| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-25 | 2024-02-27 | 2023-02-27 | 2022-02-25 | 2021-02-24 | 2020-02-21 | 2019-02-22 | 2018-02-23 | 2017-02-24 | 2016-02-19 | 2015-02-20 | 2014-02-21 | 2013-02-22 | 2012-02-24 | 2011-02-18 | 2010-02-19 | 2009-02-20 | 2008-02-27 | 2007-02-28 | 2006-03-13 | 2005-03-16 | 2004-03-15 | 2003-03-31 | 2002-03-27 | 2001-03-14 | 2000-03-30 | 1999-03-31 | 1998-03-31 | 1997-03-31 | 1996-04-01 | 1995-03-31 |
| Total Current Assets | 1,689 | 1,927 | 1,751 | 1,551 | 1,198 | 1,030 | 925 | 1,016 | 822.2 | 890.5 | 973.4 | 1,044 | 1,006 | 956.5 | 931.9 | 928.7 | 882.5 | 947.4 | 1,475 | 1,891 | 1,137 | 969 | 812.7 | 727.4 | 793.9 | 498.8 | 456.8 | 449.1 | 450.3 | 430.5 | 435.6 |
| Cash and Short Term Investments | 3.84 | 4.96 | 4.83 | 9.97 | 59.97 | 10.28 | 5.77 | 13.89 | 8.88 | 39.49 | 7.6 | 9.53 | 26.2 | 33.58 | 110.2 | 145.4 | 105.2 | 56.32 | 87.21 | 154 | 163.4 | 228.8 | 77.71 | 28.62 | 10.36 | 20.7 | 20.5 | 27.5 | 26.7 | 79.5 | 34.7 |
| Cash & Equivalents | 3.84 | 4.96 | 4.83 | 9.97 | 59.97 | 10.28 | 5.77 | 13.89 | 8.88 | 39.49 | 7.6 | 9.53 | 26.2 | 33.58 | 110.2 | 145.4 | 105.2 | 56.32 | 87.21 | 154 | 163.4 | 228.8 | 77.71 | 28.62 | 10.36 | 20.7 | 20.5 | 27.5 | 26.7 | 79.5 | 34.7 |
| 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 |
| Receivables | 677.7 | 659.3 | 608.3 | 508.1 | 432.8 | 408.1 | 401 | 415.1 | 359.2 | 368.4 | 398.3 | 529 | 371.2 | 412.1 | 422 | 432.7 | 289.3 | 451.2 | 496 | 497.7 | 456.2 | 365.7 | 447.9 | 443.4 | 588.4 | 317.5 | 301.6 | 242.1 | 224.7 | 184.9 | 191.5 |
| Inventory | 501.4 | 493.5 | 450.6 | 367.2 | 334.3 | 345.9 | 294.1 | 289.3 | 282.6 | 279.9 | 256 | 259.7 | 249.4 | 226.4 | 203 | 218.5 | 253.7 | 177.6 | 147.8 | 133.4 | 121.8 | 124.5 | 119.8 | 108.2 | 91.37 | 91.9 | 83.1 | 80.2 | 88 | 100 | 125.6 |
| Other Current Assets | 506.5 | 769.1 | 686.8 | 665.9 | 371.3 | 265.7 | 224.1 | 298.1 | 171.6 | 202.7 | 311.6 | 245.4 | 358.9 | 284.4 | 196.8 | 132.1 | 234.2 | 262.4 | 743.6 | 1,106 | 395.7 | 250.1 | 167.2 | 147.2 | 103.8 | 68.7 | 51.6 | 99.3 | 110.9 | 66.1 | 83.8 |
| Total Assets | 26,103 | 24,661 | 22,723 | 22,003 | 20,020 | 18,479 | 17,664 | 17,019 | 16,004 | 15,028 | 14,314 | 13,509 | 13,380 | 13,111 | 12,363 | 11,808 | 11,620 | 11,244 | 11,456 | 11,323 | 9,897 | 9,536 | 8,426 | 7,982 | 7,149 | 6,608 | 6,825 | 6,850 | 6,989 | 6,997 | 6,910 |
| Total Non-Current Assets | 24,413 | 22,734 | 20,973 | 20,452 | 18,822 | 17,449 | 16,739 | 16,003 | 15,182 | 14,138 | 13,340 | 12,465 | 12,374 | 12,155 | 11,431 | 10,879 | 10,738 | 10,296 | 9,981 | 9,431 | 8,760 | 8,567 | 7,613 | 7,254 | 6,355 | 6,110 | 6,368 | 6,401 | 6,539 | 6,567 | 6,474 |
| Property, Plant and Equipment | 20,212 | 19,023 | 17,397 | 16,604 | 15,382 | 14,378 | 13,767 | 13,188 | 12,624 | 11,685 | 11,075 | 10,731 | 10,234 | 9,792 | 9,043 | 9,093 | 8,785 | 8,331 | 7,786 | 7,486 | 7,430 | 7,480 | 6,479 | 5,907 | 5,133 | 4,778 | 4,731 | 4,678 | 4,655 | 4,647 | 4,624 |
| Goodwill and Intangible Assets | 591.3 | 267.1 | 258.9 | 273.7 | 282.6 | 290.6 | 262.9 | 257.2 | 90.02 | 124 | 119.8 | 157.7 | 162.2 | 170.6 | 185 | 164.4 | 131.7 | 105.7 | 96.1 | 90.92 | 105.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 591.3 | 267.1 | 258.9 | 273.7 | 282.6 | 290.6 | 262.9 | 257.2 | 90.02 | 124 | 119.8 | 157.7 | 162.2 | 170.6 | 185 | 164.4 | 131.7 | 105.7 | 96.1 | 90.92 | 456.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 1,691 | 1,564 | 1,421 | 1,653 | 1,393 | 1,256 | 1,087 | 903.5 | 779.6 | 735.2 | 713.9 | 642 | 570.6 | 513.7 | 469.9 | 673.5 | 910 | 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 |
| Other Long Term Assets | 1,919 | 1,880 | 1,896 | 1,921 | 1,765 | 1,525 | 1,622 | 1,654 | 1,688 | 1,594 | 1,432 | 934.1 | 1,407 | 1,679 | 1,733 | 948.1 | 911 | 1,860 | 2,099 | 1,854 | 1,224 | 1,087 | 1,134 | 1,347 | 1,222 | 1,331 | 1,637 | 1,724 | 1,884 | 1,920 | 1,850 |
| Total Current Liabilities | 2,844 | 2,889 | 1,762 | 1,757 | 1,360 | 2,078 | 1,649 | 1,198 | 1,293 | 1,442 | 1,559 | 1,619 | 1,084 | 1,343 | 1,311 | 1,083 | 1,506 | 1,385 | 1,459 | 2,272 | 1,626 | 1,151 | 1,055 | 1,091 | 1,191 | 495.5 | 640.2 | 523.7 | 550.6 | 504.5 | 532.1 |
| Accounts Payable | 485.4 | 442.5 | 430.4 | 393.1 | 318.6 | 346.4 | 277.3 | 256.4 | 264.6 | 297.5 | 295.2 | 284.5 | 221.3 | 327 | 236.4 | 240.6 | 261 | 323.3 | 346 | 377.1 | 373.5 | 283 | 332.4 | 269.1 | 375.8 | 186.5 | 155.8 | 117.4 | 184.1 | 115 | 126.8 |
| Notes Payable/Short Term Debt | 1,469 | 1,552 | 496.6 | 542.4 | 243.8 | 927.4 | 576.4 | 177.4 | 302.2 | 357.6 | 531 | 693.5 | 215 | 477.4 | 648.5 | 457.2 | 848.1 | 504.4 | 37.35 | 400.6 | 688.2 | 791 | 508.6 | 531.9 | 546.2 | 153.1 | 346.8 | 239.5 | 173.2 | 186.6 | 210 |
| Tax Payables | 175.9 | 166.8 | 164.4 | 168.6 | 159.6 | 144.9 | 154.8 | 148.9 | 139 | 138.6 | 140.6 | 131 | 124.9 | 120.3 | 104.7 | 104 | 109.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 44.34 | 42.04 | 41.77 | 42.29 | 48.34 | 64.91 | 91.17 | 70.39 | 82.52 | 73.07 | 72.31 | 76.1 | 79.69 | 72.18 | 159.5 | 158.6 | 150.5 | 0 | 0 | 60.51 | 51.8 | 49.78 | 0 | 0 | 0 | 0 | 137.5 | 0 | 193.4 | 203 | 0 |
| Other Current Liabilities | 669.3 | 685.6 | 628.9 | 610.4 | 590.2 | 594.7 | 549.2 | 544.7 | 504.6 | 575.6 | 520 | 433.5 | 442.6 | 345.8 | 161.7 | 122.7 | 136.4 | 557.2 | 1,075 | 1,434 | 512.4 | 27.18 | 214.1 | 289.9 | 269.2 | 155.9 | 0.1 | 166.8 | -0.1 | -0.1 | 195.3 |
| Total Liabilities | 19,245 | 18,376 | 16,564 | 15,982 | 14,268 | 12,926 | 12,315 | 11,883 | 11,068 | 10,309 | 9,794 | 9,168 | 9,277 | 9,180 | 8,587 | 8,462 | 8,174 | 7,712 | 8,010 | 7,898 | 6,947 | 6,707 | 5,740 | 5,482 | 4,766 | 4,403 | 4,566 | 4,652 | 4,800 | 4,847 | 4,865 |
| Total Non-Current Liabilities | 16,401 | 15,487 | 14,801 | 14,225 | 12,907 | 10,848 | 10,667 | 10,686 | 9,775 | 8,866 | 8,235 | 7,550 | 8,194 | 7,838 | 7,277 | 7,379 | 6,668 | 6,327 | 6,551 | 5,626 | 5,321 | 5,556 | 4,685 | 4,391 | 3,575 | 3,908 | 3,926 | 4,128 | 4,249 | 4,343 | 4,334 |
| Total Long Term Debt | 9,580 | 8,751 | 8,381 | 7,642 | 6,676 | 4,884 | 4,638 | 4,790 | 4,022 | 3,462 | 3,031 | 2,796 | 3,199 | 3,019 | 3,046 | 3,305 | 3,032 | 3,127 | 3,233 | 2,608 | 2,596 | 2,617 | 2,744 | 2,673 | 1,955 | 2,206 | 2,049 | 2,244 | 2,372 | 2,511 | 2,588 |
| Deferred Tax Liabilities Non-Current | 2,694 | 2,674 | 2,565 | 2,498 | 2,333 | 2,195 | 2,030 | 1,909 | 3,165 | 2,920 | 2,781 | 2,546 | 2,322 | 1,998 | 1,864 | 1,496 | 1,403 | 1,244 | 1,226 | 1,225 | 1,228 | 1,339 | 1,209 | 1,065 | 1,143 | 1,184 | 1,371 | 1,414 | 1,434 | 1,426 | 1,419 |
| Deferred Revenue Non-Current | 569.3 | 533.6 | 422.1 | 257.2 | 221 | 215.3 | 137.2 | 114 | 88.67 | 115.6 | 123.1 | 114.5 | 109.4 | 116.8 | 63 | 65.93 | 70.82 | 47.13 | 92.35 | 3,017 | 2,420 | 2,658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 1,621 | 1,278 | 744.5 | 828.8 | 436.1 | 64.58 | 0 | 0 | 0 | 0 | 24.64 | 0 | 0 | 65.55 | 96.8 | -65.93 | 0 | 0 | 0 | 0 | 10.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 1,937 | 2,250 | 2,689 | 2,998 | 3,242 | 3,488 | 3,861 | 3,872 | 2,499 | 2,368 | 2,276 | 2,092 | 2,563 | 2,639 | 2,207 | 2,579 | 2,162 | 1,909 | 2,000 | -1,225 | -933.3 | -1,057 | 732.2 | 652.9 | 476.9 | 518.1 | 506.2 | 469.4 | 443.2 | 406.5 | 326.8 |
| Total Equity | 6,857 | 6,285 | 6,160 | 6,021 | 5,753 | 5,553 | 5,349 | 5,136 | 4,936 | 4,719 | 4,519 | 4,340 | 4,102 | 3,931 | 3,775 | 3,346 | 3,446 | 3,532 | 3,446 | 3,425 | 2,950 | 2,830 | 2,686 | 2,499 | 2,383 | 2,206 | 2,259 | 2,199 | 2,189 | 2,150 | 2,045 |
| Non-Controlling Interest | 103.2 | 107.2 | 111.2 | 115.3 | 119.3 | 122.5 | 125.8 | 129 | 132.3 | 135.5 | 151.6 | 146 | 129.5 | 108.7 | 91.9 | 29.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 6,754 | 6,178 | 6,049 | 5,906 | 5,634 | 5,431 | 5,223 | 5,007 | 4,804 | 4,584 | 4,367 | 4,194 | 3,973 | 3,822 | 3,683 | 3,316 | 3,446 | 3,532 | 3,446 | 3,425 | 2,950 | 2,830 | 2,686 | 2,499 | 2,383 | 2,206 | 2,259 | 2,199 | 2,189 | 2,150 | 2,045 |
| Retained Earnings | 3,667 | 3,466 | 3,360 | 3,265 | 3,025 | 2,838 | 2,641 | 2,443 | 2,256 | 2,093 | 1,926 | 1,785 | 1,624 | 1,534 | 1,424 | 1,298 | 1,444 | 1,414 | 1,320 | 1,194 | 1,204 | 1,128 | 1,045 | 1,033 | 849.9 | 668.3 | 612.7 | 473.7 | 334 | 242.4 | 135.2 |
| Accumulated Other Earnings | -30.94 | -33.14 | -31.43 | -54.86 | -62.8 | -57.1 | -47.71 | -45 | -43.82 | -44.75 | -68.14 | -78.05 | -114 | -152.2 | -159.8 | -131.6 | -146.7 | -15.86 | 12.27 | 165.1 | -22.55 | -39 | -91.28 | -64.56 | -3,188 | -3,026 | -2,815 | -2,621 | -2,426 | -2,232 | -2,203 |
| Common Stock | 3,122 | 2,753 | 2,725 | 2,703 | 2,677 | 2,660 | 2,634 | 2,615 | 2,596 | 2,542 | 2,513 | 2,492 | 2,467 | 2,440 | 2,419 | 2,149 | 2,148 | 2,134 | 2,587 | 2,067 | 1,769 | 1,744 | 1,737 | 1,531 | 1,533 | 1,537 | 1,551 | 1,554 | 1,636 | 1,639 | 1,641 |
| 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 | 0 | 0 | 95.2 | 171.2 | 218.7 | 268.6 | 268.6 |
| Additional Paid in Capital | -3.32 | -8.19 | -5 | -6.4 | -6.29 | -9.43 | -4.83 | -5.62 | -4.13 | -5.81 | -3.4 | -4.31 | -4.21 | -4.72 | 2,419 | 2,149 | 2,148 | 2,134 | 2,114 | 2,066 | -0.428 | -3.27 | -4.36 | 0 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0 |
| Total Liabilities & Total Equity | 26,103 | 24,661 | 22,723 | 22,003 | 20,020 | 18,479 | 17,664 | 17,019 | 16,004 | 15,028 | 14,314 | 13,509 | 13,380 | 13,111 | 12,363 | 11,808 | 11,620 | 11,244 | 11,456 | 11,323 | 9,897 | 9,536 | 8,426 | 7,982 | 7,149 | 6,608 | 6,825 | 6,850 | 6,989 | 6,997 | 6,910 |
| Total Liabilities & Shareholders' Equity | 26,103 | 24,661 | 22,723 | 22,003 | 20,020 | 18,479 | 17,664 | 17,019 | 16,004 | 15,028 | 14,314 | 13,509 | 13,380 | 13,111 | 12,363 | 11,808 | 11,620 | 11,244 | 11,456 | 11,323 | 9,897 | 9,536 | 8,426 | 7,982 | 7,149 | 6,608 | 6,825 | 6,850 | 6,989 | 6,997 | 6,910 |
| Total Investments | 1,691 | 1,564 | 1,421 | 1,653 | 1,393 | 1,256 | 1,087 | 903.5 | 779.6 | 735.2 | 713.9 | 642 | 570.6 | 513.7 | 469.9 | 673.5 | 910 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 11,048 | 10,303 | 8,877 | 8,185 | 6,919 | 5,812 | 5,215 | 4,967 | 4,324 | 3,820 | 3,562 | 3,490 | 3,414 | 3,496 | 3,597 | 3,802 | 3,880 | 3,632 | 3,270 | 3,009 | 3,273 | 3,409 | 3,265 | 3,205 | 2,501 | 2,359 | 2,396 | 2,484 | 2,545 | 2,697 | 2,798 |
| Net Debt | 11,045 | 10,298 | 8,872 | 8,175 | 6,859 | 5,802 | 5,209 | 4,953 | 4,315 | 3,780 | 3,555 | 3,480 | 3,388 | 3,463 | 3,487 | 3,657 | 3,774 | 3,575 | 3,183 | 2,855 | 3,110 | 3,181 | 3,187 | 3,176 | 2,491 | 2,338 | 2,375 | 2,456 | 2,519 | 2,618 | 2,764 |