| 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 11-30 |
1996 11-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 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 | 1997-11-30 | 1996-11-30 |
| Total Current Assets | 237.2 | 606.3 | 339.1 | 285.5 | 272.8 | 222.9 | 204.5 | 260 | 382.5 | 188.9 | 252.2 | 198.9 | 175.6 | 69.68 | 70.89 | 84.73 | 73.42 | 74.37 | 77.5 | 80.51 | 75.96 | 72.54 | 34.48 | 68.18 | 44.28 | 29.6 | 106.5 | 244.1 | 380.9 |
| Cash and Short Term Investments | 140.7 | 116.5 | 111.8 | 173.7 | 142.1 | 123.2 | 110.4 | 134.4 | 241.5 | 93.5 | 123.1 | 129.4 | 78.42 | 28.75 | 27.54 | 40.87 | 34.45 | 29.64 | 24.92 | 18.23 | 11.56 | 9.09 | 10.91 | 11.66 | 5.57 | 6.7 | 9.8 | 3.6 | 0 |
| Cash & Equivalents | 140.7 | 116.5 | 111.8 | 173.7 | 142.1 | 123.2 | 110.4 | 134.4 | 241.5 | 93.5 | 123.1 | 129.4 | 78.42 | 28.75 | 27.54 | 40.87 | 34.45 | 29.64 | 24.92 | 18.23 | 11.56 | 9.09 | 10.91 | 11.66 | 5.57 | 6.7 | 9.8 | 3.6 | 0 |
| 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 |
| Receivables | 54.13 | 59.86 | 80.16 | 63.97 | 92.92 | 78.07 | 76.88 | 104.5 | 123.3 | 78.63 | 111.5 | 56.91 | 33.76 | 34.65 | 38.6 | 43.87 | 38.97 | 44.73 | 52.57 | 62.28 | 63.31 | 51.67 | 23.57 | 56.52 | 38.71 | 22.9 | 35.1 | 18.9 | 126.9 |
| Inventory | 0 | 380 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.8 | 50.7 | 249.2 |
| Other Current Assets | 42.31 | 49.84 | 147.2 | 47.83 | 37.82 | 21.61 | 17.24 | 21.08 | 17.61 | 16.79 | 17.62 | 12.59 | 63.42 | 6.27 | 4.75 | 0 | 0 | 0 | 0 | 0 | 1.09 | 11.78 | 0 | 0 | 0 | 0 | 1.8 | 170.9 | 4.8 |
| Total Assets | 11,759 | 11,623 | 11,705 | 11,493 | 11,053 | 11,703 | 11,083 | 10,112 | 9,588 | 8,602 | 7,994 | 5,453 | 4,386 | 3,467 | 2,058 | 2,052 | 2,111 | 1,955 | 2,000 | 2,525 | 2,419 | 2,383 | 2,077 | 1,757 | 1,651 | 1,485 | 783.8 | 466 | 518.9 |
| Total Non-Current Assets | 11,522 | 11,017 | 11,366 | 11,207 | 10,780 | 11,480 | 10,878 | 9,852 | 9,206 | 8,413 | 7,741 | 5,254 | 4,211 | 3,398 | 1,987 | 1,967 | 2,037 | 1,881 | 1,923 | 2,444 | 2,343 | 2,311 | 2,043 | 1,688 | 1,607 | 1,455 | 677.3 | 221.9 | 138 |
| Property, Plant and Equipment | 105.1 | 360.6 | 356.8 | 475.8 | 565.1 | 650.3 | 677.8 | 680.9 | 729.5 | 23.12 | 19.16 | 21.01 | 45.42 | 2,612 | 1,509 | 1,604 | 1,943 | 1,784 | 1,626 | 7.2 | 2,192 | 2,142 | 1,866 | 1,482 | 1,420 | 1,157 | 380.2 | 39.4 | 75.4 |
| Goodwill and Intangible Assets | 34.48 | 39.08 | 45.59 | 52.16 | 58.16 | 62.53 | 64.24 | 64.39 | 38.39 | 41.61 | 24.49 | 24.49 | 24.49 | 24.49 | 141.2 | 24.49 | 24.49 | 24.49 | 24.49 | 36.86 | 24.49 | 24.49 | 105.1 | 75.03 | 73.58 | 56 | 30.3 | 2.2 | 13.5 |
| Goodwill | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 24.49 | 63.31 | 51.67 | 23.57 | 75.03 | 38.71 | 22.9 | 35.1 | 0 | 0 |
| Intangible Assets | 10 | 14.59 | 21.1 | 27.67 | 33.67 | 38.04 | 39.75 | 39.91 | 13.9 | 17.12 | 0 | 0 | 0 | 0 | 116.7 | 0 | 0 | 0 | 0 | 12.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.9 | 126.9 |
| Long Term Investments | 151.3 | 193.4 | 224.5 | 257.8 | 332.1 | 391.6 | 320.1 | 280.9 | 380.8 | 332.3 | 164.2 | 883.4 | 736.9 | 529.9 | 211.5 | 229.3 | 0 | 0 | 0 | 29.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 11,705 | 10,386 | 9,793 | 10,341 | 9,776 | 8,736 | 8,003 | 7,983 | 7,517 | 4,311 | 3,389 | 76.81 | 85.34 | 62.93 | 0 | 0 | 0 | 2,362 | 0 | 0 | 10.93 | 6.24 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 11,231 | 10,424 | -966.1 | 35.6 | 31.7 | 34.44 | 40.61 | 89.38 | 54.41 | 32.71 | 16.5 | 13.87 | 14.34 | 154.8 | 40.4 | 45.98 | 69.28 | 72.07 | 272.1 | 8.43 | 126.3 | 144.1 | 60.83 | 125 | 113.4 | 242.4 | 266.8 | 180.3 | 49.1 |
| Total Current Liabilities | 1,212 | 2,017 | 1,456 | 1,104 | 1,192 | 1,161 | 1,322 | 1,179 | 1,271 | 696.2 | 668.1 | 739.8 | 511.8 | 252.2 | 131.1 | 96.42 | 1,526 | 1,452 | 514.6 | 80.2 | 222.3 | 78.82 | 82.89 | 71.02 | 73.67 | 60.6 | 204.1 | 119.7 | 259 |
| Accounts Payable | 215.3 | 211.1 | 208.4 | 190 | 178.8 | 185.9 | 185.9 | 196.1 | 176.8 | 138.9 | 146.1 | 123 | 67.72 | 68.92 | 0 | 0 | 59.07 | 76.45 | 95.93 | 83.5 | 65.95 | 78.45 | 82.89 | 71.02 | 73.67 | 60.6 | 17.3 | 39 | 119.1 |
| Notes Payable/Short Term Debt | 948.6 | 1,772 | 1,213 | 867.6 | 974.8 | 921.6 | 1,077 | 925.9 | 1,134 | 663.9 | 654 | 640 | 414.7 | 184 | 165.8 | 170.4 | 72.24 | 172 | 41.75 | 150.9 | 153.8 | 159.7 | 0 | 0 | 0 | 0 | 177.8 | 11.2 | 133.8 |
| Tax Payables | 13.3 | 0 | 0 | 5.16 | 0 | 0 | 0 | 4.05 | 10.69 | 2.18 | 1.39 | 0.854 | 14.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 26.35 | 26.54 | 25.14 | 28.21 | 27.93 | 27.85 | 26.26 | 22.8 | 23.05 | 20.73 | 18.3 | 13.16 | 12.47 | 0 | 0 | 0 | 145.2 | 115.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 8.93 | 7.56 | 8.57 | 13.48 | 10.21 | 25.51 | 32.06 | 30.56 | -73.27 | -129.5 | -151.6 | -37.21 | 2.33 | -0.732 | -34.73 | -74.02 | 1,250 | 1,088 | 376.9 | -154.2 | 2.55 | -159.3 | 0 | 0 | 0 | 0 | 9 | 69.5 | 6.1 |
| Total Liabilities | 7,040 | 7,280 | 7,320 | 7,319 | 7,140 | 7,397 | 6,854 | 6,178 | 5,917 | 5,120 | 4,635 | 3,107 | 2,337 | 1,783 | 1,500 | 1,486 | 1,554 | 1,452 | 1,478 | 1,864 | 1,591 | 1,561 | 1,305 | 1,086 | 1,020 | 901.3 | 417 | 120.5 | 300.8 |
| Total Non-Current Liabilities | 5,828 | 5,263 | 5,864 | 6,214 | 5,948 | 6,237 | 5,532 | 4,998 | 4,646 | 4,424 | 3,967 | 2,368 | 1,825 | 1,530 | 1,369 | 1,389 | 27.55 | 0 | 963.9 | 1,784 | 1,369 | 1,482 | 1,222 | 1,015 | 946.7 | 840.7 | 212.9 | 0.8 | 41.8 |
| Total Long Term Debt | 4,489 | 4,034 | 4,588 | 4,934 | 4,854 | 4,986 | 4,406 | 3,995 | 3,724 | 3,656 | 3,305 | 1,836 | 1,315 | 1,203 | 1,118 | 1,097 | 0 | 0 | 1,223 | 1,603 | 1,194 | 1,313 | 1,162 | 943.3 | 898.6 | 779 | 207.2 | 0.4 | 40.9 |
| Deferred Tax Liabilities Non-Current | 904.3 | 835.5 | 821.4 | 784.8 | 648.2 | 733.8 | 717.9 | 646.9 | 629.9 | 538.2 | 446.5 | 392.8 | 354.7 | 327.8 | 137.8 | 138.9 | 0 | 0 | 117.7 | 121 | 135 | 132.1 | 54.46 | 43.24 | 43.48 | 33.7 | 5.7 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 7,320 | 7,319 | 7,140 | 7,397 | 6,854 | 6,178 | 5,917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 171.5 | 170.8 | 1.58 | 1.73 | 1.8 | 1.7 | 9.33 | 8.59 | 93 | 143.5 | 165.3 | 103.9 | 17.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 263.3 | 222.9 | -6,867 | -6,825 | -6,696 | -6,883 | -6,455 | -5,829 | -5,718 | 85.93 | 49.94 | 35.27 | 138 | 0 | 113.2 | 153.7 | 27.55 | 0 | -376.9 | 41.28 | 40.22 | 37.17 | 5.48 | 28.09 | 4.58 | 28 | 0 | 0.4 | 0.9 |
| Total Equity | 4,719 | 4,343 | 4,385 | 4,174 | 3,913 | 4,306 | 4,229 | 3,934 | 3,671 | 3,482 | 3,359 | 2,346 | 2,050 | 1,685 | 558.2 | 566 | 556.9 | 502.9 | 521.7 | 660.3 | 827.4 | 822.6 | 772.2 | 670.9 | 630.6 | 583.7 | 366.8 | 345.5 | 218.1 |
| Non-Controlling Interest | 426.8 | 455.5 | 520.2 | 541.6 | 540.3 | 756.8 | 797.4 | 851.7 | 808.3 | 784.3 | 860 | 15.54 | 1.39 | 1.46 | 1.1 | 1.33 | 0 | 6.66 | 22.94 | 203.8 | 383.3 | 386.6 | 335.3 | 246.8 | 225.1 | 198.1 | 0 | 0 | 0 |
| Total Stockholders' Equity | 4,292 | 3,888 | 3,865 | 3,632 | 3,372 | 3,549 | 3,431 | 3,083 | 2,863 | 2,698 | 2,499 | 2,330 | 2,048 | 1,683 | 557.1 | 564.6 | 556.9 | 496.2 | 498.8 | 456.6 | 444.1 | 435.9 | 436.9 | 424.1 | 405.4 | 385.6 | 366.8 | 345.5 | 218.1 |
| Retained Earnings | 3,775 | 3,531 | 3,465 | 3,351 | 3,109 | 3,239 | 3,056 | 2,786 | 2,487 | 2,317 | 2,266 | 2,167 | 1,907 | 1,540 | 452.2 | 446.9 | 428.3 | 388.4 | 375.4 | 333.8 | 322.3 | 316 | 312.3 | 298.1 | 275.4 | 247.1 | 224.8 | 212.5 | 81.2 |
| Accumulated Other Earnings | 419.7 | 258.5 | 300.3 | 180 | 162.3 | 207.9 | 273.4 | 190 | 267.7 | 273 | 122.6 | 51.1 | 27.02 | 27.62 | -10.5 | -5.65 | 4.26 | -14.14 | 2.21 | 0 | 0 | 0 | 1.6 | -4.9 | -6.21 | 2.3 | 4.4 | -13.2 | -53 |
| Common Stock | 97.55 | 98.36 | 100.2 | 100.9 | 100.9 | 102.4 | 102.4 | 107 | 107.6 | 108.1 | 110.2 | 112.2 | 113.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 3,056 | 2,786 | 2,487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 0 | 0 | 0 | -3,351 | -3,109 | -3,239 | -3,056 | -2,786 | -2,487 | 0 | 0 | 0 | 0 | 115.3 | 115.4 | 123.4 | 124.3 | 122 | 121.1 | -333.8 | 121.8 | 120 | 123 | 126 | 130 | 136.2 | 137.7 | 133 | 136.9 |
| Total Liabilities & Total Equity | 11,759 | 11,623 | 11,705 | 11,493 | 11,053 | 11,703 | 11,083 | 10,112 | 9,588 | 8,602 | 7,994 | 5,453 | 4,386 | 3,467 | 2,058 | 2,052 | 2,111 | 1,955 | 2,000 | 2,525 | 2,419 | 2,383 | 2,077 | 1,757 | 1,651 | 1,485 | 783.8 | 466 | 518.9 |
| Total Liabilities & Shareholders' Equity | 11,759 | 11,623 | 11,705 | 11,493 | 11,053 | 11,703 | 11,083 | 10,112 | 9,588 | 8,602 | 7,994 | 5,453 | 4,386 | 3,467 | 2,058 | 2,052 | 2,111 | 1,955 | 2,000 | 2,525 | 2,419 | 2,383 | 2,077 | 1,757 | 1,651 | 1,485 | 783.8 | 466 | 518.9 |
| Total Investments | 151.3 | 193.4 | 224.5 | 257.8 | 332.1 | 391.6 | 320.1 | 280.9 | 380.8 | 332.3 | 164.2 | 883.4 | 736.9 | 529.9 | 211.5 | 229.3 | 0 | 0 | 0 | 29.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 5,437 | 5,806 | 5,800 | 5,799 | 5,827 | 5,906 | 5,484 | 4,920 | 4,764 | 4,177 | 3,794 | 2,372 | 1,719 | 1,386 | 1,285 | 1,250 | 72.24 | 172 | 1,265 | 1,603 | 1,348 | 1,313 | 1,162 | 943.3 | 898.6 | 779 | 385 | 11.6 | 174.7 |
| Net Debt | 5,297 | 5,689 | 5,688 | 5,626 | 5,685 | 5,783 | 5,373 | 4,786 | 4,523 | 4,083 | 3,671 | 2,242 | 1,641 | 1,357 | 1,257 | 1,209 | 37.79 | 142.4 | 1,240 | 1,585 | 1,336 | 1,304 | 1,151 | 931.6 | 893.1 | 772.3 | 375.2 | 8 | 174.7 |