| 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 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-03 | 2025-01-31 | 2024-01-31 | 2023-02-10 | 2022-02-03 | 2021-02-10 | 2020-02-07 | 2019-02-04 | 2018-02-02 | 2017-02-06 | 2016-02-02 | 2015-02-06 | 2014-02-03 | 2013-02-04 | 2012-02-06 | 2011-02-01 | 2010-01-29 | 2009-02-06 | 2008-02-14 | 2007-02-15 | 2006-03-15 | 2005-03-16 | 2004-03-12 | 2003-03-28 | 2002-04-01 | 2001-03-30 | 1999-12-31 | 1998-12-31 |
| Total Current Assets | 9,780 | 7,111 | 7,888 | 6,253 | 5,845 | 6,626 | 4,663 | 4,333 | 4,687 | 5,450 | 3,910 | 2,994 | 1,932 | 1,893 | 2,582 | 2,024 | 1,435 | 703.9 | 609.6 | 374.5 | 208.7 | 176.7 | 151.9 | 78.62 | 89.22 | 103.7 | 31.75 | 0 |
| Cash and Short Term Investments | 5,935 | 4,013 | 5,223 | 4,118 | 4,231 | 5,172 | 3,222 | 3,063 | 3,846 | 4,838 | 3,348 | 2,497 | 1,404 | 1,324 | 2,172 | 1,609 | 1,172 | 451.4 | 427.5 | 239.7 | 129.2 | 132 | 112.9 | 50.84 | 66.66 | 89.44 | 26.26 | 0 |
| Cash & Equivalents | 3,368 | 2,027 | 2,750 | 1,581 | 1,291 | 1,623 | 1,168 | 857.9 | 3,846 | 4,838 | 3,348 | 2,497 | 782.1 | 553.7 | 2,172 | 1,609 | 1,172 | 194.6 | 122.8 | 34.39 | 5.51 | 5.77 | 11.34 | 17.61 | 10.49 | 22.66 | 4.11 | 0 |
| Short Term Investments | 2,567 | 1,986 | 2,473 | 2,541 | 2,940 | 3,549 | 2,054 | 2,205 | 0 | 0 | 0 | 0 | 621.4 | 770.7 | 0 | 0 | 0 | 256.7 | 304.6 | 205.4 | 123.7 | 126.3 | 101.6 | 33.23 | 56.17 | 66.78 | 22.15 | 0 |
| Receivables | 1,628 | 1,357 | 1,268 | 1,073 | 893 | 726.6 | 708.3 | 682.3 | 507.9 | 430.2 | 394.3 | 315.1 | 301.4 | 370.3 | 297.9 | 246.8 | 205.4 | 170.1 | 130.4 | 94.68 | 52.85 | 35.44 | 26.82 | 16.89 | 13.25 | 6.44 | 2.04 | 0 |
| Inventory | 1,840 | 1,487 | 1,221 | 893.2 | 587.1 | 601.5 | 595.5 | 409 | 241.2 | 182.3 | 167.9 | 181.7 | 179.6 | 121.5 | 112.1 | 86.8 | 57.6 | 63.46 | 32.42 | 24.3 | 15.17 | 5.97 | 8.79 | 8.74 | 6.18 | 6.08 | 2.86 | 0 |
| Other Current Assets | 376.4 | 253.7 | 176.7 | 168.6 | 133.9 | 126.3 | 137.1 | 178.8 | 91.3 | 0 | 0 | 0 | 47.9 | 76.6 | 0 | 81.8 | 0 | 18.95 | 19.34 | 15.73 | 11.45 | 3.24 | 3.39 | 2.16 | 3.13 | 1.71 | 0.581 | 0 |
| Total Assets | 20,631 | 18,839 | 15,442 | 12,974 | 13,555 | 11,169 | 9,733 | 7,847 | 5,758 | 6,487 | 4,907 | 3,959 | 3,950 | 4,059 | 3,063 | 2,390 | 1,810 | 1,475 | 1,040 | 671.8 | 501.6 | 354.2 | 315 | 91.58 | 100.4 | 112.4 | 34.45 | 28.17 |
| Total Non-Current Assets | 10,852 | 11,728 | 7,554 | 6,721 | 7,710 | 4,543 | 5,071 | 3,514 | 1,071 | 1,036 | 997.3 | 965.6 | 2,018 | 2,060 | 481.3 | 366.1 | 374.8 | 770.7 | 430.4 | 297.3 | 292.9 | 177.5 | 163 | 12.96 | 11.14 | 8.76 | 2.71 | 0 |
| Property, Plant and Equipment | 5,342 | 4,783 | 3,538 | 2,374 | 1,876 | 1,577 | 1,273 | 812 | 613.1 | 458.4 | 432.1 | 387.4 | 309.9 | 241.8 | 197.2 | 159.8 | 125.7 | 117 | 68.09 | 59.94 | 52.23 | 27.07 | 10.29 | 10.39 | 7.83 | 4.67 | 2.71 | 0 |
| Goodwill and Intangible Assets | 381.4 | 370.5 | 387.8 | 398.3 | 414.1 | 414.1 | 419.3 | 307.3 | 227.1 | 232.6 | 250.8 | 272.1 | 231.5 | 221.7 | 187.9 | 183 | 166.9 | 167 | 134.2 | 124.1 | 130 | 149.6 | 151.2 | 2.57 | 3.31 | 0 | 0 | 0 |
| Goodwill | 370.3 | 347.5 | 348.7 | 348.5 | 343.6 | 336.7 | 307.2 | 240.6 | 201.1 | 201.1 | 201.1 | 198 | 137.4 | 138.1 | 116.9 | 116.9 | 110.7 | 110.7 | 110.7 | 118.2 | 124.6 | 143.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 11.1 | 23 | 39.1 | 49.8 | 70.5 | 77.4 | 112.1 | 66.7 | 26 | 31.5 | 49.7 | 74.1 | 94.1 | 83.6 | 71 | 66.1 | 56.2 | 56.22 | 23.47 | 5.81 | 5.35 | 6.22 | 151.2 | 2.57 | 3.31 | 0 | 0 | 0 |
| Long Term Investments | 3,298 | 5,065 | 2,120 | 2,624 | 4,416 | 1,758 | 2,624 | 1,771 | 1,886 | 2,283 | 1,788 | 1,264 | 1,350 | 1,596 | 1,143 | 698.5 | 616.5 | 451 | 208 | 91 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 1,019 | 1,140 | 910.5 | 664.6 | 441.4 | 367.7 | 425.6 | 428.6 | 87.3 | 150.9 | 167.8 | 171.3 | 126.1 | 0 | 75.3 | 73.3 | 60.68 | 35.9 | 18.73 | 22.27 | 35.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 810.8 | 369 | 597.6 | 660.3 | 562.7 | 426.2 | 329.3 | 194.3 | -1,742 | -2,089 | -1,641 | -1,130 | 0 | 0 | -1,122 | -748.5 | -595.1 | -0.15 | 1.38 | 0.074 | 0.957 | 0.927 | 1.56 | 0 | 0 | 4.09 | 0 | 0 |
| Total Current Liabilities | 2,006 | 1,745 | 1,659 | 1,422 | 1,150 | 965.2 | 1,030 | 820.6 | 1,031 | 709.1 | 587.8 | 580 | 380.9 | 401.6 | 417.5 | 353 | 272.4 | 164.5 | 131.8 | 80.67 | 57.99 | 38.38 | 34.19 | 26.06 | 21.3 | 19.83 | 9.72 | 0 |
| Accounts Payable | 255.1 | 193.4 | 188.7 | 147 | 121.2 | 81.6 | 123.5 | 100.7 | 82.5 | 68.5 | 52.6 | 61.6 | 46.2 | 57.6 | 45.8 | 35.6 | 27.59 | 20.5 | 29.79 | 11.09 | 7.95 | 4.49 | 5.89 | 9.28 | 8.3 | 7.13 | 2.72 | 0 |
| Notes Payable/Short Term Debt | 39 | 33.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.609 | 1.03 | 1.51 | 1.63 | 2.02 | 1.62 | 0 |
| Tax Payables | 125.4 | 0 | 111.4 | 96.1 | 54.1 | 47.2 | 37.9 | 39.1 | 63.1 | 40.4 | 11.4 | 7.4 | 5.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 506.7 | 468.8 | 446.1 | 397.3 | 377.2 | 350.3 | 337.8 | 294.3 | 302.8 | 249.9 | 230.1 | 221.9 | 200.1 | 0 | 155.2 | 126.9 | 100.5 | 77.98 | 53.82 | 36.56 | 25.31 | 15.37 | 11.35 | 4.84 | 3.87 | 0 | 0 | 0 |
| Other Current Liabilities | 1,080 | 1,050 | 912.5 | 781.7 | 597.3 | 486.1 | 531 | 386.5 | 582.8 | 350.3 | 293.7 | 289.1 | 129.5 | 344 | 216.5 | 190.5 | 144.3 | 66.03 | 48.16 | 33.02 | 24.72 | 17.92 | 15.93 | 10.43 | 7.5 | 10.68 | 5.38 | 0 |
| Total Liabilities | 2,690 | 2,309 | 2,044 | 1,861 | 1,604 | 1,410 | 1,448 | 1,159 | 1,031 | 709.1 | 587.8 | 580 | 448.9 | 479.1 | 417.5 | 353 | 272.4 | 207.9 | 151.3 | 82.08 | 59 | 39.3 | 36.04 | 27.9 | 22.07 | 21.69 | 12.24 | 2.44 |
| Total Non-Current Liabilities | 683.3 | 563.7 | 385.5 | 439.3 | 453.7 | 444.6 | 418.3 | 338.6 | 327.1 | 112.6 | 95.9 | 78.8 | 68 | 0 | 96.9 | 79.2 | 69.67 | 43.34 | 19.55 | 1.42 | 1.01 | 0.912 | 1.84 | 1.84 | 0.771 | 1.86 | 2.52 | 2.44 |
| Total Long Term Debt | 263.8 | 112.5 | 0 | 0 | 87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.695 | 1.84 | 0.771 | 1.86 | 2.52 | 2.44 |
| Deferred Tax Liabilities Non-Current | 172.5 | 95.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.2 | 126.1 | 0 | 69.1 | 73.3 | 53.34 | 35.9 | 18.73 | 22.27 | 35.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 91.4 | 54.1 | 45.6 | 41 | 36.8 | 32.1 | 27.4 | 33 | 24.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.07 | 1.27 | 0.875 | 0 | 0.198 | 0.505 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 131.9 | 112.5 | 0 | 0 | 87 | 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 | 23.7 | 189.2 | 339.9 | 398.3 | 242.9 | 412.5 | 390.9 | 305.6 | 302.3 | 112.6 | 95.9 | -57.4 | -58.1 | 0 | 27.8 | 5.9 | 15.26 | 6.17 | -0.046 | -20.85 | -34.95 | 0.407 | 1.15 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 17,942 | 16,530 | 13,397 | 11,113 | 12,002 | 9,787 | 8,306 | 6,688 | 4,728 | 5,778 | 4,320 | 3,379 | 3,501 | 3,580 | 2,646 | 2,037 | 1,537 | 1,267 | 888.7 | 589.7 | 442.6 | 314.9 | 279 | 63.68 | 78.29 | 90.73 | 22.21 | 20.6 |
| Non-Controlling Interest | 117.7 | 95.9 | 89.7 | 70.7 | 50.4 | 27.6 | 20.9 | 8.7 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 17,824 | 16,434 | 13,308 | 11,042 | 11,952 | 9,759 | 8,285 | 6,679 | 4,727 | 5,778 | 4,320 | 3,379 | 3,501 | 3,580 | 2,646 | 2,037 | 1,537 | 1,267 | 888.7 | 589.7 | 442.6 | 314.9 | 279 | 63.68 | 78.29 | 90.73 | 22.21 | 20.6 |
| Retained Earnings | 7,012 | 6,803 | 4,743 | 3,500 | 4,761 | 3,261 | 2,494 | 1,522 | 61.4 | 1,575 | 899.2 | 487.7 | 979.4 | 1,333 | 901.9 | 718.9 | 511.7 | 397.8 | 193.5 | 51.02 | -20.99 | -114.9 | -138.4 | -128.8 | -110.4 | -93.67 | -75.15 | -56.73 |
| Accumulated Other Earnings | 43.3 | -51.3 | -12.2 | -162.5 | -24.2 | 24.9 | 12.4 | -13.3 | -15.5 | -8.9 | -9.5 | -5.1 | 2.1 | 0 | 0.9 | 1.6 | 1.26 | -2.94 | 0.53 | 0.705 | -1.48 | -0.392 | 0.779 | 1.42 | -0.335 | -2.35 | -1.18 | 0 |
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0.039 | 0.038 | 0.037 | 0.036 | 0.034 | 0.033 | 0.036 | 0.036 | 0.036 | 0.007 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 50.4 | 27.6 | 20.9 | 0 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0 |
| Additional Paid in Capital | 10,768 | 9,681 | 8,576 | 7,704 | 7,164 | 6,445 | 5,757 | 5,170 | 4,679 | 4,212 | 3,430 | 2,897 | 2,520 | 4,487 | 1,743 | 1,317 | 1,024 | 871.8 | 694.6 | 537.9 | 465 | 430.2 | 416.6 | 191 | 189 | 186.7 | 98.51 | 77.33 |
| Total Liabilities & Total Equity | 20,631 | 18,839 | 15,442 | 12,974 | 13,555 | 11,169 | 9,733 | 7,847 | 5,758 | 6,487 | 4,907 | 3,959 | 3,950 | 0 | 3,063 | 2,390 | 1,810 | 1,475 | 1,040 | 671.8 | 501.6 | 354.2 | 315 | 91.58 | 100.4 | 112.4 | 34.45 | 28.17 |
| Total Liabilities & Shareholders' Equity | 20,631 | 18,839 | 15,442 | 12,974 | 13,555 | 11,169 | 9,733 | 7,847 | 5,758 | 6,487 | 4,907 | 3,959 | 3,950 | 4,059 | 3,063 | 2,390 | 1,810 | 1,475 | 1,040 | 671.8 | 501.6 | 354.2 | 315 | 91.58 | 100.4 | 112.4 | 34.45 | 28.17 |
| Total Investments | 5,865 | 7,050 | 4,593 | 5,165 | 7,356 | 5,307 | 4,678 | 3,976 | 1,886 | 2,283 | 1,788 | 1,264 | 1,972 | 2,367 | 1,143 | 698.5 | 616.5 | 707.7 | 512.6 | 296.4 | 197.7 | 126.3 | 101.6 | 33.23 | 56.17 | 66.78 | 22.15 | 0 |
| Total Debt | 302.8 | 146 | 0 | 0 | 87 | 0 | 76.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.609 | 1.73 | 3.35 | 2.4 | 3.88 | 4.14 | 2.44 |
| Net Debt | -3,065 | -1,881 | -2,750 | -1,581 | -1,204 | -1,623 | -1,091 | -857.9 | -3,846 | -4,838 | -3,348 | -2,497 | -782.1 | 0 | -2,172 | -1,609 | -1,172 | -194.6 | -122.8 | -34.39 | -5.51 | -5.16 | -9.61 | -14.26 | -8.09 | -18.78 | 0.033 | 2.44 |