| 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: | 2025-02-13 | 2024-02-12 | 2023-02-14 | 2022-02-17 | 2021-02-22 | 2020-02-28 | 2019-02-26 | 2018-02-23 | 2017-02-24 | 2016-02-29 | 2015-02-27 | 2014-02-11 | 2013-02-28 | 2012-02-27 | 2011-02-28 | 2010-03-01 | 2009-03-02 | 2008-02-15 | 2007-02-23 | 2006-12-14 | 2005-02-18 | 2004-02-20 | 2003-03-03 | 2002-03-29 | 2001-04-02 | 2000-01-25 | 1999-02-16 | 1998-03-31 | 1997-03-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 |
| Total Current Assets | 2,637 | 2,235 | 1,773 | 1,806 | 1,390 | 1,232 | 1,203 | 1,499 | 1,641 | 1,498 | 1,402 | 954.2 | 403.2 | 376.3 | 122.1 | 144 | 113.5 | 69.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments | 518.3 | 442.8 | 297.1 | 20.53 | 163.5 | 24.12 | 10.3 | 85.94 | 93.69 | 5.42 | 4.49 | 2.62 | 1.71 | 0.351 | 6.92 | 2.17 | 0.209 | 1.98 | 0.729 | 3.95 | 41.78 | 29.79 | 36.89 | 253.4 | 7.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash & Equivalents | 518.3 | 442.8 | 297.1 | 20.53 | 163.5 | 24.12 | 10.3 | 85.94 | 93.69 | 5.42 | 4.49 | 2.62 | 1.71 | 0.351 | 6.92 | 2.17 | 0.209 | 1.98 | 0.729 | 3.95 | 12.08 | 0 | 0 | 0 | 7.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.7 | 29.79 | 36.89 | 253.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 2,032 | 1,723 | 1,463 | 1,579 | 1,141 | 1,193 | 1,190 | 1,316 | 1,481 | 1,471 | 1,355 | 918.5 | 363.8 | 339.3 | 92.82 | 81.56 | 75.04 | 64.99 | 51.19 | 15.02 | 5.58 | 121.7 | 176.7 | 199.8 | 217.2 | 0 | 0 | 0 | 0 | 2 | 1.4 | 0.8 | 0.2 |
| Inventory | 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 |
| Other Current Assets | 86.59 | 69.04 | 13 | 206.9 | 85.47 | 14.19 | 2.36 | 97.57 | 66.46 | 21.21 | 41.87 | 33.12 | 37.68 | 36.57 | 22.4 | 60.26 | 38.23 | 2.1 | -51.92 | -18.97 | -47.36 | -151.5 | -213.6 | -453.1 | -224.4 | 0 | 0 | 0 | 0 | -2 | -1.4 | -0.8 | -0.2 |
| Total Assets | 9,898 | 9,117 | 9,405 | 9,638 | 9,497 | 9,796 | 8,591 | 8,773 | 8,949 | 7,990 | 3,922 | 3,462 | 2,982 | 2,557 | 2,304 | 1,655 | 1,364 | 1,182 | 1,175 | 1,036 | 849.6 | 736.8 | 804 | 892.4 | 953.7 | 1,041 | 1,037 | 816.1 | 634.8 | 551.2 | 500.7 | 243.6 | 144.8 |
| Total Non-Current Assets | 7,261 | 6,883 | 7,633 | 7,832 | 8,107 | 8,565 | 7,388 | 7,274 | 7,308 | 6,492 | 2,520 | 2,508 | 2,579 | 2,181 | 2,182 | 1,511 | 1,251 | 1,113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Property, Plant and Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,067 | 1,986 | 1,373 | 1,120 | 1,053 | 1,080 | 938.8 | 773.3 | 558 | 551.2 | 584.8 | 620.7 | 686.4 | 587 | 512.9 | 343.3 | 336.7 | 325 | 123.8 | 76.4 |
| Goodwill and Intangible Assets | 643.7 | 643.9 | 643.2 | 651.4 | 651.7 | 644.4 | 644 | 644.7 | 643.5 | 645.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.01 | 4.4 | 6 | 7.61 | 9.2 | 10.9 | 0 | 0 |
| Goodwill | 643.7 | 643.9 | 643.2 | 651.4 | 651.7 | 644.4 | 644 | 644.7 | 643.5 | 645.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.01 | 4.4 | 6 | 7.61 | 9.2 | 10.9 | 0 | 0 |
| Long Term Investments | 88.71 | 188.4 | 178.9 | 194.7 | 668.1 | 619.1 | 535.7 | 312.9 | 305.6 | 89.3 | 48.95 | 53.05 | 47.34 | 52.96 | 28.73 | 32.8 | 30.01 | 13.68 | 22.08 | 28.92 | 29.7 | 29.79 | 36.89 | 50.79 | 53.24 | 61.7 | 41.75 | 60.52 | 49.61 | 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 | 0 |
| Other Long Term Assets | 6,529 | 6,050 | 6,810 | 6,986 | 6,787 | 7,301 | 6,208 | 6,317 | 6,359 | 5,757 | 2,471 | 2,455 | 2,531 | 61.47 | 167.3 | 104.8 | 100.8 | 46.17 | -1,102 | -967.7 | -803 | -587.8 | -588.1 | -635.6 | -673.9 | -751.1 | -633.2 | -579.4 | -400.5 | -345.9 | -335.9 | -123.8 | -76.4 |
| Total Current Liabilities | 328.2 | 308.2 | 334.3 | 276.7 | 382 | 437 | 585.2 | 585.1 | 550.5 | 563.7 | 226.8 | 463.7 | 303.7 | 399.9 | 121.9 | 49.9 | 28.28 | 70.45 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 0 | 20.4 | 19.25 | 0 | 101.2 | 125 | 313 | 290 | 190 | 230 | 85 | 326 | 158 | 272.5 | 0 | 0 | 63.5 | 48 | 150 | 58 | 15 | 177.1 | 177 | 193.7 | 125 | 166.6 | 123 | 58.3 | 6 | 74.7 | 20 | 14.5 | 14.1 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.073 | 5.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 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 |
| Other Current Liabilities | 328.2 | 287.8 | 315 | 276.7 | 280.8 | 312 | 272.2 | 295.1 | 360.5 | 333.7 | 141.8 | 137.7 | 145.7 | 127.4 | 121.9 | 49.9 | -35.22 | 22.38 | -155.6 | -58 | -15 | -177.1 | -177 | -193.7 | -125 | -166.6 | -123 | -58.3 | -6 | -74.7 | -20 | -14.5 | -14.1 |
| Total Liabilities | 5,167 | 5,355 | 5,602 | 5,530 | 5,461 | 5,460 | 4,826 | 4,885 | 4,737 | 3,889 | 2,520 | 2,162 | 1,971 | 1,679 | 1,300 | 789.8 | 576.5 | 596.2 | 709.9 | 595.1 | 406.6 | 296.6 | 324.3 | 441.7 | 489.3 | 583.6 | 531.4 | 347.9 | 251.8 | 204.1 | 162.2 | 120.9 | 22.3 |
| Total Non-Current Liabilities | 4,839 | 5,047 | 5,268 | 5,254 | 5,079 | 5,022 | 4,241 | 4,300 | 4,187 | 3,325 | 2,294 | 1,698 | 1,667 | 1,279 | 1,178 | 739.9 | 548.2 | 525.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Long Term Debt | 4,839 | 5,047 | 5,268 | 5,254 | 5,068 | 5,011 | 4,228 | 4,282 | 4,177 | 3,310 | 2,294 | 1,698 | 1,667 | 1,279 | 1,177 | 738.1 | 548.2 | 525.7 | 634.7 | 566.2 | 379.5 | 103.5 | 129.5 | 219.5 | 326.4 | 400.2 | 381.8 | 271.5 | 236.5 | 120.5 | 133.6 | 103.6 | 2.1 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 8.2 | 10.77 | 11.35 | 13.6 | 17.75 | 9.91 | 15.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.65 | 3.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 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 |
| Other Long Term Liabilities | 0 | 0 | 0 | -8.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.12 | 1.76 | 0 | 0 | -640.4 | -569.5 | -379.5 | -103.5 | -129.5 | -219.5 | -326.4 | -400.2 | -381.8 | -271.5 | -236.5 | -120.5 | -133.6 | -103.6 | -2.1 |
| Total Equity | 4,731 | 3,762 | 3,803 | 4,108 | 4,037 | 4,337 | 3,764 | 3,888 | 4,212 | 4,101 | 1,401 | 1,300 | 1,011 | 878.5 | 1,004 | 865.2 | 788 | 586.1 | 465.5 | 440.9 | 442.9 | 440.1 | 483 | 450.7 | 464.3 | 457.1 | 505.8 | 468.2 | 383 | 347.1 | 338.5 | 122.7 | 122.5 |
| Non-Controlling Interest | 194.2 | 187.7 | 193.9 | 201.4 | 194.7 | 201.2 | 320 | 333.2 | 353.2 | 362.9 | 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 | 4,537 | 3,575 | 3,609 | 3,907 | 3,842 | 4,135 | 3,444 | 3,555 | 3,859 | 3,738 | 1,401 | 1,300 | 1,011 | 878.5 | 1,004 | 865.2 | 788 | 586.1 | 465.5 | 440.9 | 442.9 | 440.1 | 483 | 450.7 | 464.3 | 457.1 | 505.8 | 468.2 | 383 | 347.1 | 338.5 | 122.7 | 122.5 |
| Retained Earnings | -3,430 | -3,150 | -2,749 | -2,542 | -2,321 | -1,840 | -1,609 | -1,371 | -968.5 | -881.5 | -747.7 | -710.4 | -664.8 | -603.2 | -490.5 | -410 | -382.9 | 362.1 | 292.8 | -351.4 | -330.3 | -256.8 | -214.4 | 165.9 | 182.5 | 232.1 | 212.4 | 136.2 | 91.4 | 56.8 | 33.8 | 16 | 4.4 |
| Accumulated Other Earnings | 22.73 | 29.34 | 20.32 | -2.2 | -12.77 | -39.86 | -41.65 | -30.15 | -53.83 | -8.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -365.1 | -353.2 | -340 | -331.6 | -4.46 | -2.88 | -1.82 | -0.03 | 2.55 | 0.761 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 27.91 | 24.53 | 23.43 | 23.91 | 23.12 | 22.66 | 20.23 | 19.83 | 19.61 | 18.74 | 12.76 | 12.35 | 11.24 | 10.34 | 9.92 | 8.83 | 8.24 | 6.81 | 5.97 | 5.69 | 5.08 | 3.73 | 3.71 | 2 | 2 | 1.99 | 2.01 | 1.95 | 1.82 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.5 | 108.5 | 108.5 | 118.5 | 118.5 | 118.5 | 168.5 | 212.3 | 212.3 | 212.3 | 207.5 | 107.5 | 107.5 | 57.5 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 7,916 | 6,671 | 6,314 | 6,428 | 6,153 | 5,993 | 5,075 | 4,936 | 4,861 | 4,609 | 2,136 | 1,998 | 1,665 | 1,471 | 1,376 | 1,158 | 1,054 | 463.8 | 401.4 | 1,008 | 931.3 | 485.4 | 484.2 | 72.28 | 72.29 | 112.9 | 183.1 | 272.6 | 289.8 | 290.3 | 304.7 | 106.7 | 118.1 |
| Total Liabilities & Total Equity | 9,898 | 9,117 | 9,405 | 9,638 | 9,497 | 9,796 | 8,591 | 8,773 | 8,949 | 7,990 | 3,922 | 3,462 | 2,982 | 2,557 | 2,304 | 1,655 | 1,364 | 1,182 | 1,175 | 1,036 | 849.6 | 736.8 | 807.3 | 892.4 | 953.7 | 1,041 | 1,037 | 816.1 | 634.8 | 551.2 | 500.7 | 243.6 | 144.8 |
| Total Liabilities & Shareholders' Equity | 9,898 | 9,117 | 9,405 | 9,638 | 9,497 | 9,796 | 8,591 | 8,773 | 8,949 | 7,990 | 3,922 | 3,462 | 2,982 | 2,557 | 2,304 | 1,655 | 1,364 | 1,182 | 1,175 | 1,036 | 849.6 | 736.8 | 804 | 892.4 | 953.7 | 1,041 | 1,037 | 816.1 | 634.8 | 551.2 | 500.7 | 243.6 | 144.8 |
| Total Investments | 88.71 | 188.4 | 178.9 | 194.7 | 668.1 | 619.1 | 535.7 | 312.9 | 305.6 | 89.3 | 48.95 | 53.05 | 47.34 | 52.96 | 28.73 | 32.8 | 30.01 | 27.37 | 44.16 | 52.41 | 59.4 | 59.57 | 73.77 | 304.2 | 53.24 | 61.7 | 41.75 | 60.52 | 49.61 | 0 | 0 | 0 | 0 |
| Total Debt | 4,839 | 5,067 | 5,287 | 5,254 | 5,169 | 5,136 | 4,541 | 4,572 | 4,367 | 3,540 | 2,379 | 2,024 | 1,825 | 1,551 | 1,177 | 738.1 | 611.7 | 573.7 | 784.7 | 624.2 | 394.5 | 280.6 | 306.5 | 413.2 | 451.4 | 566.8 | 504.8 | 329.8 | 242.5 | 195.2 | 153.6 | 118.1 | 16.2 |
| Net Debt | 4,321 | 4,625 | 4,990 | 5,233 | 5,006 | 5,112 | 4,530 | 4,486 | 4,273 | 3,535 | 2,374 | 2,022 | 1,823 | 1,551 | 1,170 | 736 | 611.5 | 571.7 | 784 | 620.3 | 382.4 | 280.6 | 306.5 | 413.2 | 444.2 | 566.8 | 504.8 | 329.8 | 242.5 | 195.2 | 153.6 | 118.1 | 16.2 |