | 14 | 13 | 10 | 32 | 32.24 | 34.67 | 35.94 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets | 48 | 0 | 0 | 0 | 37 | 34 | 33 | 29 | 28 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 48 | 0 | 0 | 0 | 37 | 34 | 33 | 29 | 28 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 13,791 | 12,761 | 11,174 | 8,851 | 544 | 1,755 | 1,931 | 1,950 | 2,104 | 1,987 | 2,042 | 3,285 | 3,618 | -1,168 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 1,073 | 955 | 926 | 911 | 50,048 | 34,796 | 28,102 | 26,677 | 30,097 | 27,301 | 21,823 | 18,859 | 17,447 | 21,397 | 19,420 | 22,050 | 23,238 | 29,535 | 29,643 | 22,827 |
| Total Current Liabilities | 117,004 | 102,644 | 94,442 | 86,940 | 76,486 | 58,717 | 48,502 | 49,331 | 42,130 | 40,482 | 32,155 | 26,774 | 22,001 | 23,833 | 21,968 | 20,090 | 22,535 | 25,215 | 20,952 | 15,801 |
| Accounts Payable | 116,484 | 102,106 | 94,017 | 86,683 | 76,362 | 56,763 | 48,444 | 47,978 | 42,050 | 37,585 | 32,117 | 26,746 | 21,887 | 17,664 | 15,317 | 10,761 | 8,561 | 9,252 | 4,707 | 2,526 |
| Notes Payable/Short Term Debt | 14 | 17 | 18 | 27 | 118 | 1,925 | 17 | 1,331 | 74 | 2,894 | 34 | 24.64 | 110.4 | 6.54 | 187.4 | 320.8 | 208.1 | 1,416 | 1,297 | 707.3 |
| Tax Payables | 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 |
| Other Current Liabilities | 506 | 521 | 407 | 230 | 6 | 29 | 41 | 22 | 6 | 3 | 4 | 2.97 | 4.51 | 6,163 | 6,464 | 9,008 | 13,766 | 14,547 | 14,947 | 12,567 |
| Total Liabilities | 133,545 | 114,184 | 103,528 | 98,891 | 86,676 | 63,736 | 53,391 | 54,729 | 48,853 | 43,390 | 38,200 | 32,779 | 28,386 | 30,862 | 24,207 | 21,728 | 23,949 | 30,968 | 29,279 | 22,118 |
| Total Non-Current Liabilities | 16,541 | 11,540 | 9,086 | 11,951 | 10,190 | 5,019 | 4,889 | 5,398 | 6,723 | 2,908 | 6,045 | 6,005 | 6,385 | 7,029 | 2,239 | 1,638 | 1,413 | 5,753 | 8,327 | 6,317 |
| Total Long Term Debt | 16,248 | 11,347 | 8,940 | 11,769 | 9,838 | 1,909 | 4,037 | 1,316 | 4,293 | 2,894 | 3,199 | 2,564 | 1,839 | 101.4 | 294.6 | 205.8 | 443.1 | 460.5 | 300.6 | 164.7 |
| 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 |
| Deferred Revenue Non-Current | 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 |
| Other Long Term Liabilities | 293 | 193 | 146 | 182 | 352 | 3,110 | 852 | 4,082 | 2,430 | 14 | 2,846 | 3,441 | 4,546 | 6,927 | 1,944 | 1,433 | 970.4 | 5,293 | 8,026 | 6,152 |
| Total Equity | 16,597 | 14,067 | 11,615 | 10,222 | 9,003 | 7,940 | 7,156 | 6,433 | 5,820 | 5,344 | 5,185 | 5,092 | 4,813 | -457.7 | 4,293 | 4,877 | 4,408 | 3,574 | 2,802 | 2,174 |
| Non-Controlling Interest | 12,317 | 10,483 | 8,767 | 7,827 | 7,052 | 6,488 | 5,874 | 5,343 | 4,846 | 4,481 | 4,419 | 4,385 | 4,215 | 1.84 | 6,321 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 4,280 | 3,584 | 2,848 | 2,395 | 1,951 | 1,452 | 1,282 | 1,090 | 974 | 863 | 766 | 707.3 | 598.5 | -459.5 | -2,028 | 4,877 | 4,408 | 3,574 | 2,802 | 2,174 |
| Retained Earnings | 2,515 | 1,852 | 1,294 | 953 | 683 | 520 | 390 | 251 | 203 | 145 | 121 | 98.87 | 82.07 | -465.1 | -2,032 | 177.4 | 141.2 | 48.16 | 0 | 0 |
| Accumulated Other Earnings | -45 | 8 | -22 | 4 | 26 | 0 | -4 | 9 | -2 | 2 | 12 | 27.03 | 29.75 | 18.49 | 21.14 | 10.91 | 3.91 | 4.11 | 98.57 | 47.27 |
| Common Stock | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.548 | 0.478 | 0.46 | 0.429 | 0.478 | 0.453 | 0.433 | 2,802 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,809 | 1,723 | 1,575 | 1,437 | 1,241 | 931 | 895 | 829 | 772 | 715 | 632 | 580.8 | 486.2 | -13.31 | -17.67 | 4,688 | 4,262 | 3,521 | -98.57 | 2,127 |
| Total Liabilities & Total Equity | 150,142 | 128,251 | 115,143 | 109,113 | 95,679 | 71,676 | 60,547 | 61,162 | 54,673 | 48,734 | 43,385 | 37,871 | 33,200 | 30,404 | 28,500 | 26,606 | 28,357 | 34,542 | 32,081 | 24,292 |
| Total Liabilities & Shareholders' Equity | 150,142 | 128,251 | 115,143 | 109,113 | 95,679 | 71,676 | 60,547 | 61,162 | 54,673 | 48,734 | 43,385 | 37,871 | 33,200 | 30,404 | 28,500 | 26,606 | 28,357 | 34,542 | 32,081 | 24,292 |
| Total Investments | 13,791 | 12,761 | 11,174 | 8,851 | 544 | 1,755 | 1,931 | 1,950 | 2,104 | 1,987 | 2,042 | 3,285 | 3,618 | -1,168 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 16,262 | 11,364 | 8,958 | 11,796 | 9,956 | 3,834 | 4,054 | 2,647 | 4,367 | 5,788 | 3,233 | 2,588 | 1,950 | 107.9 | 482 | 526.6 | 651.2 | 1,876 | 1,598 | 872 |
| Net Debt | 12,629 | 7,611 | 5,522 | 9,401 | 5,664 | 952 | 1,457 | 915 | 2,442 | 4,187 | 1,964 | 1,375 | 569.1 | -1,588 | -872.2 | -280 | -292.3 | 1,354 | 928.2 | 463.7 |