| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-18 | 2025-02-18 | 2024-03-26 | 2023-03-28 | 2022-02-17 | 2021-02-16 | 2020-03-27 | 2019-03-27 | 2018-02-14 | 2017-02-16 | 2016-02-16 | 2015-02-13 | 2014-04-03 | 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 | 3,396 | 3,300 | 5,642 | 6,297 | 5,940 | 5,802 | 10,573 | 4,141 | 4,332 | 5,564 | 2,927 | 3,920 | 5,483 | 3,726 | 3,775 | 5,433 | 101,076 | 176.1 | 3,925 | 3,562 | 2,262 | 3,193 | 3,188 | 0 | 0 | 0 |
| Cash and Short Term Investments | 2,158 | 2,152 | 3,401 | 4,348 | 3,180 | 2,927 | 8,413 | 1,853 | 2,149 | 1,414 | 1,258 | 1,602 | 2,950 | 2,230 | 1,651 | 3,848 | 72,289 | 65.8 | 2,036 | 1,880 | 1,202 | 2,531 | 1,003 | 0 | 0 | 0 |
| Cash & Equivalents | 2,081 | 1,816 | 1,410 | 1,726 | 910.6 | 1,327 | 8,142 | 1,480 | 1,672 | 1,077 | 982.1 | 1,158 | 2,702 | 2,039 | 1,651 | 3,848 | 320 | 65.6 | 2,036 | 1,880 | 1,202 | 2,531 | 1,003 | 0 | 0 | 0 |
| Short Term Investments | 76.2 | 335.6 | 1,990 | 2,622 | 2,270 | 1,600 | 270.8 | 372.7 | 477 | 405.5 | 421.9 | 443.6 | 248.4 | 191.3 | 0 | 0 | 71,969 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 638.4 | 505.8 | 447.1 | 902.6 | 969.8 | 1,106 | 1,424 | 1,366 | 1,438 | 3,722 | 1,468 | 1,500 | 1,589 | 1,031 | 910.5 | 922.3 | 14,762 | 67.8 | 1,099 | 836.8 | 646.8 | 367.1 | 444.9 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -191.3 | 706.9 | 300.1 | 5,735 | 4.1 | 347.6 | 496.1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 600.4 | 642.6 | 1,794 | 1,047 | 1,790 | 1,769 | 736 | 921.7 | 744.4 | 428.4 | 202.2 | 818.9 | 943.6 | 655.9 | 506.5 | 362.8 | 8,290 | 38.4 | 442.1 | 349.1 | 413.4 | 293.9 | 1,741 | 0 | 0 | 0 |
| Total Assets | 22,596 | 25,440 | 42,088 | 42,895 | 46,917 | 59,093 | 49,046 | 53,154 | 57,597 | 68,684 | 67,559 | 72,842 | 67,714 | 38,308 | 36,409 | 33,329 | 501,132 | 3,023 | 32,619 | 25,569 | 23,379 | 13,702 | 11,629 | 2,801 | 2,169 | 2,302 |
| Total Non-Current Assets | 19,200 | 22,139 | 36,446 | 36,598 | 40,976 | 53,290 | 38,473 | 49,012 | 53,265 | 61,632 | 64,202 | 68,921 | 62,232 | 31,314 | 32,634 | 27,896 | 400,056 | 2,847 | 28,694 | 22,007 | 21,116 | 10,510 | 8,441 | 0 | 80.31 | 82.58 |
| Property, Plant and Equipment | 0 | 5,036 | 5,066 | 8,229 | 8,309 | 9,067 | 14,356 | 13,879 | 14,149 | 17,249 | 21,684 | 23,841 | 23,975 | 13,438 | 12,868 | 11,112 | 4,254 | 1,286 | 10,608 | 8,137 | 7,991 | 4,303 | 4,119 | 89.2 | 80.31 | 82.58 |
| Goodwill and Intangible Assets | 4,852 | 4,443 | 3,982 | 11,658 | 11,866 | 12,846 | 14,624 | 14,747 | 15,963 | 19,487 | 34,803 | 38,748 | 30,014 | 16,459 | 16,102 | 13,830 | 14,442 | 1,544 | 15,315 | 11,521 | 10,840 | 3,281 | 2,678 | 0 | 0 | 0 |
| Goodwill | 3,503 | 3,153 | 3,308 | 9,316 | 9,523 | 9,966 | 14,052 | 13,716 | 14,354 | 17,064 | 27,020 | 29,002 | 23,749 | 13,878 | 13,289 | 11,735 | 9,829 | 1,186 | 12,627 | 9,943 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1,349 | 1,290 | 673.6 | 2,342 | 2,342 | 2,880 | 572.1 | 1,031 | 1,608 | 2,423 | 7,783 | 9,747 | 6,266 | 2,581 | 2,812 | 2,096 | 4,613 | 357.8 | 2,689 | 1,578 | 10,840 | 3,281 | 2,678 | 0 | 0 | 0 |
| Long Term Investments | 7,800 | 12,245 | 13,655 | 16,036 | 19,981 | 6,005 | 4,870 | 5,858 | 6,075 | 6,958 | 2,555 | 1,378 | 3,439 | 1,417 | 975.2 | 1,074 | 348,849 | 979.8 | 0 | 0 | 0 | 0 | 0 | 1,145 | 0 | 0 |
| Deferred Tax Assets | 0 | 93.1 | 0 | 233.8 | 423.4 | 565.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,688 | -964.9 | 0 | 0 | 0 | 77.31 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 6,547 | 321.9 | 13,742 | 440.3 | 396.8 | 24,808 | 4,622 | 14,529 | 17,079 | 17,938 | 5,160 | 4,955 | 4,803 | 0 | 2,689 | 1,880 | 1,823 | 1.5 | 2,770 | 2,349 | 2,285 | 2,849 | 1,644 | -1,235 | 0 | 0 |
| Total Current Liabilities | 3,159 | 3,134 | 4,333 | 3,921 | 4,085 | 4,511 | 8,652 | 10,306 | 9,966 | 8,397 | 8,767 | 9,190 | 7,683 | 4,620 | 4,170 | 4,290 | 38,545 | 480.7 | 3,858 | 3,745 | 2,431 | 1,421 | 1,759 | 0 | 0 | 0 |
| Accounts Payable | 478.7 | 371.2 | 407.5 | 610.1 | 613.4 | 579.1 | 963.9 | 874.3 | 926 | 954.5 | 1,050 | 1,039 | 1,073 | 774 | 645.7 | 566.2 | 734.9 | 735 | 804.9 | 652.4 | 715.6 | 363.5 | 20.63 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 852.8 | 974.1 | 661.7 | 944.9 | 989 | 1,266 | 4,266 | 3,942 | 3,878 | 2,863 | 2,843 | 2,578 | 1,751 | 0 | 184.1 | 631.7 | 34,497 | -3,248 | 383.2 | 1,385 | 269.9 | 36.83 | 0 | 0 | 0 | 0 |
| Tax Payables | 218.2 | 0 | 263.9 | 235.6 | 236.6 | 252.7 | 0 | 0 | 472.3 | 431.8 | 445.6 | 0 | 0 | 0 | 0 | 0 | 278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 291.9 | 285.3 | 0 | 264.4 | 274.7 | 426.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 847.6 | 869.8 | 886.4 | 129.4 | 933.8 | 640.1 | 814.5 | 616 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1,318 | 1,503 | 3,000 | 1,866 | 1,971 | 1,986 | 3,421 | 5,490 | 4,690 | 4,148 | 4,429 | 5,573 | 4,860 | 3,846 | 2,492 | 2,222 | 2,149 | 2,865 | 1,736 | 1,067 | 631.3 | 404.7 | 1,738 | 0 | 0 | 0 |
| Total Liabilities | 12,650 | 12,895 | 23,080 | 20,322 | 21,319 | 45,794 | 35,848 | 49,005 | 51,204 | 53,952 | 57,385 | 58,726 | 56,173 | 36,223 | 33,478 | 29,871 | 247,250 | 2,853 | 24,336 | 16,411 | 13,766 | 7,271 | 6,312 | 92 | 0 | 0 |
| Total Non-Current Liabilities | 9,491 | 9,762 | 18,748 | 16,401 | 17,234 | 41,283 | 27,196 | 38,699 | 41,238 | 44,229 | 48,227 | 49,536 | 48,490 | 29,250 | 29,308 | 25,581 | 208,705 | 2,372 | 20,479 | 12,666 | 11,334 | 5,850 | 4,553 | 0 | 0 | 0 |
| Total Long Term Debt | 9,336 | 8,880 | 9,568 | 14,609 | 15,201 | 15,117 | 26,043 | 27,232 | 30,535 | 35,886 | 45,420 | 46,052 | 45,872 | 29,250 | 24,574 | 25,581 | 28,867 | -12.3 | 19,735 | 10,845 | 9,845 | 5,028 | 3,965 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 370.6 | 405 | 0 | 533.8 | 544.5 | 653.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,538 | 16.8 | 743.7 | 537.1 | 546 | 458.1 | 297.6 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 14 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 765.2 | 702.1 | 775.8 | 2,004 | 1,643 | 1,736 | 1,162 | 621.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,058 | -5,577 | 0 | 0 | -0.036 | 45.77 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -994.6 | -229.8 | 8,404 | -746.4 | -154 | 23,778 | -8.9 | 10,846 | 10,703 | 8,343 | 2,807 | 3,484 | 2,618 | 0 | 4,734 | 0 | 153,242 | 7,934 | 0 | 1,284 | 943.2 | 318.5 | 290 | 0 | 0 | 0 |
| Total Equity | 9,946 | 12,544 | 19,007 | 22,573 | 25,598 | 13,298 | 13,199 | 4,148 | 6,393 | 14,732 | 10,174 | 14,116 | 11,542 | 2,085 | 2,931 | 3,458 | 257,259 | 3,272 | 8,282 | 9,159 | 9,613 | 6,431 | 5,317 | 2,709 | 2,040 | 1,907 |
| Non-Controlling Interest | 210.1 | 178.4 | -55.2 | 137 | -336.9 | -364.2 | -407.6 | -533.1 | -412 | 970.7 | -478.1 | -598.5 | -484.3 | -124.9 | 126 | 413.1 | 3,377 | 3,102 | 2,446 | 1,912 | 1,797 | 1,204 | 1,216 | 0 | 0 | 0 |
| Total Stockholders' Equity | 9,736 | 12,366 | 19,063 | 22,436 | 25,935 | 13,663 | 13,606 | 4,681 | 6,805 | 13,761 | 10,652 | 14,714 | 12,026 | 2,210 | 2,805 | 3,045 | 253,882 | 170.2 | 5,836 | 7,247 | 7,816 | 5,227 | 4,101 | 2,709 | 2,040 | 1,907 |
| Retained Earnings | 5,104 | 12,243 | 15,566 | 19,618 | 18,144 | 4,692 | 6,350 | -5,172 | -6,218 | -3,455 | -5,160 | -4,008 | -3,313 | 0 | -2,672 | -1,899 | 19,739 | -919.4 | -1,319 | -1,020 | -1,733 | -1,663 | 0 | 0 | 0 | 0 |
| Accumulated Other Earnings | 3,916 | -657 | 2,170 | 513.4 | 3,892 | 3,693 | 1,113 | 631.8 | 1,656 | -372.4 | 895.9 | 1,647 | 2,529 | 0 | 1,510 | 1,440 | -1,093 | -7,602 | 858.5 | 169.8 | -278.5 | 14.01 | 4,101 | 0 | 0 | 0 |
| Common Stock | 3.3 | 3.4 | 3.8 | 4.6 | 5.3 | 5.8 | 6.3 | 7.4 | 8.1 | 10.6 | 8.9 | 8.9 | 7.9 | 2,210 | 2.8 | 2.4 | 117,242 | 1,090 | 3.5 | 4.1 | 4.79 | 1.76 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113,888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 712.3 | 776.9 | 1,322 | 2,301 | 3,893 | 5,272 | 6,137 | 9,214 | 11,358 | 17,578 | 14,908 | 17,067 | 12,802 | 0 | 3,965 | 3,501 | 4,106 | 12,867 | 6,293 | 8,094 | 9,823 | 6,874 | 0 | 2,709 | 2,040 | 1,907 |
| Total Liabilities & Total Equity | 22,596 | 25,440 | 42,088 | 42,895 | 46,917 | 59,093 | 49,046 | 53,154 | 57,597 | 68,684 | 67,559 | 72,842 | 67,714 | 0 | 36,409 | 33,329 | 501,132 | 6,124 | 32,619 | 25,569 | 23,379 | 13,702 | 11,629 | 2,801 | 2,169 | 2,302 |
| Total Liabilities & Shareholders' Equity | 22,596 | 25,440 | 42,088 | 42,895 | 46,917 | 59,093 | 49,046 | 53,154 | 57,597 | 68,684 | 67,559 | 72,842 | 67,714 | 38,308 | 36,409 | 33,329 | 501,132 | 3,023 | 32,619 | 25,569 | 23,379 | 13,702 | 11,629 | 2,801 | 2,169 | 2,302 |
| Total Investments | 7,876 | 12,580 | 15,646 | 18,658 | 22,251 | 7,605 | 5,141 | 6,230 | 6,552 | 6,958 | 2,555 | 1,821 | 3,688 | 1,608 | 975.2 | 1,074 | 72,978 | 980 | 0 | 0 | 0 | 0 | 0 | 1,145 | 0 | 0 |
| Total Debt | 10,163 | 9,854 | 10,230 | 15,554 | 16,190 | 16,383 | 30,309 | 31,174 | 34,412 | 38,750 | 48,262 | 48,630 | 47,623 | 0 | 24,758 | 26,213 | 214,425 | 2,317 | 18,353 | 12,230 | 10,115 | 5,019 | 3,965 | 0 | 0 | 0 |
| Net Debt | 8,082 | 8,038 | 8,820 | 13,828 | 15,279 | 15,056 | 22,167 | 29,693 | 32,740 | 37,673 | 47,280 | 47,472 | 44,921 | 0 | 23,107 | 22,365 | 214,105 | 2,251 | 16,318 | 10,350 | 8,913 | 2,487 | 2,963 | 0 | 0 | 0 |