| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-14 | 2024-03-22 | 2023-03-31 | 2022-04-04 | 2021-04-01 | 2020-04-09 | 2019-04-05 | 2018-04-16 | 2017-04-26 | 2016-04-27 | 2015-04-23 | 2014-04-29 | 2013-04-16 | 2012-04-11 | 2011-04-04 | 2010-04-27 | 2009-06-29 | 2008-04-11 | 2007-04-19 | 2006-04-14 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 |
| Total Current Assets | 290.1 | 307.2 | 440 | 217.4 | 262.1 | 592 | 319.3 | 351.1 | 346.4 | 169.3 | 205.7 | 221 | 180.8 | 146.1 | 195 | 170.3 | 187.1 | 135.6 | 99.82 | 180.9 | 247.2 | 115 | 0 | 0 |
| Cash and Short Term Investments | 174.7 | 189 | 232.1 | 106.9 | 220.7 | 434.2 | 161.6 | 254.1 | 276.5 | 123.1 | 175.5 | 155.9 | 113.6 | 99.7 | 81.06 | 102.6 | 117.6 | 91.89 | 28.87 | 34.47 | 154.2 | 21.33 | 0 | 0 |
| Cash & Equivalents | 153.7 | 168.4 | 215.7 | 92.07 | 206.8 | 160.2 | 149 | 244.2 | 126.1 | 102.5 | 159.6 | 139.5 | 113.6 | 93.63 | 81.06 | 102.6 | 117.6 | 91.89 | 28.87 | 34.47 | 154.2 | 21.33 | 0 | 0 |
| Short Term Investments | 20.93 | 20.57 | 16.34 | 14.86 | 13.97 | 274 | 12.63 | 9.88 | 150.3 | 20.61 | 15.84 | 16.44 | 0 | 6.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 29.06 | 31.27 | 58.63 | 45.51 | 7.63 | 287.4 | 33.43 | 33.35 | 185.3 | 55.71 | 39.04 | 34.21 | 20.06 | 20 | 47.89 | 11.05 | 15.38 | 10.67 | 8.17 | 2.98 | 7.2 | 17.68 | 0 | 0 |
| Inventory | 0 | -17.66 | 0 | 37.32 | 17.62 | 65.04 | 47.24 | 23.4 | 10.68 | 0 | 0 | 0 | 34.16 | 0 | 69.35 | 46.73 | 43.3 | 5.12 | 6.57 | 3.97 | 3.45 | 2.15 | 0 | 0 |
| Other Current Assets | 86.35 | 104.6 | 149.3 | 27.69 | 16.15 | -194.7 | 77.01 | 40.21 | -126 | -9.54 | -8.86 | 30.83 | 13.04 | 26.37 | -3.25 | 9.96 | 10.76 | 27.96 | 56.21 | 139.5 | 82.39 | 73.89 | 0 | 0 |
| Total Assets | 5,379 | 5,662 | 5,769 | 4,799 | 4,854 | 5,408 | 5,385 | 5,019 | 4,315 | 4,053 | 3,964 | 4,220 | 3,785 | 3,582 | 3,547 | 3,348 | 3,433 | 3,227 | 2,531 | 2,071 | 1,652 | 1,069 | 882.6 | 491.1 |
| Total Non-Current Assets | 5,089 | 5,354 | 5,329 | 4,581 | 4,592 | 4,816 | 5,065 | 4,668 | 3,969 | 3,884 | 3,759 | 3,999 | 3,605 | 3,436 | 3,352 | 3,178 | 3,246 | 3,091 | 2,432 | 1,890 | 1,404 | 954 | 0 | 0 |
| Property, Plant and Equipment | 2,954 | 3,220 | 3,443 | 2,832 | 2,896 | 3,061 | 3,330 | 2,906 | 2,216 | 2,108 | 1,989 | 1,923 | 1,950 | 2,021 | 2,020 | 1,875 | 2,208 | 1,837 | 1,401 | 1,502 | 813.4 | 602.5 | 0 | 0 |
| Goodwill and Intangible Assets | 57.74 | 70.75 | 82.39 | 60.49 | 69.35 | 78.21 | 87.06 | 96.71 | 105.6 | 114.4 | 123.3 | 132.5 | 145.6 | 150 | 159.2 | 168.3 | 177.4 | 190.2 | 199.3 | 208.5 | 217.7 | 0 | 0 | 0 |
| Goodwill | 37.31 | 40.31 | 40.31 | 34.84 | 34.84 | 34.84 | 34.84 | 35.63 | 35.63 | 35.63 | 35.63 | 35.63 | 35.63 | 35.63 | 35.63 | 35.63 | 35.63 | 39.28 | 39.28 | 39.28 | 39.28 | 0 | 0 | 0 |
| Intangible Assets | 20.43 | 30.45 | 42.08 | 25.65 | 34.51 | 43.37 | 52.22 | 61.08 | 69.93 | 78.79 | 87.65 | 96.84 | 110 | 114.4 | 123.5 | 132.7 | 141.8 | 150.9 | 160.1 | 169.2 | 178.5 | 0 | 0 | 0 |
| Long Term Investments | 1,972 | 1,981 | 1,715 | 1,617 | 1,557 | 1,626 | 1,600 | 1,581 | 1,530 | 1,530 | 1,558 | 1,355 | 813.1 | 605.1 | 588.6 | 416.5 | 0 | 332.6 | 141.4 | 0 | 0 | 1.21 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 33.79 | 7.42 | 4.5 | 1.83 | 2.36 | 6.17 | 4.69 | 5.62 | 0.441 | 62.87 | 162.6 | 139.7 | 62.28 | 114.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 104.8 | 83.08 | 54.9 | 64.81 | 65.2 | 48.22 | 46.95 | 78.91 | 112.4 | 125.7 | 87.68 | 525.6 | 533.7 | 520.2 | 522.7 | 603 | 860.5 | 731.8 | 689.8 | 179 | 373.1 | 350.3 | 0 | 0 |
| Total Current Liabilities | 477.4 | 440.1 | 803.5 | 366.8 | 521.3 | 838.5 | 352.1 | 828.2 | 375.4 | 345.5 | 323.5 | 288 | 228.6 | 253.3 | 534.2 | 272.3 | 378.5 | 292.1 | 245.5 | 167.8 | 234.8 | 123.5 | 0 | 0 |
| Accounts Payable | 7.09 | 6.69 | 52.01 | 10.2 | 4.88 | 5.09 | 3.83 | 3.51 | 5.56 | 2.77 | 0.643 | 1.74 | 2.18 | 3.3 | 4.36 | 4.74 | 10.84 | 8.69 | 5.07 | 5.88 | 11.41 | 5.88 | 0 | 0 |
| Notes Payable/Short Term Debt | 306.5 | 297.9 | 609.3 | 236.8 | 336.4 | 476.5 | 217.1 | 659.4 | 228.9 | 201.7 | 161.5 | 128.8 | 156.8 | 131.9 | 527.8 | 148.7 | 333.9 | 365.6 | 181.2 | 145.7 | 110.1 | 115.9 | 0 | 0 |
| Tax Payables | 1.28 | 2.65 | 2.4 | 0.791 | 1.13 | 2.67 | 1.86 | 1.33 | 0.189 | 2.44 | 4.39 | 0.338 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 40.45 | 38.34 | 32.66 | 19.97 | 30.25 | 28.76 | 30.11 | 33.82 | 32.83 | 31.78 | 21.3 | 15.46 | 19.42 | 9.99 | 13.94 | 7.9 | 9.71 | 22.27 | 13.6 | 13.95 | 8.3 | 0 | 0 | 0 |
| Other Current Liabilities | 122.1 | 94.5 | 107.1 | 99.08 | 148.6 | 325.5 | 99.22 | 130.2 | 108 | 106.8 | 135.7 | 141.7 | 49.57 | 108.1 | -11.93 | 111 | 24.07 | -104.5 | 45.65 | 2.22 | 105.1 | 1.64 | 0 | 0 |
| Total Liabilities | 3,072 | 2,985 | 3,407 | 2,870 | 3,108 | 3,531 | 3,502 | 3,082 | 2,538 | 2,509 | 2,417 | 2,776 | 2,531 | 2,442 | 2,634 | 2,488 | 2,624 | 2,369 | 1,481 | 1,302 | 1,467 | 1,233 | 0 | 0 |
| Total Non-Current Liabilities | 2,595 | 2,544 | 2,603 | 2,503 | 2,586 | 2,692 | 3,150 | 2,254 | 2,163 | 2,164 | 2,094 | 2,488 | 2,303 | 2,189 | 2,100 | 2,216 | 2,246 | 2,077 | 1,236 | 1,134 | 1,232 | 1,109 | 0 | 0 |
| Total Long Term Debt | 2,481 | 2,442 | 2,512 | 2,419 | 2,497 | 2,800 | 3,051 | 2,150 | 1,955 | 1,857 | 1,826 | 2,247 | 1,894 | 1,830 | 1,793 | 2,026 | 1,976 | 2,008 | 1,288 | 1,100 | 1,278 | 1,014 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 1.16 | 4.89 | 4.74 | 0.708 | 1.32 | 1.77 | 0 | 45.8 | 128.3 | 182.3 | 126.2 | 130.9 | 257.7 | 249.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | -4.74 | -0.708 | -1.32 | -1.77 | 0 | 0.58 | 18.57 | 50.4 | 66.6 | 36.69 | 38.57 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 1,728 | 1,672 | 1,717 | 1,276 | 1,362 | 1,445 | 1,299 | 1,012 | 392.8 | 59.13 | 63.55 | 598.3 | 637.6 | 647 | 738.1 | 784.3 | 817.3 | 857.3 | 558.1 | 649.5 | 601 | 385.7 | 0 | 0 |
| Other Long Term Liabilities | -1,615 | -1,574 | -1,625 | -1,192 | -1,273 | -1,553 | -1,200 | -954 | -332.3 | 15.32 | 11.18 | -525.2 | -525.4 | -577.5 | -431.7 | -593.9 | -547.3 | -787.6 | -609.7 | -615.8 | -647.1 | -289.8 | 0 | 0 |
| Total Equity | 2,307 | 123.6 | 120 | 12.35 | -50.48 | -2.02 | 52.06 | 56.86 | 39.48 | 22.57 | 8.22 | 53.12 | 1,296 | 1,166 | 930.4 | 871.9 | 811.6 | 857.4 | -602.2 | 769.1 | 184.7 | -164.3 | -106.1 | 29.85 |
| Non-Controlling Interest | 60.31 | 92.21 | 79.53 | 65.51 | 53.36 | 55.29 | 49.34 | 52.38 | 38.91 | 24.62 | 9.62 | 52.99 | 41.29 | 26.24 | 17.12 | 12.32 | 2.86 | 158.1 | 165.7 | 0 | 0 | 0.524 | 0 | 0 |
| Total Stockholders' Equity | 2,246 | 31.35 | 40.52 | -53.16 | -103.8 | -57.31 | 2.72 | 4.48 | 0.575 | -2.05 | -1.4 | 0.131 | 1,254 | 1,140 | 913.3 | 859.5 | 808.7 | 699.4 | -767.9 | 769.1 | 184.7 | -164.8 | -106.1 | 29.85 |
| Retained Earnings | 0 | 0 | -2,201 | -1,922 | -1,854 | -1,886 | -1,779 | -1,820 | -1,687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -213.2 | -165.6 | 0 | 0 |
| Accumulated Other Earnings | 36.08 | 31.35 | 40.52 | -53.16 | -103.8 | -57.31 | 2.72 | 4.48 | 0.575 | -2.05 | -1.4 | 0.131 | 0 | 0 | 0 | 0 | 0 | -58.73 | -49.45 | -72.5 | -43.68 | -0.805 | 0 | 0 |
| Common Stock | 1,932 | 2,275 | 1,959 | 1,583 | 1,465 | 1,544 | 1,496 | 1,539 | 1,564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 758.1 | 0 | 0 | 1.58 | 1.58 | 0 | 0 |
| Preferred Stock | 278.4 | 278.4 | 282.5 | 285.2 | 285.2 | 285.2 | 285.2 | 285.2 | 123.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 0 | -2,554 | -40.52 | 53.16 | 103.8 | 57.31 | -1,781 | -1,824 | -1,687 | 2.05 | 1.4 | 0 | 88.64 | 69.64 | 56.9 | 859.5 | 40.21 | -699.4 | -718.5 | 818.7 | 441.4 | 0 | -106.1 | 29.85 |
| Total Liabilities & Total Equity | 5,379 | 2,985 | 3,486 | 2,935 | 3,161 | 3,586 | 3,552 | 3,135 | 2,577 | 2,534 | 2,427 | 2,829 | 3,785 | 3,582 | 3,547 | 3,348 | 3,433 | 3,227 | 879.2 | 2,071 | 1,652 | 1,069 | 882.6 | 491.1 |
| Total Liabilities & Shareholders' Equity | 5,379 | 5,662 | 5,769 | 4,799 | 4,854 | 5,408 | 5,385 | 5,019 | 4,315 | 4,053 | 3,964 | 4,220 | 3,785 | 3,582 | 3,547 | 3,348 | 3,433 | 3,227 | 2,531 | 2,071 | 1,652 | 1,069 | 882.6 | 491.1 |
| Total Investments | 1,993 | 2,001 | 1,731 | 1,632 | 1,571 | 1,900 | 1,612 | 1,591 | 1,681 | 1,550 | 1,574 | 1,371 | 813.1 | 611.2 | 588.6 | 416.5 | 0 | 332.6 | 141.4 | 0 | 0 | 1.21 | 0 | 0 |
| Total Debt | 2,787 | 2,740 | 3,121 | 2,655 | 2,834 | 3,276 | 3,268 | 2,810 | 2,184 | 2,058 | 1,988 | 2,376 | 2,051 | 1,962 | 2,137 | 2,133 | 2,309 | 2,222 | 1,469 | 1,246 | 1,200 | 1,129 | 0 | 0 |
| Net Debt | 2,633 | 2,572 | 2,905 | 2,563 | 2,627 | 3,116 | 3,119 | 2,565 | 2,058 | 1,956 | 1,828 | 2,236 | 1,937 | 1,869 | 2,056 | 2,031 | 2,192 | 2,131 | 1,440 | 1,211 | 1,046 | 1,108 | 0 | 0 |