| Period Ending: | 2025 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2017-03-01 | 2016-02-19 | 2015-02-27 | 2014-02-28 | 2013-02-28 | 2012-02-29 | 2011-03-10 | 2010-03-11 | 2009-03-11 | 2008-03-12 | 2007-03-12 | 2006-03-13 | 2005-03-11 | 2004-03-12 | 2003-03-19 | 2002-03-21 | 2001-03-22 | 2000-03-23 | 1999-03-17 | 1998-03-23 | 1996-12-31 |
| Total Current Assets | 3,066 | 3,521 | 5,564 | 4,650 | 6,054 | 5,887 | 3,848 | 3,235 | 3,099 | 2,390 | 718.8 | 1,010 | 879.7 | 715.4 | 510.7 | 216 | 93.05 | 59.86 | 64.94 | 60.12 | 54.39 | 50.11 | 35.86 | 31.21 | 37.15 | 29.43 | 31.8 | 20.5 | 18.6 | 9.4 |
| Cash and Short Term Investments | 0 | 3,347 | 5,394 | 4,525 | 5,971 | 5,799 | 3,773 | 3,153 | 3,063 | 2,338 | 693.3 | 989.5 | 865.4 | 702.2 | 497.8 | 49.03 | 78.29 | 40.98 | 47.52 | 42.73 | 40.59 | 41.55 | 28.83 | 25.18 | 31.33 | 20.54 | 24.6 | 15 | 15.6 | 6.8 |
| Cash & Equivalents | 0 | 2,781 | 2,150 | 1,033 | 2,054 | 2,394 | 1,496 | 290.7 | 440.4 | 866.4 | 90.99 | 150.2 | 196 | 208 | 58.93 | 49.03 | 78.29 | 40.98 | 47.52 | 42.73 | 40.59 | 41.55 | 28.83 | 25.18 | 31.33 | 20.54 | 24.6 | 15 | 15.6 | 6.8 |
| Short Term Investments | 0 | 565.5 | 3,244 | 3,492 | 3,917 | 3,405 | 2,277 | 2,862 | 2,594 | 1,472 | 602.3 | 839.3 | 669.4 | 494.3 | 438.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | 174 | 170.1 | 125.1 | 83.03 | 88.08 | 75.21 | 81.97 | 64.61 | 51.92 | 25.5 | 20.19 | 14.36 | 13.2 | 12.87 | 167 | 14.76 | 18.88 | 17.42 | 17.38 | 13.8 | 8.56 | 7.03 | 6.03 | 5.82 | 8.89 | 7.2 | 5.5 | 3 | 2.6 |
| 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 |
| Other Current Assets | 3,066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 40,786 | 38,259 | 34,237 | 27,657 | 26,530 | 27,163 | 23,556 | 22,388 | 21,276 | 18,890 | 9,879 | 6,766 | 4,787 | 4,040 | 3,840 | 3,274 | 2,771 | 3,233 | 2,711 | 2,529 | 2,135 | 1,727 | 1,387 | 1,036 | 871.4 | 827 | 796 | 612.4 | 352.1 | 270.6 |
| Total Non-Current Assets | 0 | 34,738 | 28,673 | 23,006 | 20,477 | 21,276 | 19,707 | 19,153 | 18,177 | 16,500 | 9,161 | 5,757 | 3,911 | 3,325 | 3,331 | 3,058 | 2,678 | 3,173 | 2,646 | 2,469 | 2,080 | 1,677 | 1,351 | 1,005 | 834.2 | 797.5 | 764.2 | 591.9 | 333.5 | 261.2 |
| Property, Plant and Equipment | 922 | 739.1 | 676.8 | 678.4 | 695.9 | 738.8 | 711.5 | 567.2 | 519.8 | 504.1 | 296.2 | 273.6 | 245.5 | 225.8 | 186.5 | 170.5 | 156.2 | 152.6 | 130 | 116.7 | 88.79 | 65.18 | 50.25 | 39.05 | 33.12 | 30.54 | 30.5 | 27.2 | 13.4 | 6.9 |
| Goodwill and Intangible Assets | 660.8 | 660.8 | 660.8 | 663.5 | 669.1 | 675.5 | 684.5 | 696.5 | 709 | 721 | 152.3 | 105.6 | 19.16 | 11.83 | 12.21 | 7.92 | 5.55 | 5.66 | 5.88 | 6.14 | 6.4 | 6.66 | 6.38 | 2.67 | 2.82 | 3.06 | 3.3 | 3.7 | 1.4 | 1.4 |
| Goodwill | 660.8 | 660.8 | 660.8 | 660.8 | 660.8 | 660.8 | 660.8 | 660.8 | 660.8 | 660.1 | 125.4 | 78.67 | 5.24 | 5.24 | 5.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 2.75 | 8.27 | 14.67 | 23.75 | 35.67 | 48.25 | 60.85 | 26.94 | 26.91 | 13.91 | 6.5 | 6.8 | 7.92 | 5.55 | 5.66 | 17.42 | 6.14 | 6.4 | 8.56 | 6.38 | 6.03 | 5.82 | 3.06 | 7.2 | 3.7 | 3 | 2.6 |
| Long Term Investments | 0 | 31,774 | 26,120 | 20,570 | 18,105 | 18,913 | 17,424 | 17,016 | 15,949 | 14,487 | 8,274 | 5,075 | 3,314 | 2,715 | 2,653 | 2,712 | 2,371 | 2,936 | 2,430 | 2,280 | 1,928 | 1,553 | 1,260 | 939.1 | 794.5 | 757.2 | 724.5 | 559.4 | 314.2 | 251 |
| 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 |
| Other Long Term Assets | -1,583 | 1,564 | 1,216 | 1,094 | 1,007 | 947.9 | 887.8 | 873.8 | 999 | 788.6 | 438.2 | 302.7 | 332.7 | 372.3 | 479.2 | 166.8 | 144.8 | 78.72 | 80.08 | 66.64 | 57.47 | 51.92 | 34.39 | 23.79 | 3.75 | 6.76 | 5.9 | 1.6 | 4.5 | 1.9 |
| Total Current Liabilities | 3,833 | 31,043 | 27,405 | 21,734 | 20,402 | 21,710 | 18,707 | 18,175 | 17,634 | 15,713 | 8,089 | 5,636 | 3,804 | 3,158 | 3,066 | 2,584 | 2,073 | 2,443 | 2,115 | 2,104 | 1,645 | 1,417 | 1,100 | 816.3 | 697.8 | 697.8 | 607.9 | 560 | 311 | 246.7 |
| Accounts Payable | 0 | 0 | 0 | 233.9 | 186.8 | 251.9 | 221.8 | 216.4 | 186.2 | 72.62 | 52.17 | 36.89 | 16.77 | 27.61 | 45.51 | 0 | 0 | 27.52 | 11.98 | 9.06 | 8.97 | 3.88 | 3.89 | 5.41 | 3.87 | 3.13 | 3 | 2.4 | 1.8 | 2.3 |
| Notes Payable/Short Term Debt | 0 | 0 | 0 | 0 | 6.12 | 8.01 | 11.25 | 20.56 | 69.33 | 65.11 | 65.8 | 65.58 | 53.1 | 29.55 | 32.81 | 43.32 | 44.27 | 46.86 | 46.09 | 41 | 35.67 | 33.22 | 29.9 | 20.74 | 16.21 | 13.84 | 9 | 26.8 | 14 | 12.7 |
| 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 | 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 |
| Other Current Liabilities | 3,833 | 31,043 | 27,405 | 21,500 | 20,209 | 21,450 | 18,474 | 17,938 | 17,379 | 15,575 | 7,971 | 5,533 | 3,734 | 3,101 | 2,988 | 2,541 | 2,029 | 2,369 | 2,057 | 2,054 | 1,601 | 1,380 | 1,066 | 790.2 | 677.7 | 680.8 | 595.9 | 530.8 | 295.2 | 231.7 |
| Total Liabilities | 34,656 | 32,553 | 29,097 | 22,966 | 21,691 | 22,887 | 19,402 | 18,615 | 17,812 | 16,095 | 8,412 | 5,855 | 4,159 | 3,529 | 3,415 | 2,950 | 2,498 | 2,906 | 2,517 | 2,355 | 1,985 | 1,605 | 1,288 | 945.7 | 797.5 | 761.4 | 734.8 | 572 | 316.4 | 252.1 |
| Total Non-Current Liabilities | 0 | 1,510 | 1,692 | 1,232 | 1,289 | 1,177 | 695 | 439.3 | 177.9 | 382.7 | 322.2 | 218.9 | 355 | 370.9 | 347.6 | 365.8 | 425.1 | 462.4 | 401.5 | 250.5 | 340.2 | 188.4 | 188.3 | 129.4 | 99.69 | 63.58 | 126.9 | 11.4 | 5 | 5.4 |
| Total Long Term Debt | 463.6 | 883 | 1,275 | 1,075 | 1,223 | 1,095 | 695 | 439.3 | 364 | 382.7 | 322.2 | 255.8 | 345.8 | 345.7 | 366.8 | 347.1 | 407.5 | 489.9 | 401.5 | 259.6 | 349.2 | 188.4 | 192.2 | 129.4 | 99.69 | 66.7 | 127 | 12.4 | 5.1 | 5.4 |
| 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 |
| 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 |
| 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 |
| Other Long Term Liabilities | -463.6 | 626.5 | 417.6 | 156.4 | 65.49 | 81.48 | 0 | 0 | -186.2 | 0 | 0 | -36.89 | 9.13 | 25.17 | -19.24 | 18.72 | 17.57 | -27.52 | 0 | -9.06 | -8.97 | 0 | -3.89 | 0 | 0 | -3.13 | -0.1 | -1 | -0.1 | 0 |
| Total Equity | 6,130 | 5,706 | 5,140 | 4,691 | 4,839 | 4,275 | 4,153 | 3,773 | 3,464 | 2,795 | 1,468 | 911.8 | 628.4 | 511.1 | 428 | 323.8 | 272.5 | 327.6 | 194.3 | 174.6 | 149.4 | 121.4 | 98.49 | 90.17 | 73.87 | 65.6 | 61.2 | 40.4 | 35.7 | 18.5 |
| Non-Controlling Interest | 0 | 0.571 | 0.975 | 1.36 | 3.12 | 3.08 | 3.12 | 3.04 | 3.06 | 3.26 | 3.16 | 3.45 | 3.47 | 3.44 | 3.42 | 3.42 | 3.44 | 3.42 | 3.43 | 0 | 0 | 0 | 0 | 17.25 | 17.25 | 17.25 | 17.3 | 0 | 0 | 0 |
| Total Stockholders' Equity | 6,130 | 5,706 | 5,139 | 4,690 | 4,836 | 4,272 | 4,150 | 3,770 | 3,461 | 2,792 | 1,465 | 908.4 | 625 | 507.7 | 424.6 | 320.4 | 269 | 324.2 | 190.8 | 174.6 | 149.4 | 121.4 | 98.49 | 72.92 | 56.62 | 48.35 | 43.9 | 40.4 | 35.7 | 18.5 |
| Retained Earnings | 4,317 | 3,816 | 3,284 | 2,773 | 2,378 | 1,947 | 1,870 | 1,565 | 1,250 | 914.4 | 706.6 | 571.5 | 484.9 | 423.5 | 363.7 | 275.1 | 221.2 | 193.2 | 167.1 | 142.6 | 117.6 | 92.26 | 71.29 | 54.76 | 42.72 | 35.5 | 31 | 25.9 | 21.2 | 17.3 |
| Accumulated Other Earnings | -24.86 | -76.14 | -97.37 | -177.6 | 23.84 | 58.25 | 27.25 | -34.1 | -12.71 | -25.92 | 7.96 | 14.13 | -3.67 | 10.78 | 9.33 | -0.167 | 6.03 | 15.62 | -15.09 | -4.92 | -2.57 | -1.78 | -0.1 | 1.07 | -0.499 | -1.5 | -1.5 | 0.1 | 0.2 | 0.1 |
| Common Stock | 1.1 | 1.14 | 1.13 | 1.17 | 1.25 | 1.29 | 1.29 | 1.29 | 1.28 | 1.21 | 0.906 | 0.799 | 0.737 | 0.353 | 0.345 | 0.17 | 0.169 | 0.169 | 0.168 | 0.167 | 0.167 | 0.165 | 0.162 | 0.078 | 0.038 | 0.038 | 0 | 0 | 0 | 0 |
| Preferred Stock | 339 | 339 | 339 | 339 | 339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,497 | 1,626 | 1,612 | 1,754 | 2,094 | 2,266 | 2,252 | 2,238 | 2,222 | 1,902 | 749.1 | 322 | 143 | 73.04 | 51.15 | 45.28 | 41.58 | 43.31 | 38.61 | 36.78 | 34.21 | 30.76 | 27.13 | 17.01 | 14.36 | 14.31 | 14.4 | 14.4 | 14.3 | 1.1 |
| Total Liabilities & Total Equity | 40,786 | 38,259 | 34,237 | 27,657 | 26,530 | 27,163 | 23,556 | 22,388 | 21,276 | 18,890 | 9,879 | 6,766 | 4,787 | 4,040 | 3,840 | 3,274 | 2,771 | 3,233 | 2,711 | 2,529 | 2,135 | 1,727 | 1,387 | 1,036 | 871.4 | 827 | 796 | 612.4 | 352.1 | 270.6 |
| Total Liabilities & Shareholders' Equity | 40,786 | 38,259 | 34,237 | 27,657 | 26,530 | 27,163 | 23,556 | 22,388 | 21,276 | 18,890 | 9,879 | 6,766 | 4,787 | 4,040 | 3,840 | 3,274 | 2,771 | 3,233 | 2,711 | 2,529 | 2,135 | 1,727 | 1,387 | 1,036 | 871.4 | 827 | 796 | 612.4 | 352.1 | 270.6 |
| Total Investments | 0 | 32,339 | 29,364 | 24,062 | 22,022 | 22,319 | 19,701 | 19,878 | 18,543 | 15,958 | 8,876 | 5,914 | 3,984 | 3,209 | 3,092 | 2,712 | 2,371 | 2,936 | 2,430 | 2,280 | 1,928 | 1,553 | 1,260 | 939.1 | 794.5 | 757.2 | 724.5 | 559.4 | 314.2 | 251 |
| Total Debt | 463.6 | 883 | 1,275 | 1,075 | 1,230 | 1,103 | 706.2 | 459.9 | 433.4 | 447.8 | 388 | 321.4 | 398.9 | 375.3 | 399.6 | 390.4 | 451.8 | 536.8 | 447.6 | 300.6 | 384.9 | 221.6 | 222.1 | 150.1 | 115.9 | 80.54 | 136 | 39.2 | 19.1 | 18.1 |
| Net Debt | 463.6 | -1,898 | -874.8 | 41.75 | -824.2 | -1,290 | -789.5 | 169.2 | -7.04 | -418.6 | 297 | 171.2 | 203 | 167.3 | 340.7 | 341.4 | 373.5 | 495.8 | 400 | 257.9 | 344.3 | 180.1 | 193.3 | 124.9 | 84.57 | 60 | 111.4 | 24.2 | 3.5 | 11.3 |