| 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 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-07 | 2024-03-08 | 2023-03-10 | 2022-03-11 | 2021-03-05 | 2020-03-25 | 2019-03-12 | 2018-03-06 | 2017-03-07 | 2016-03-08 | 2015-03-10 | 2014-03-11 | 2013-03-14 | 2012-03-16 | 2011-03-25 | 2010-03-26 | 2009-03-27 | 2008-03-28 | 2007-04-02 | 2006-03-27 | 2005-03-29 | 2004-03-26 | 2003-03-28 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 |
| Total Current Assets | 1,911 | 1,480 | 1,876 | 1,989 | 1,595 | 1,233 | 1,252 | 1,243 | 1,026 | 1,032 | 1,686 | 1,601 | 1,456 | 1,035 | 771 | 622.7 | 736.3 | 1,223 | 990.3 | 608.9 | 661.9 | 650.3 | 753.6 | 575.9 | 663.7 | 462.3 | 570.2 | 835.6 | 669.1 | 622.8 | 651.9 | 222.3 | 48.8 |
| Cash and Short Term Investments | 891.9 | 458 | 857.7 | 932.1 | 833.8 | 416.8 | 256.1 | 375.5 | 223.9 | 254.9 | 951.6 | 732.7 | 745.6 | 350.7 | 193.8 | 169.8 | 328.4 | 488.2 | 355.1 | 158.8 | 210 | 287.9 | 421.4 | 332.1 | 225.9 | 151.9 | 287.7 | 492.3 | 383.9 | 399.6 | 192.2 | 85.3 | 9.8 |
| Cash & Equivalents | 891.9 | 458 | 857.7 | 932.1 | 833.8 | 416.8 | 256.1 | 375.5 | 223.9 | 254.9 | 951.6 | 732.7 | 745.6 | 350.7 | 193.8 | 169.8 | 328.4 | 488.2 | 355.1 | 158.8 | 210 | 287.9 | 421.4 | 332.1 | 225.9 | 151.9 | 287.7 | 492.3 | 383.9 | 399.6 | 192.2 | 85.3 | 9.8 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 473.3 | 530.9 | 500.7 | 550.6 | 412 | 488.7 | 514.6 | 536.6 | 499.6 | 504.4 | 404.4 | 534.1 | 417.2 | 374.3 | 320 | 257.4 | 207.4 | 401.8 | 366.4 | 296.5 | 293.2 | 220.9 | 201 | 135.2 | 286.8 | 227.2 | 202.3 | 241.7 | 207.8 | 145.6 | 339 | 85.7 | 22.2 |
| Inventory | 453.5 | 426.8 | 439.8 | 459.6 | 308.7 | 281.1 | 388 | 304.5 | 281.3 | 253.2 | 306.8 | 313.8 | 253 | 281 | 230.3 | 171.6 | 177.6 | 312.1 | 244.8 | 140.1 | 142.2 | 126.7 | 119.1 | 99.91 | 140.2 | 72.8 | 70.7 | 89.3 | 68.1 | 64.2 | 108.1 | 39.2 | 8.8 |
| Other Current Assets | 92.11 | 64.65 | 78.16 | 46.55 | 40.38 | 45.98 | 93.47 | 26.55 | 20.85 | 19.56 | 23.14 | 20.53 | 40.36 | 28.61 | 26.88 | 23.89 | 22.84 | 20.89 | 24.05 | 13.55 | 16.48 | 14.85 | 12.08 | 8.69 | 10.82 | 10.4 | 9.5 | 12.3 | 9.3 | 13.4 | 12.6 | 12.1 | 8 |
| Total Assets | 6,597 | 6,427 | 6,631 | 6,090 | 5,696 | 5,197 | 4,609 | 4,611 | 4,557 | 4,494 | 4,775 | 4,113 | 3,545 | 3,394 | 3,070 | 2,923 | 2,818 | 2,870 | 2,443 | 2,097 | 2,125 | 2,082 | 1,819 | 1,693 | 1,804 | 1,644 | 1,799 | 1,969 | 1,771 | 1,775 | 1,688 | 970.7 | 223 |
| Total Non-Current Assets | 4,686 | 4,946 | 4,755 | 4,101 | 4,101 | 3,964 | 3,357 | 3,368 | 3,531 | 3,462 | 3,089 | 2,512 | 2,088 | 2,359 | 2,299 | 2,301 | 2,082 | 1,647 | 1,453 | 1,488 | 1,463 | 1,431 | 1,066 | 1,117 | 1,140 | 1,182 | 1,229 | 1,133 | 1,102 | 1,152 | 1,036 | 748.4 | 174.2 |
| Property, Plant and Equipment | 4,195 | 4,412 | 4,155 | 3,686 | 3,677 | 3,576 | 3,025 | 2,998 | 3,117 | 3,159 | 2,778 | 2,231 | 2,015 | 2,233 | 2,214 | 2,184 | 1,924 | 1,542 | 1,353 | 1,396 | 1,367 | 1,320 | 979.9 | 1,032 | 1,046 | 1,114 | 1,141 | 1,065 | 1,020 | 1,014 | 974.6 | 698.4 | 126.1 |
| Goodwill and Intangible Assets | 0 | -150.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.67 | 7.63 | 11.6 | 19.1 | 27.08 | 34.73 | 0 | 0 | 0 | 0 | 34.88 | 41.9 | 49.5 | 16.2 | 19.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.67 | 7.63 | 11.6 | 19.1 | 27.08 | 34.73 | 0 | 0 | 0 | 0 | 34.88 | 41.9 | 49.5 | 16.2 | 19.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 107.1 | 341.5 | 197.1 | 217.3 | 194 | 193.5 | 197.8 | 188.9 | 197.4 | 224.2 | 216.2 | 216.1 | 184.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.8 | -191.8 | -114.5 | -146.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 204 | 152.2 | 46.35 | 98.17 | 137.5 | 111.6 | 59.53 | 102.3 | 137.3 | 0 | 0 | 0 | -184.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 164.5 | 142.3 | 98.3 | 126.4 | 0 | 72.5 | 68.4 | 0 | 0 | 0 |
| Other Long Term Assets | 180.3 | 191.6 | 356.4 | 99.19 | 92.53 | 82.81 | 74.47 | 78.03 | 78.78 | 79.02 | 95.12 | 65.25 | 70.06 | 118.3 | 73.7 | 97.88 | 130.3 | 69.97 | 100.5 | 91.97 | 96.19 | 111.3 | 50.87 | -124.5 | 94.12 | 68.4 | 88.1 | 68.7 | 9.1 | 69.6 | 61.8 | 50 | 48.1 |
| Total Current Liabilities | 729.6 | 1,302 | 942.6 | 963.2 | 765.4 | 648.2 | 1,047 | 747.9 | 606.9 | 581.9 | 819.8 | 745.3 | 441 | 603 | 314.1 | 271.6 | 258.7 | 498.3 | 340.6 | 250.1 | 499.1 | 211.4 | 142.1 | 265 | 137.3 | 123.3 | 115.7 | 203.1 | 124.1 | 140 | 240.8 | 121.2 | 29.2 |
| Accounts Payable | 546.3 | 771.9 | 789.2 | 836 | 601 | 493.8 | 617.4 | 626.8 | 523.2 | 508.6 | 563 | 600.2 | 353.7 | 0 | 259 | 0 | 235.4 | 466 | 310 | 235.5 | 230.8 | 178.4 | 136 | 110.3 | 132 | 113.1 | 106.6 | 198 | 119.2 | 111.7 | 231.2 | 87.79 | 28.9 |
| Notes Payable/Short Term Debt | 136.5 | 435.4 | 123.9 | 110.1 | 137.3 | 128.2 | 393 | 55.91 | 54 | 47.86 | 193.8 | 61.33 | 45.66 | 242.8 | 73.11 | 29.33 | 23.33 | 32.25 | 14.03 | 14.03 | 268.3 | 33.03 | 6.08 | 154.7 | 0 | 0 | 9.1 | 5.1 | 4.96 | 24.34 | 9.48 | 32.18 | 0.3 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | -788.8 | -834.8 | -601 | -493.8 | -617.4 | -626.8 | -523.2 | -508.6 | -566.9 | -600.2 | -291.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -110.3 | 0 | 0 | -106.6 | 0 | -119.2 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 46.84 | 94.99 | 818.4 | 852 | 628.1 | 520 | 654.3 | 692 | 552.9 | 534.1 | 629.9 | 684 | 332.9 | 360.2 | -18.05 | -58.24 | 0 | 0 | 16.61 | 0.588 | 0 | 0 | 0 | 110.3 | 5.31 | 10.2 | 106.6 | 0 | 119.2 | 3.92 | 0.099 | 1.24 | 0 |
| Total Liabilities | 4,216 | 4,254 | 4,202 | 4,135 | 4,255 | 3,566 | 2,801 | 2,866 | 2,751 | 2,525 | 2,722 | 2,208 | 2,067 | 1,792 | 1,647 | 1,554 | 1,427 | 1,493 | 1,234 | 1,148 | 1,176 | 1,298 | 915.2 | 757.9 | 758.5 | 688.2 | 691.5 | 777.4 | 659 | 635.3 | 680.5 | 540.7 | 140.2 |
| Total Non-Current Liabilities | 3,486 | 2,951 | 3,259 | 3,172 | 3,489 | 2,918 | 1,754 | 2,118 | 2,144 | 1,944 | 1,902 | 1,463 | 1,626 | 1,189 | 1,333 | 1,283 | 1,169 | 995 | 893.6 | 897.4 | 676.6 | 1,087 | 773.1 | 492.9 | 621.2 | 564.9 | 575.8 | 574.3 | 534.9 | 495.3 | 439.7 | 419.5 | 111 |
| Total Long Term Debt | 3,097 | 2,578 | 2,898 | 2,765 | 2,948 | 2,359 | 1,265 | 1,643 | 1,697 | 1,488 | 1,531 | 1,134 | 1,241 | 657.3 | 964.8 | 884.9 | 766.7 | 606.7 | 501.2 | 519.1 | 350.9 | 756.2 | 547.2 | 249.5 | 399.2 | 399 | 398.7 | 398.5 | 398.3 | 401.5 | 398.2 | 408 | 109.8 |
| Deferred Tax Liabilities Non-Current | 239.1 | 217.8 | 227 | 212.7 | 213.4 | 272.8 | 281.2 | 266.4 | 291 | 223.8 | 233.2 | 147.5 | 191.6 | 302.3 | 307.9 | 300.5 | 299.2 | 338.6 | 351.9 | 331.1 | 265.5 | 261.2 | 172.9 | 164.5 | 142.3 | 98.3 | 126.4 | 113.4 | 72.5 | 68.4 | 41.4 | 10.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 818.2 | 872.1 | 870.2 | 717.1 | 722.2 | 718.5 | 199.8 | 196.3 | 195.2 | 0 | 3.03 | 7.2 | 55.98 | 62.69 | 79.41 | 0 | 0 | 24.68 | 28.33 | 32.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -667.7 | -717.2 | -735.6 | -523.4 | -394.7 | -432.4 | 7.81 | 12.2 | -39.26 | 231.7 | 134.8 | 174.1 | 137.8 | 166.3 | -18.75 | 97.19 | 102.8 | 25.08 | 12.16 | 15.13 | 60.17 | 69.38 | 52.98 | 78.91 | 79.65 | 67.6 | 50.7 | 62.4 | 64.12 | 25.4 | 0.124 | 0.967 | 1.2 |
| Total Equity | 2,381 | 2,172 | 2,429 | 1,955 | 1,441 | 1,630 | 1,808 | 1,745 | 1,805 | 1,969 | 2,053 | 1,905 | 1,478 | 1,602 | 1,423 | 1,369 | 1,391 | 1,377 | 1,209 | 949.5 | 949.2 | 783.6 | 904.1 | 935.5 | 1,045 | 956.3 | 1,108 | 1,192 | 1,112 | 1,140 | 1,008 | 430 | 82.8 |
| Non-Controlling Interest | 287.7 | 240.9 | 317.4 | 271.2 | 292.4 | 298.7 | 296.6 | 244.3 | 208.5 | 248.8 | 266.8 | 247.6 | 187.9 | 197.2 | 146.1 | 133.1 | 108.7 | 41.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 2,094 | 1,931 | 2,112 | 1,684 | 1,149 | 1,332 | 1,511 | 1,501 | 1,597 | 1,720 | 1,786 | 1,658 | 1,290 | 1,405 | 1,277 | 1,236 | 1,282 | 1,335 | 1,209 | 949.5 | 949.2 | 783.6 | 904.1 | 935.5 | 1,045 | 956.3 | 1,108 | 1,192 | 1,112 | 1,140 | 1,008 | 430 | 82.8 |
| Retained Earnings | 1,629 | 1,514 | 1,467 | 1,252 | 843.6 | 1,040 | 1,145 | 1,088 | 1,124 | 1,236 | 1,263 | 1,127 | 805.7 | 943 | 850.7 | 806.2 | 872 | 876.3 | 724.2 | 442.5 | 422.5 | 284.3 | 386.9 | 397.3 | 384.8 | 245.1 | 395.1 | 470.9 | 337.3 | 371.4 | 227.6 | -135.8 | -146.5 |
| Accumulated Other Earnings | 70.02 | 22.9 | 241.9 | -2.72 | -137.1 | -150.4 | -82.4 | -69.84 | -41.3 | -27.78 | -0.413 | -5.54 | -13.04 | -15.97 | -40.46 | -24.87 | -40.02 | -8.65 | -1,495 | -1,417 | 3.45 | 0 | 0 | -1,196 | -1,102 | -997.8 | -914.3 | 0 | -721.2 | -553.6 | 0 | 0 | 0 |
| Common Stock | 392.2 | 391.9 | 401.3 | 432.7 | 440.7 | 442.3 | 446.5 | 480.3 | 511.5 | 509.5 | 521 | 531.6 | 481.8 | 455.4 | 440.1 | 0 | 0 | 451.6 | 0 | 0 | 0 | 0 | 0 | 538.2 | 660.4 | 711.1 | 712.5 | 0 | 775 | 768.2 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1.95 | 1.84 | 1.9 | 1.93 | 1.87 | 1.78 | 1.6 | 2.12 | 2.57 | 2.43 | 2.8 | 4.99 | 15.48 | 22.28 | 25.39 | 454.8 | 22.67 | 467.7 | 10.35 | 507 | 523.3 | 499.3 | 517.2 | 538.2 | 660.4 | 1,709 | 914.3 | 720.6 | 1,496 | 1,348 | 779.7 | 565.8 | 229.3 |
| Total Liabilities & Total Equity | 6,597 | 6,427 | 6,631 | 6,090 | 5,696 | 5,197 | 4,609 | 4,611 | 4,557 | 4,494 | 4,775 | 4,113 | 3,545 | 3,394 | 3,070 | 2,923 | 2,818 | 2,870 | 2,443 | 2,097 | 2,125 | 2,082 | 1,819 | 1,693 | 1,804 | 1,644 | 1,799 | 1,969 | 1,771 | 1,775 | 1,688 | 970.7 | 223 |
| Total Liabilities & Shareholders' Equity | 6,597 | 6,427 | 6,631 | 6,090 | 5,696 | 5,197 | 4,609 | 4,611 | 4,557 | 4,494 | 4,775 | 4,113 | 3,545 | 3,394 | 3,070 | 2,923 | 2,818 | 2,870 | 2,443 | 2,097 | 2,125 | 2,082 | 1,819 | 1,693 | 1,804 | 1,644 | 1,799 | 1,969 | 1,771 | 1,775 | 1,688 | 970.7 | 223 |
| Total Investments | 107.1 | 341.5 | 197.1 | 217.3 | 194 | 193.5 | 197.8 | 188.9 | 197.4 | 224.2 | 216.2 | 216.1 | 184.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.8 | -191.8 | -114.5 | -146.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 3,233 | 3,014 | 3,022 | 2,875 | 3,086 | 2,487 | 1,458 | 1,502 | 1,556 | 1,536 | 1,722 | 1,168 | 1,301 | 965.9 | 946.9 | 914.2 | 795.4 | 638.9 | 486.9 | 533.1 | 619.2 | 789.2 | 553.3 | 404.2 | 399.2 | 399 | 407.8 | 403.6 | 403.1 | 425.7 | 407.9 | 442.3 | 110.1 |
| Net Debt | 2,341 | 2,556 | 2,164 | 1,943 | 2,252 | 2,071 | 1,202 | 1,127 | 1,332 | 1,281 | 770.4 | 435.6 | 555.6 | 615.2 | 753.1 | 744.5 | 466.9 | 150.7 | 131.9 | 374.3 | 409.1 | 501.3 | 131.9 | 72.1 | 173.3 | 247.1 | 120.1 | -88.7 | 19.2 | 26.1 | 215.7 | 357 | 100.3 |