| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-25 | 2024-02-21 | 2023-02-22 | 2022-02-23 | 2021-02-23 | 2020-02-24 | 2019-02-22 | 2018-02-22 | 2017-02-23 | 2016-02-11 | 2015-02-18 | 2014-02-14 | 2013-02-14 | 2012-02-13 | 2011-02-10 | 2010-02-11 | 2009-02-12 | 2008-02-15 | 2007-02-21 | 2006-02-23 | 2005-03-04 | 2004-02-19 | 2003-03-05 | 2002-12-19 | 2001-03-28 | 2000-03-23 | 1999-03-24 | 1998-03-20 | 1997-03-26 | 1996-03-21 | 1994-12-31 | 1993-12-31 |
| Total Current Assets | 4,019 | 2,898 | 1,773 | 1,159 | 1,294 | 455.5 | 184.9 | 163.3 | 164.6 | 168.1 | 152.1 | 151.4 | 120.6 | 61.94 | 28.91 | 20.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments | 445 | 232.9 | 171.1 | 258.6 | 824.5 | 54.01 | 10.39 | 6.9 | 9.42 | 40.29 | 3.85 | 10.26 | 5.25 | 4.17 | 17.61 | 10.03 | 46.81 | 193.1 | 10.57 | 65.7 | 2.14 | 4.84 | 8.92 | 2.47 | 3.81 | 0.773 | 2.53 | 2.12 | 1.56 | 1.65 | 0 | 29.33 |
| Cash & Equivalents | 445 | 232.9 | 171.1 | 258.6 | 824.5 | 54.01 | 10.39 | 6.9 | 9.42 | 40.29 | 3.85 | 10.26 | 5.25 | 4.17 | 17.61 | 10.03 | 46.81 | 193.1 | 10.57 | 65.7 | 2.14 | 4.84 | 8.92 | 2.47 | 3.81 | 0.773 | 2.53 | 2.12 | 1.56 | 1.65 | 0 | 29.33 |
| 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 |
| Receivables | 3,379 | 2,594 | 1,501 | 755.1 | 417 | 273.5 | 145 | 128.7 | 110 | 99.58 | 82.73 | 107.2 | 84.86 | 45.73 | 11.3 | 10.4 | 10.62 | 7.14 | 5.95 | 5.04 | 4.08 | 3.95 | 4.41 | 4.86 | 5.05 | 3.41 | 2.97 | 3.24 | 2.29 | 2.13 | 0 | 0 |
| Inventory | 0 | 31.47 | 29.54 | 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 |
| Other Current Assets | 195 | 39.7 | 71.42 | 145.6 | 53.02 | 127.9 | 29.51 | 27.7 | 45.23 | 28.2 | 65.52 | 33.85 | 30.51 | 12.04 | 0 | 0 | -57.44 | -200.2 | -16.53 | -70.75 | -6.22 | -8.79 | -13.33 | -7.32 | -8.87 | -4.18 | -5.51 | -5.36 | -3.85 | -3.78 | 0 | -29.33 |
| Total Assets | 68,835 | 57,779 | 49,673 | 43,138 | 20,740 | 18,555 | 15,260 | 14,058 | 13,153 | 11,866 | 11,013 | 9,924 | 5,443 | 4,419 | 3,536 | 2,915 | 2,994 | 3,077 | 2,547 | 1,921 | 1,442 | 1,360 | 1,080 | 1,004 | 934.8 | 905.4 | 759.2 | 577 | 454.1 | 417.6 | 352.8 | 384.5 |
| Total Non-Current Assets | 64,816 | 54,882 | 47,900 | 41,978 | 19,446 | 18,099 | 15,076 | 13,895 | 12,988 | 11,677 | 10,861 | 9,773 | 5,309 | 4,357 | 3,507 | 2,894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Property, Plant and Equipment | 1,273 | 1,302 | 1,071 | 849.8 | 230.6 | 16,563 | 13,833 | 12,676 | 11,881 | 10,611 | 9,769 | 8,786 | 5,024 | 4,160 | 3,401 | 2,817 | 2,862 | 2,824 | 2,485 | 1,755 | 1,407 | 1,321 | 1,038 | 967.7 | 894.3 | 867.1 | 718.3 | 547.6 | 426.2 | 389.4 | 338.5 | 0 |
| Goodwill and Intangible Assets | 11,255 | 8,749 | 8,900 | 8,952 | 1,725 | 1,508 | 1,214 | 1,210 | 1,097 | 1,050 | 1,055 | 951.1 | 259.1 | 170.5 | 43.43 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 18.13 | 19.05 | 19.98 | 20.9 | 21.83 | 22.57 | 0 | 0 |
| Goodwill | 4,932 | 3,731 | 3,731 | 3,677 | 14.18 | 14.43 | 14.63 | 14.97 | 15.07 | 15.32 | 15.47 | 15.66 | 16.95 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 18.13 | 19.05 | 19.98 | 20.9 | 21.83 | 22.57 | 0 | 0 |
| Intangible Assets | 6,323 | 5,018 | 5,168 | 5,275 | 1,711 | 1,493 | 1,200 | 1,195 | 1,082 | 1,034 | 1,040 | 935.5 | 242.1 | 153.3 | 26.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 1,236 | 1,178 | 5.95 | 148.5 | 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 |
| Deferred Tax Assets | 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 |
| Other Long Term Assets | 51,052 | 43,653 | 37,923 | 32,028 | 17,490 | 28.8 | 28.76 | 9.05 | 10.06 | 16.13 | 36.03 | 36.12 | 25.82 | 26.9 | 62.01 | 60.28 | -2,879 | -2,841 | -2,502 | -1,772 | -1,424 | -1,338 | -1,055 | -984.9 | -912.4 | -886.1 | -738.3 | -568.5 | -448.1 | -411.9 | -338.5 | 0 |
| Total Current Liabilities | 2,398 | 1,891 | 3,499 | 2,221 | 383.9 | 1,059 | 561.9 | 385.6 | 1,370 | 447 | 426.1 | 303.1 | 273.1 | 300.5 | 66.07 | 55.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.81 | 13.78 | 38.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 1,130 | 764.4 | 2,729 | 1,551 | 0 | 704.3 | 252 | 110 | 1,120 | 238 | 223 | 128 | 158 | 237.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables | 204.2 | 204.8 | 91.57 | 66.62 | 36.67 | 32.06 | 14.51 | 11.72 | 16.95 | 13.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 352.3 | 312.2 | 269.6 | 242.1 | 130.2 | 127.7 | 115.4 | 105.3 | 74.1 | 42.84 | 36.12 | 31.14 | 20.93 | 18.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 711.8 | 609.4 | 408.6 | 360.8 | 217 | 195.3 | 180 | 158.6 | 159.4 | 152.8 | 167 | 144 | 94.17 | 26.17 | 52.29 | 16.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 29,783 | 24,672 | 20,830 | 18,008 | 9,723 | 8,751 | 7,140 | 6,667 | 6,366 | 5,313 | 5,372 | 4,503 | 3,031 | 2,165 | 1,689 | 1,427 | 1,440 | 1,539 | 970.5 | 931.8 | 528.6 | 532.5 | 357.8 | 331.9 | 419.2 | 370.6 | 309 | 143.7 | 79.86 | 36.22 | 12.6 | 0.255 |
| Total Non-Current Liabilities | 27,385 | 22,782 | 17,331 | 15,787 | 9,339 | 7,691 | 6,578 | 6,282 | 4,995 | 4,845 | 4,945 | 4,200 | 2,743 | 1,864 | 1,623 | 1,371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Long Term Debt | 25,627 | 21,225 | 15,871 | 14,397 | 8,938 | 7,325 | 6,248 | 6,007 | 4,725 | 4,588 | 4,712 | 4,039 | 2,738 | 1,853 | 1,600 | 1,355 | 1,370 | 1,470 | 920 | 891.7 | 503.6 | 506.4 | 339.7 | 315.3 | 404 | 349.2 | 294.8 | 132.6 | 70 | 18.6 | 12.62 | 0.255 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 127.7 | 115.4 | 105.3 | 74.1 | 42.84 | 36.12 | 31.14 | 20.93 | 18.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 530.1 | 469.6 | 489.6 | 505.7 | 120.8 | 128.2 | 0 | 5.33 | 5.02 | 4.71 | 4.4 | 0 | 26.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 1,228 | 1,087 | 970.2 | 884.4 | 279.6 | 109.8 | 214.2 | 164.4 | 191.6 | 209.8 | 192.6 | 130 | -42.27 | -7.12 | 22.55 | 16.81 | -1,370 | -1,470 | -920 | -891.7 | -503.6 | -506.4 | -339.7 | -315.3 | -404 | -349.2 | -294.8 | -132.6 | -70 | -18.6 | -12.62 | -0.255 |
| Total Equity | 39,052 | 33,107 | 28,843 | 25,129 | 11,018 | 9,804 | 8,121 | 7,391 | 6,787 | 6,553 | 5,641 | 5,421 | 2,413 | 2,255 | 1,847 | 1,488 | 1,555 | 1,538 | 1,576 | 989.2 | 913.7 | 827.8 | 722.5 | 671.8 | 515.6 | 534.8 | 450.2 | 433.3 | 374.2 | 381.4 | 335.4 | 381.9 |
| Non-Controlling Interest | 210.9 | 165.5 | 130.1 | 76.83 | 32.25 | 29.7 | 32.24 | 19.21 | 20.25 | 21.74 | 27.7 | 35.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 38,841 | 32,941 | 28,713 | 25,053 | 10,985 | 9,774 | 8,089 | 7,372 | 6,767 | 6,532 | 5,613 | 5,385 | 2,413 | 2,255 | 1,847 | 1,488 | 1,555 | 1,538 | 1,576 | 989.2 | 913.7 | 827.8 | 722.5 | 671.8 | 515.6 | 534.8 | 450.2 | 433.3 | 374.2 | 381.4 | 335.4 | 381.9 |
| Retained Earnings | -8,649 | -6,762 | -5,493 | -4,531 | -3,660 | -3,082 | -2,658 | -2,253 | -1,857 | -1,530 | -1,247 | -991.8 | -768.7 | -646 | -557.1 | -479 | -407.8 | -344.7 | -302.2 | -268.9 | -249 | -240.6 | -232.7 | -223.1 | -214.7 | -201.5 | -186.3 | -174.8 | -164.7 | -157.7 | -137.1 | 0 |
| Accumulated Other Earnings | 38.23 | 73.89 | 46.83 | 4.93 | -54.63 | -17.1 | -8.1 | -2,253 | -1,857 | -1,530 | -1,247 | -991.8 | 768.7 | 0 | 0 | 0 | -1,555 | -1,538 | -35.63 | 0 | 0 | 0 | 0 | -233.8 | -212.4 | -195.4 | -171.6 | -152.2 | -138.3 | -126.1 | 0 | 0 |
| Common Stock | 47,451 | 39,630 | 34,160 | 29,578 | 14,700 | 12,874 | 10,754 | 9,624 | 8,229 | 7,666 | 6,465 | 5,768 | 2,572 | 2,563 | 2,066 | 1,629 | 1,625 | 1,545 | 1,540 | 1,134 | 1,039 | 969 | 855.8 | 795.5 | 630.9 | 636.6 | 26.82 | 25.7 | 22.98 | 22.98 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 395.4 | 395.4 | 395.4 | 609.4 | 609.4 | 337.8 | 337.8 | 337.8 | 337.8 | 337.8 | 337.8 | 123.8 | 123.8 | 99.37 | 99.37 | 99.37 | 99.37 | 99.68 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 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 | 609.7 | 734.6 | 516 | 516.1 | 472.5 | 381.9 |
| Total Liabilities & Total Equity | 68,835 | 57,779 | 49,673 | 43,138 | 20,740 | 18,555 | 15,260 | 14,058 | 13,153 | 11,866 | 11,013 | 9,924 | 5,443 | 4,419 | 3,536 | 2,915 | 2,994 | 3,077 | 2,547 | 1,921 | 1,442 | 1,360 | 1,080 | 1,004 | 934.8 | 905.4 | 759.2 | 577 | 454.1 | 417.6 | 352.8 | 384.5 |
| Total Liabilities & Shareholders' Equity | 68,835 | 57,779 | 49,673 | 43,138 | 20,740 | 18,555 | 15,260 | 14,058 | 13,153 | 11,866 | 11,013 | 9,924 | 5,443 | 4,419 | 3,536 | 2,915 | 2,994 | 3,077 | 2,547 | 1,921 | 1,442 | 1,360 | 1,080 | 1,004 | 934.8 | 905.4 | 759.2 | 577 | 454.1 | 417.6 | 352.8 | 384.5 |
| Total Investments | 1,236 | 1,178 | 5.95 | 148.5 | 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 |
| Total Debt | 26,757 | 21,990 | 18,600 | 15,948 | 8,938 | 8,030 | 6,506 | 6,117 | 5,845 | 4,826 | 4,935 | 4,167 | 2,896 | 2,090 | 1,600 | 1,355 | 1,370 | 1,470 | 920 | 891.7 | 503.6 | 506.4 | 339.7 | 315.3 | 404 | 349.2 | 294.8 | 132.6 | 70 | 18.6 | 12.62 | 0.255 |
| Net Debt | 26,312 | 21,757 | 18,429 | 15,690 | 8,114 | 7,976 | 6,495 | 6,110 | 5,835 | 4,785 | 4,931 | 4,157 | 2,891 | 2,086 | 1,582 | 1,345 | 1,323 | 1,277 | 909.4 | 826 | 501.5 | 501.6 | 330.8 | 312.8 | 400.2 | 348.4 | 292.3 | 130.5 | 68.44 | 16.95 | 0.943 | -29.07 |