| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-01-27 | 2024-01-26 | 2023-01-26 | 2022-01-27 | 2021-01-28 | 2020-01-29 | 2019-02-08 | 2018-01-29 | 2017-01-27 | 2016-01-28 | 2015-01-29 | 2014-02-03 | 2013-02-01 | 2012-02-10 | 2011-02-18 | 2010-02-22 | 2009-02-25 | 2008-02-28 | 2007-02-28 | 2006-03-16 | 2005-03-15 | 2004-02-27 | 2003-03-31 | 2001-12-31 | 2000-12-31 |
| Total Current Assets | 13,100 | 9,918 | 9,266 | 8,070 | 9,762 | 6,179 | 9,694 | 7,670 | 5,720 | 5,432 | 3,927 | 3,059 | 2,241 | 1,831 | 637.2 | 411 | 358.9 | 416.5 | 428.4 | 243.7 | 187.3 | 138.9 | 107.1 | 19.55 | 0 |
| Cash and Short Term Investments | 9,584 | 7,138 | 6,058 | 6,028 | 8,206 | 5,018 | 3,794 | 2,823 | 1,734 | 2,311 | 1,608 | 1,200 | 748.1 | 797.8 | 350.4 | 320.2 | 297.3 | 385.1 | 400.4 | 212.3 | 174.5 | 135.2 | 103.6 | 16.13 | 14.89 |
| Cash & Equivalents | 7,805 | 7,117 | 5,147 | 6,028 | 8,206 | 5,018 | 3,794 | 2,823 | 1,468 | 1,809 | 1,114 | 605 | 290.3 | 508.1 | 194.5 | 134.2 | 139.9 | 177.4 | 400.4 | 212.3 | 174.5 | 89.89 | 59.81 | 16.13 | 14.89 |
| Short Term Investments | 1,779 | 20.97 | 911.3 | 0 | 0 | 0 | 0 | 0 | 266.2 | 501.4 | 494.9 | 595.4 | 457.8 | 289.8 | 155.9 | 186 | 157.4 | 207.7 | 0 | 0 | 0 | 45.3 | 43.8 | 0 | 0 |
| Receivables | 1,988 | 1,842 | 1,587 | 804.3 | 610.8 | 454.4 | 569.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.33 | 18.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 1,528 | 938.2 | 1,621 | 1,238 | 945.2 | 705.7 | 5,330 | 4,847 | 3,987 | 3,121 | 2,319 | 1,858 | 1,493 | 1,033 | 286.8 | 53.44 | 42.96 | 31.39 | 27.99 | 31.43 | 12.88 | 3.75 | 3.46 | 3.42 | -14.89 |
| Total Assets | 53,630 | 48,732 | 48,595 | 44,585 | 39,280 | 33,976 | 25,974 | 19,013 | 13,587 | 10,203 | 7,042 | 5,413 | 3,968 | 3,069 | 982.1 | 679.7 | 615.4 | 683.5 | 608.8 | 364.7 | 251.8 | 176 | 130.5 | 41.63 | 52.49 |
| Total Non-Current Assets | 40,530 | 38,814 | 39,328 | 36,515 | 29,519 | 27,797 | 16,280 | 11,343 | 7,866 | 4,771 | 3,115 | 2,354 | 1,727 | 1,238 | 344.8 | 268.7 | 256.5 | 267 | 180.4 | 121 | 64.45 | 37.07 | 23.45 | 22.08 | 0 |
| Property, Plant and Equipment | 1,594 | 1,491 | 1,398 | 1,323 | 960.2 | 565.2 | 418.3 | 319.4 | 250.4 | 173.4 | 149.9 | 133.6 | 131.7 | 136.4 | 128.6 | 131.7 | 124.9 | 77.33 | 55.5 | 40.21 | 18.73 | 9.77 | 5.62 | 11.84 | 0 |
| Goodwill and Intangible Assets | 32,452 | 31,658 | 32,737 | 30,920 | 25,384 | 24,505 | 14,951 | 10,371 | 7,275 | 4,313 | 2,773 | 2,091 | 1,506 | 1,047 | 0 | 108.8 | 98.55 | 132.5 | 104.9 | 57.49 | 0.961 | 2.95 | 6.09 | 7.92 | 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 |
| Intangible Assets | 32,452 | 31,658 | 32,737 | 30,920 | 25,384 | 24,505 | 14,951 | 10,371 | 7,275 | 4,313 | 2,773 | 2,091 | 1,506 | 1,047 | 0 | 108.8 | 98.55 | 132.5 | 104.9 | 57.49 | 0.961 | 2.95 | 6.09 | 7.92 | 0 |
| Long Term Investments | 0 | 0 | 0 | 24.12 | 31.54 | 16.26 | 16.26 | 4.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.53 | 0.5 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.47 | 15.96 | 22.41 | 16.24 | 15.6 | 21.24 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 6,484 | 5,664 | 5,193 | 4,248 | 3,143 | 2,711 | 894.6 | 647.9 | 341.4 | 284.8 | 192.2 | 129.1 | 89.41 | 55.05 | 198.8 | 12.3 | 10.6 | 40.94 | 2.82 | 1.55 | 44.76 | 24.35 | 11.74 | 2.32 | 0 |
| Total Current Liabilities | 10,755 | 8,861 | 7,931 | 8,489 | 7,806 | 6,856 | 6,487 | 5,466 | 4,587 | 3,530 | 2,663 | 2,154 | 1,676 | 1,225 | 388.6 | 227.4 | 216 | 213.4 | 193.4 | 137.6 | 94.91 | 63.02 | 40.43 | 26.21 | 0 |
| Accounts Payable | 899.9 | 747.4 | 671.5 | 837.5 | 656.2 | 674.3 | 563 | 359.6 | 312.8 | 253.5 | 201.6 | 108.4 | 86.47 | 86.99 | 222.8 | 92.54 | 100.3 | 104.4 | 93.86 | 63.49 | 49.77 | 32.65 | 20.35 | 13.71 | 0 |
| Notes Payable/Short Term Debt | 2,213 | 783.2 | 356 | 1,015 | 756.1 | 190.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.32 | 2.08 | 1.41 | 2.3 | 0.823 | 0 | 0 | 0.068 | 0.416 | 1.23 | 3.01 | 0 |
| Tax Payables | 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 |
| Deferred Revenue | 1,521 | 1,443 | 1,265 | 1,209 | 1,118 | 924.7 | 760.9 | 618.6 | 443.5 | 346.7 | 274.6 | 215.8 | 169.5 | 148.8 | 127.2 | 100.1 | 83.13 | 71.67 | 69.68 | 48.53 | 31.94 | 18.32 | 9.74 | 4.94 | 0 |
| Other Current Liabilities | 6,122 | 5,887 | 5,639 | 5,427 | 5,276 | 5,066 | 5,163 | 4,488 | 3,830 | 2,929 | 2,187 | 1,830 | 1,420 | 986.9 | 36.49 | 33.39 | 30.24 | 36.47 | 29.91 | 25.56 | 13.13 | 11.62 | 9.1 | 4.54 | 0 |
| Total Liabilities | 28,887 | 28,144 | 27,817 | 28,735 | 28,215 | 26,394 | 20,736 | 15,431 | 10,907 | 7,979 | 5,185 | 4,079 | 3,223 | 2,426 | 691.9 | 480.6 | 268.3 | 253.7 | 194.6 | 138.4 | 95.51 | 63.3 | 41.17 | 132.1 | 125.8 |
| Total Non-Current Liabilities | 18,131 | 19,283 | 19,886 | 20,246 | 20,409 | 19,538 | 14,248 | 9,964 | 6,320 | 4,450 | 2,522 | 1,925 | 1,547 | 1,201 | 303.3 | 253.2 | 52.25 | 40.28 | 1.12 | 0.842 | 0.6 | 0.285 | 0.748 | 105.9 | 0 |
| Total Long Term Debt | 15,782 | 16,190 | 16,576 | 17,102 | 17,755 | 16,182 | 10,360 | 6,499 | 3,364 | 2,371 | 885.8 | 500 | 400 | 400 | 234.1 | 236.6 | 37.99 | 35.65 | 0 | 0 | 0 | 0.044 | 0.46 | 3.86 | 2.02 |
| Deferred Tax Liabilities 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 |
| 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 |
| Capital Lease Obligations | 2,412 | 2,430 | 2,578 | 2,724 | 2,202 | 1,613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.32 | 36.21 | 37.98 | 39.14 | 35.65 | 0 | 0 | 0 | 0.044 | 0.46 | 1.06 | 2.02 |
| Other Long Term Liabilities | -62.8 | 662.7 | 732.3 | 421.2 | 452.8 | 1,743 | 3,888 | 3,465 | 2,956 | 2,078 | 1,636 | 1,425 | 1,147 | 799 | 32.99 | -21.4 | -24.88 | -31.02 | 1.12 | 0.842 | 0.6 | 0.197 | -0.172 | 101 | -4.05 |
| Total Equity | 24,744 | 20,588 | 20,777 | 15,849 | 11,065 | 7,582 | 5,239 | 3,582 | 2,680 | 2,223 | 1,858 | 1,334 | 744.7 | 642.8 | 290.2 | 199.1 | 347.2 | 429.8 | 414.2 | 226.3 | 156.3 | 112.7 | 89.36 | -90.5 | -73.27 |
| Non-Controlling Interest | 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 |
| Total Stockholders' Equity | 24,744 | 20,588 | 20,777 | 15,849 | 11,065 | 7,582 | 5,239 | 3,582 | 2,680 | 2,223 | 1,858 | 1,334 | 744.7 | 642.8 | 290.2 | 199.1 | 347.2 | 429.8 | 414.2 | 226.3 | 156.3 | 112.7 | 89.36 | -90.5 | -73.27 |
| Retained Earnings | 31,301 | 22,589 | 17,181 | 12,689 | 7,573 | 4,812 | 2,942 | 1,731 | 1,129 | 941.9 | 819.3 | 552.5 | 440.1 | 422.9 | 237.7 | 198.8 | 108.5 | 25.43 | -40.59 | -89.67 | -131.7 | -153.3 | -159.2 | -137.3 | 0 |
| Accumulated Other Earnings | 362.2 | -223.9 | -217.3 | -40.49 | 44.4 | -23.52 | -19.58 | -20.56 | -48.56 | -43.31 | -4.45 | 3.58 | 2.92 | 0.706 | 0.75 | 0.273 | 0.084 | 1.61 | 0 | -1.33 | -4.92 | -4.89 | -10.62 | -5.72 | 0 |
| Common Stock | 6,252 | 5,145 | 4,638 | 4,025 | 3,448 | 2,794 | 2,316 | 1,871 | 1,600 | 1,325 | 1,043 | 0.06 | 0.056 | 0.055 | 0.053 | 0.053 | 0.062 | 0.065 | 0.069 | 0.055 | 0.053 | 0.051 | 0.022 | 0.002 | 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 | 0.006 | 0 |
| Additional Paid in Capital | -13,172 | -6,922 | -824.2 | -824.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 777.4 | 301.6 | 219.1 | 51.62 | 0 | 238.6 | 402.7 | 454.7 | 317.2 | 292.8 | 270.8 | 259.2 | 52.48 | -73.27 |
| Total Liabilities & Total Equity | 53,630 | 48,732 | 48,595 | 44,585 | 39,280 | 33,976 | 25,974 | 19,013 | 13,587 | 10,203 | 7,042 | 5,413 | 3,968 | 3,069 | 982.1 | 679.7 | 615.4 | 683.5 | 608.8 | 364.7 | 251.8 | 176 | 130.5 | 41.63 | 52.49 |
| Total Liabilities & Shareholders' Equity | 53,630 | 48,732 | 48,595 | 44,585 | 39,280 | 33,976 | 25,974 | 19,013 | 13,587 | 10,203 | 7,042 | 5,413 | 3,968 | 3,069 | 982.1 | 679.7 | 615.4 | 683.5 | 608.8 | 364.7 | 251.8 | 176 | 130.5 | 41.63 | 52.49 |
| Total Investments | 1,779 | 20.97 | 911.3 | 24.12 | 31.54 | 16.26 | 16.26 | 4.4 | 266.2 | 501.4 | 494.9 | 595.4 | 457.8 | 289.8 | 155.9 | 186 | 157.4 | 207.7 | 1.53 | 0.5 | 0 | 45.3 | 43.8 | 0 | 0 |
| Total Debt | 17,995 | 16,973 | 16,932 | 18,117 | 18,511 | 16,372 | 10,360 | 6,499 | 3,364 | 2,371 | 885.8 | 500 | 400 | 402.3 | 236.2 | 238 | 40.29 | 36.48 | 0 | 0 | 0.068 | 0.46 | 1.69 | 6.87 | 2.02 |
| Net Debt | 10,190 | 9,856 | 11,784 | 12,089 | 10,305 | 11,354 | 6,566 | 3,677 | 1,897 | 562 | -227.8 | -105 | 110 | -105.7 | 41.71 | 103.8 | -99.59 | -141 | -400.4 | -212.3 | -174.4 | -89.43 | -58.12 | -9.26 | -12.87 |