| 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 |
2003 12-31 |
2002 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-21 | 2024-02-23 | 2023-02-24 | 2022-02-23 | 2021-03-01 | 2020-02-14 | 2019-02-28 | 2018-02-23 | 2017-02-24 | 2016-02-26 | 2015-02-27 | 2014-03-03 | 2013-02-28 | 2012-02-28 | 2011-02-25 | 2010-02-26 | 2009-02-27 | 2008-03-31 | 2006-12-31 | 2005-12-31 | 2003-12-31 | 2002-12-31 |
| Total Current Assets | 20,142 | 14,260 | 10,953 | 8,175 | 5,347 | 3,789 | 1,511 | 1,287 | 869.5 | 545.2 | 532.8 | 326.2 | 275.4 | 200.2 | 101.6 | 82.14 | 60.3 | 105 | 29.12 | 20.1 | 0 | 0 |
| Cash and Short Term Investments | 3,750 | 3,753 | 3,030 | 2,793 | 2,461 | 2,982 | 901.9 | 597.7 | 487.5 | 369 | 372 | 216.9 | 195.2 | 142.3 | 62.17 | 64.38 | 49.11 | 67.98 | 13.46 | 12.39 | 0 | 0 |
| Cash & Equivalents | 2,635 | 2,556 | 1,910 | 2,585 | 1,856 | 1,385 | 440.3 | 388.3 | 234.1 | 166.9 | 223.1 | 140.3 | 101.5 | 67.38 | 56.83 | 49.8 | 17.47 | 15.68 | 7.14 | 8.98 | 0 | 0 |
| Short Term Investments | 1,115 | 1,197 | 1,120 | 208 | 604.4 | 1,597 | 461.5 | 209.4 | 253.3 | 202.1 | 148.8 | 76.59 | 93.69 | 74.93 | 5.34 | 14.58 | 31.64 | 52.3 | 6.32 | 3.41 | 0 | 0 |
| Receivables | 10,475 | 6,557 | 4,975 | 3,338 | 1,378 | 672.8 | 542.5 | 673.4 | 359.3 | 166.6 | 142.5 | 86.65 | 65.44 | 46.43 | 18.77 | 8.65 | 6.18 | 32.37 | 12.17 | 6.55 | 0 | 0 |
| Inventory | 296 | 238 | 152 | 253 | 118.1 | 8.63 | 4.61 | 2.55 | 1.1 | 0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 5,621 | 3,712 | 2,796 | 1,791 | 1,390 | 125.4 | 62.14 | 13.25 | 21.55 | 9.38 | 18.27 | 22.64 | 14.73 | 11.51 | 20.69 | 9.1 | 5.01 | 4.62 | 3.48 | 1.16 | 0 | 0 |
| Total Assets | 25,196 | 17,612 | 13,736 | 10,101 | 6,526 | 4,782 | 2,240 | 1,673 | 1,367 | 1,004 | 966.8 | 592.4 | 478.7 | 355.9 | 269.7 | 182.6 | 156.7 | 134.5 | 53.81 | 44.42 | 24.1 | 27.3 |
| Total Non-Current Assets | 5,054 | 3,352 | 2,783 | 1,926 | 1,180 | 992.8 | 728.4 | 386.3 | 498 | 458.4 | 434.1 | 266.2 | 203.3 | 155.7 | 168 | 100.5 | 96.44 | 29.52 | 24.69 | 24.32 | 0 | 0 |
| Property, Plant and Equipment | 2,478 | 2,149 | 1,649 | 1,268 | 694.9 | 444.7 | 165.6 | 114.8 | 124.3 | 81.63 | 91.55 | 131.4 | 37.73 | 30.88 | 20.82 | 5.95 | 5.94 | 4.14 | 2.93 | 2.34 | 0 | 0 |
| Goodwill and Intangible Assets | 210 | 198 | 178 | 193 | 99.37 | 101.9 | 107.5 | 115.5 | 118.1 | 115.5 | 92 | 61.69 | 67.65 | 68.59 | 64.64 | 64.34 | 72.91 | 23.43 | 21.34 | 20.56 | 0 | 0 |
| Goodwill | 149 | 163 | 153 | 148 | 85.21 | 87.61 | 88.88 | 92.28 | 91.8 | 86.55 | 68.83 | 55.1 | 60.37 | 62.09 | 60.5 | 59.82 | 65.65 | 23 | 20.57 | 19.66 | 0 | 0 |
| Intangible Assets | 61 | 35 | 25 | 45 | 14.15 | 14.28 | 18.58 | 23.17 | 26.28 | 28.99 | 23.17 | 6.59 | 7.28 | 6.49 | 4.14 | 4.52 | 7.26 | 0.428 | 0.77 | 0.906 | 0 | 0 |
| Long Term Investments | 1,191 | 139 | 301 | 76 | 166.1 | 264 | 276.1 | 34.72 | 153.8 | 187.6 | 205.3 | 45.72 | 85.96 | 43.93 | 78.85 | 26.63 | 9.22 | 1.32 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 802 | 710 | 346 | 181 | 134.9 | 117.6 | 141.4 | 57.32 | 45.02 | 29.69 | 21.55 | 3.01 | 5.86 | 6.49 | 2.98 | 2.9 | 0.014 | 0.27 | 0.391 | 1.38 | 0 | 0 |
| Other Long Term Assets | 373 | 156 | 309 | 208 | 84.23 | 64.68 | 37.74 | 63.93 | 56.82 | 43.95 | 23.73 | 24.4 | 6.12 | 5.79 | 0.771 | 0.668 | 8.35 | 0.353 | 0.028 | 0.028 | 0 | 0 |
| Total Current Liabilities | 16,603 | 11,263 | 8,562 | 5,837 | 3,636 | 1,752 | 1,166 | 968 | 576.6 | 322.5 | 292.6 | 224.2 | 169.5 | 118.3 | 88.39 | 60.49 | 56.31 | 41.75 | 19.66 | 10.9 | 0 | 0 |
| Accounts Payable | 3,196 | 2,117 | 1,393 | 1,036 | 728.1 | 331.1 | 243.3 | 199.5 | 95.14 | 54.65 | 50.81 | 26.66 | 14.82 | 12.15 | 11.53 | 7.23 | 7.98 | 4.02 | 5.71 | 2.66 | 0 | 0 |
| Notes Payable/Short Term Debt | 3,069 | 2,458 | 2,273 | 1,377 | 603.6 | 209.4 | 132.9 | 56.33 | 11.58 | 1.97 | 1.64 | 13.37 | 0.085 | 0.292 | 0.1 | 3.21 | 14.96 | 9.71 | 0.098 | 0.131 | 0 | 0 |
| Tax Payables | 525 | 477 | 414 | 291 | 215.9 | 60.25 | 31.06 | 32.15 | 27.34 | 10.09 | 26.01 | 17.85 | 19.21 | 11.63 | 11.49 | 6.8 | 4.99 | 2,493,749 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 106 | 66 | 81 | 67 | 86.61 | 107.3 | 26.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 9,707 | 6,145 | 4,401 | 3,066 | 2,002 | 1,044 | 732.5 | 680.1 | 442.5 | 255.8 | 214.2 | 166.3 | 135.4 | 94.22 | 65.28 | 43.25 | 28.38 | -2,493,721 | 13.85 | 8.11 | 0 | 0 |
| Total Liabilities | 20,845 | 14,541 | 11,909 | 8,570 | 4,875 | 2,700 | 1,903 | 1,347 | 938.6 | 664.1 | 611.1 | 248.9 | 188.9 | 136.8 | 97.96 | 68.42 | 63.31 | 42.82 | 94.54 | 86.83 | 65 | 64.1 |
| Total Non-Current Liabilities | 4,242 | 3,278 | 3,347 | 2,733 | 1,239 | 947.4 | 736.6 | 379.4 | 362 | 341.7 | 318.4 | 24.71 | 19.32 | 18.45 | 9.57 | 7.93 | 7 | 1.07 | 74.88 | 75.93 | 0 | 0 |
| Total Long Term Debt | 3,781 | 2,875 | 3,141 | 2,605 | 1,104 | 808 | 602.2 | 312.1 | 302.9 | 298.2 | 283.7 | 2.49 | 0.059 | 4.12 | 2.75 | 1.36 | 3.39 | 0 | 9 | 12 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 204 | 183 | 106 | 62 | 64.35 | 99.95 | 91.7 | 23.82 | 34.06 | 27.05 | 18.75 | 5.34 | 8.98 | 8.67 | 5.17 | 5.17 | 2.56 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 9 | 9 | 13 | 11 | 4.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 1,257 | 969 | 707 | 510 | 322.5 | 209.3 | 7.12 | 0 | 1 | 3.87 | 1.55 | 0.022 | 0.144 | 0.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -1,009 | -758 | -620 | -455 | -257.1 | -169.9 | 35.54 | 43.47 | 23.97 | 12.55 | 14.4 | 16.86 | 10.15 | 5.38 | 1.65 | 1.4 | 1.06 | 1.07 | 65.88 | 63.93 | 0 | 0 |
| Total Equity | 4,351 | 3,071 | 1,827 | 1,531 | 1,652 | 2,082 | 336.7 | 325.8 | 428.9 | 339.5 | 355.8 | 343.5 | 289.8 | 219.2 | 171.7 | 114.2 | 93.42 | 91.67 | -40.73 | -42.41 | -40.9 | -36.8 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 4,351 | 3,071 | 1,827 | 1,531 | 1,652 | 2,082 | 336.7 | 325.8 | 428.9 | 339.5 | 355.8 | 343.5 | 289.8 | 219.2 | 171.7 | 114.2 | 93.42 | 91.67 | -40.73 | -42.41 | -40.9 | -36.8 |
| Retained Earnings | 3,812 | 1,901 | 913 | 397 | 314.1 | 322.6 | 503.4 | 537.9 | 550.6 | 440.8 | 353.2 | 310.3 | 218.1 | 135.7 | 73.68 | 17.66 | -15.55 | -34.36 | -44.05 | -45.13 | 0 | 0 |
| Accumulated Other Earnings | -920 | -290 | -464 | -515 | -468.3 | -406.7 | -391.6 | -282.9 | -259.8 | -239.3 | -135.1 | -87.46 | -48.78 | -37.04 | -22.4 | -23.77 | -10.87 | 4.1 | 0.501 | -0.561 | 0 | 0 |
| Common Stock | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0.045 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.132 | 0.131 | 0 | 0.1 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 98.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,459 | 1,460 | 1,378 | 1,649 | 1,806 | 2,067 | 224.8 | 70.66 | 138 | 137.9 | 137.6 | 120.5 | 120.5 | 120.5 | 120.4 | 120.3 | 119.8 | 121.9 | 2.69 | 3.15 | -40.9 | -36.9 |
| Total Liabilities & Total Equity | 25,196 | 17,612 | 13,736 | 10,101 | 6,526 | 4,782 | 2,240 | 1,673 | 1,367 | 1,004 | 966.8 | 592.4 | 478.7 | 355.9 | 269.7 | 182.6 | 156.7 | 134.5 | 53.81 | 44.42 | 24.1 | 27.3 |
| Total Liabilities & Shareholders' Equity | 25,196 | 17,612 | 13,736 | 10,101 | 6,526 | 4,782 | 2,240 | 1,673 | 1,367 | 1,004 | 966.8 | 592.4 | 478.7 | 355.9 | 269.7 | 182.6 | 156.7 | 134.5 | 53.81 | 44.42 | 24.1 | 27.3 |
| Total Investments | 2,306 | 1,336 | 1,421 | 284 | 770.5 | 1,861 | 737.7 | 244.2 | 407.1 | 389.7 | 354.1 | 122.3 | 179.7 | 118.9 | 84.19 | 41.21 | 40.86 | 53.62 | 6.32 | 3.41 | 0 | 0 |
| Total Debt | 6,850 | 5,333 | 5,414 | 3,982 | 1,708 | 1,017 | 735.2 | 368.4 | 314.5 | 300.2 | 285.4 | 15.86 | 0.144 | 4.41 | 2.85 | 4.57 | 18.35 | 9.71 | 9.1 | 12.13 | 0 | 0 |
| Net Debt | 4,215 | 2,777 | 3,504 | 1,397 | -148.3 | -367.3 | 294.8 | -19.85 | 80.39 | 133.3 | 62.24 | -124.4 | -101.3 | -62.97 | -53.98 | -45.23 | 0.879 | -5.96 | 1.95 | 3.15 | 0 | 0 |