| 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: | 2025-04-24 | 2024-04-30 | 2023-04-26 | 2022-04-26 | 2021-03-16 | 2020-04-23 | 2019-04-18 | 2018-04-19 | 2017-04-27 | 2016-04-21 | 2015-05-18 | 2014-04-28 | 2013-04-22 | 2012-04-27 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-27 | 2007-06-29 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-27 | 2002-06-28 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 |
| Total Current Assets | 5,578 | 5,866 | 6,992 | 4,586 | 2,569 | 2,682 | 2,400 | 2,466 | 2,335 | 2,697 | 2,512 | 2,455 | 2,247 | 1,956 | 1,695 | 1,745 | 1,339 | 904 | 845.9 | 742.8 | 575.5 | 534.5 | 486.6 | 542.2 | 512.1 | 528.3 | 511.1 | 459.9 | 599.9 | 507.3 | 375.3 |
| Cash and Short Term Investments | 2,439 | 2,358 | 3,605 | 2,420 | 854.6 | 1,074 | 847.9 | 991.4 | 798.8 | 1,145 | 1,008 | 908.5 | 568.5 | 614.3 | 524.7 | 556.2 | 323.9 | 164.2 | 183.9 | 145.6 | 66.75 | 67.08 | 64.05 | 135.7 | 47.62 | 44.85 | 60.7 | 72.5 | 152.8 | 125.5 | 71.6 |
| Cash & Equivalents | 1,378 | 1,041 | 2,655 | 1,515 | 509.1 | 588.5 | 556.1 | 630.4 | 514.7 | 527.3 | 354.6 | 476.6 | 324.4 | 445 | 524.7 | 545.4 | 158.2 | 164.2 | 183.9 | 13.27 | 66.75 | 15.25 | 19.73 | 121.5 | 32.73 | 29.5 | 60.7 | 72.5 | 152.8 | 125.5 | 71.6 |
| Short Term Investments | 1,061 | 1,317 | 950.2 | 905.2 | 345.5 | 485.7 | 0 | 360.9 | 284.2 | 0 | 653.4 | 0 | 244.2 | 169.3 | 0 | 0 | 165.7 | 0 | 0 | 132.3 | 0 | 51.83 | 44.32 | 14.15 | 14.89 | 15.35 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 589.3 | 845.8 | 1,100 | 691.1 | 584.8 | 571.6 | 593.1 | 489.8 | 444.4 | 393 | 461.2 | 446.9 | 679.6 | 586.1 | 482 | 436.3 | 422.9 | 339.8 | 280.7 | 253.2 | 204.2 | 183 | 152.5 | 164.5 | 202.4 | 233 | 184 | 179.2 | 146.5 | 145.1 | 126.3 |
| Inventory | 1,702 | 1,775 | 1,784 | 1,184 | 1,093 | 983.3 | 913.7 | 902.1 | 993.1 | 1,004 | 919.6 | 955.5 | 896.2 | 744.4 | 605.1 | 630.8 | 540.7 | 387.8 | 365.5 | 327.2 | 274.6 | 245.4 | 232.8 | 208.4 | 212.1 | 188.6 | 182 | 149.5 | 129.6 | 78.4 | 101.4 |
| Other Current Assets | 847.8 | 887.5 | 501.3 | 291 | 36.83 | 52.97 | 44.93 | 82.98 | 98.77 | 155.5 | 123 | 144.1 | 102.4 | 11.67 | 83.5 | 121.9 | 51.88 | 12.21 | 15.7 | 16.73 | 29.88 | 38.98 | 37.19 | 33.65 | 49.88 | 61.82 | 84.4 | 58.7 | 171 | 158.3 | 76 |
| Total Assets | 11,496 | 11,706 | 10,819 | 7,044 | 4,818 | 4,684 | 4,268 | 4,296 | 4,219 | 4,644 | 4,664 | 4,768 | 4,416 | 3,872 | 3,373 | 3,203 | 2,567 | 1,986 | 1,871 | 1,641 | 1,361 | 1,363 | 1,322 | 1,413 | 1,416 | 1,426 | 1,410 | 1,209 | 1,184 | 924.5 | 680.1 |
| Total Non-Current Assets | 5,917 | 5,839 | 3,828 | 2,458 | 2,249 | 2,002 | 1,868 | 1,830 | 1,884 | 1,947 | 2,152 | 2,313 | 2,170 | 1,915 | 1,585 | 1,458 | 1,228 | 1,082 | 1,025 | 897.8 | 785.9 | 829 | 835.7 | 871.2 | 903.7 | 897.8 | 898.4 | 749.5 | 584.3 | 417.2 | 304.8 |
| Property, Plant and Equipment | 4,518 | 3,683 | 2,929 | 2,214 | 1,767 | 1,791 | 1,638 | 1,437 | 1,533 | 1,684 | 1,888 | 2,054 | 2,026 | 1,755 | 1,454 | 1,324 | 1,120 | 983.4 | 916.9 | 794.6 | 694.8 | 669.4 | 679.1 | 708.9 | 702.9 | 752.6 | 765.9 | 686.6 | 523.7 | 283 | 254.5 |
| Goodwill and Intangible Assets | 35.8 | 156.8 | 70.45 | 91.47 | 238.3 | 58.18 | 66.16 | 167.8 | 170.4 | 180.7 | 182.7 | 176.1 | 41.4 | 42.92 | 41.66 | 31.17 | 33.74 | 36.76 | 38.93 | 31.92 | 21.74 | 17.82 | 15.69 | 16.22 | 45.19 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0.948 | 0.958 | 0.967 | 34.6 | 41.97 | 34.73 | 34.72 | 44.18 | 37.97 | 38.39 | 38.39 | 38.39 | 38.39 | 38.6 | 38.39 | 28.65 | 30.62 | 32.95 | 34.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 34.85 | 155.9 | 69.49 | 56.88 | 196.3 | 23.46 | 31.44 | 123.7 | 132.4 | 142.3 | 144.3 | 137.8 | 3.01 | 4.32 | 3.27 | 2.51 | 3.12 | 3.81 | 4.52 | 31.92 | 21.74 | 17.82 | 15.69 | 16.22 | 45.19 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 643.6 | 338.2 | -886.3 | -856.3 | 100.6 | 114.3 | 115.3 | 186.6 | 147.2 | 79.79 | 76.2 | 77.11 | 70.41 | 115.8 | 62.3 | 55.2 | 36.95 | 23.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 157.6 | 302.2 | 604.5 | 1,003 | 139.5 | 38.36 | 48.59 | 32.18 | 0.664 | 0.161 | 0.34 | 0.531 | 0.223 | 0.304 | 0.365 | 4.21 | 2.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.12 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 562.5 | 1,359 | 1,110 | 6.11 | 3.43 | 0.524 | 0.639 | 6.16 | 32.55 | 2.67 | 4.65 | 4.4 | 31.54 | 1.07 | 26.68 | 43.02 | 34.43 | 38.22 | 69.47 | 71.21 | 69.42 | 141.8 | 141 | 146.1 | 143.5 | 145.2 | 132.5 | 62.9 | 60.6 | 134.2 | 50.3 |
| Total Current Liabilities | 2,219 | 2,351 | 3,052 | 991.7 | 475.9 | 776.8 | 555.7 | 748 | 580.3 | 702.9 | 523.7 | 722.6 | 609.1 | 629.3 | 476.8 | 545.5 | 445.9 | 192.4 | 197.6 | 428.3 | 131.2 | 145.3 | 98.35 | 125.2 | 140.8 | 157.7 | 142.2 | 228.6 | 217.5 | 191.1 | 131.9 |
| Accounts Payable | 448.2 | 441.8 | 358.7 | 279.1 | 203.3 | 205.4 | 163.4 | 195.9 | 200.2 | 136.8 | 145 | 150.3 | 207.4 | 182.6 | 152.1 | 186 | 110.3 | 107.7 | 86.62 | 77.95 | 57.86 | 48.43 | 48.08 | 29.83 | 34.07 | 39.5 | 41.2 | 48.7 | 42.9 | 44.1 | 33.7 |
| Notes Payable/Short Term Debt | 1,179 | 1,275 | 486.6 | 48.38 | 42.39 | 288.5 | 15.45 | 177.1 | 160.2 | 402 | 210.6 | 399 | 142.5 | 161 | 187.6 | 237 | 141.7 | 11.48 | 64.72 | 297.6 | 26.56 | 74.58 | 29.32 | 69.47 | 58.76 | 80.94 | 68.8 | 152.6 | 146.8 | 119.7 | 79.7 |
| Tax Payables | 135 | 47.05 | 446.6 | 214.6 | 25.49 | 24.68 | 59.54 | 86.15 | 94.16 | 64.69 | 38.55 | 46.57 | 51.99 | 75.42 | 7.11 | 1.3 | 89.19 | 9.51 | 0 | 20.68 | 11,641 | 1,009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 9.83 | 19.34 | 639.1 | 6.43 | 3.03 | 18.57 | 5.3 | 6.51 | 9.76 | 8.22 | 13.47 | 16.29 | 15.28 | 69.68 | 16.54 | 31.72 | 10.86 | 4.07 | 1.26 | 0.441 | 0.384 | 0.158 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 457 | 577.8 | 1,740 | -189.4 | 198.2 | 255.2 | 298.7 | 283.7 | 119.2 | 89.6 | 121.3 | 113.3 | 190.9 | 195 | 60.26 | 104.7 | 72.97 | 52.84 | 42.24 | 30.81 | -11,595 | -987.1 | 20.79 | 25.94 | 48 | 37.29 | 32.2 | 27.3 | 27.8 | 27.3 | 18.5 |
| Total Liabilities | 6,298 | 6,139 | 5,887 | 3,828 | 2,656 | 2,550 | 2,130 | 2,049 | 1,911 | 2,243 | 2,364 | 2,335 | 2,229 | 2,007 | 1,702 | 1,690 | 1,057 | 757.9 | 746 | 584.6 | 378.3 | 444.4 | 449.6 | 558.3 | 566.4 | 576.6 | 602.2 | 462.2 | 463.4 | 254.7 | 210.9 |
| Total Non-Current Liabilities | 4,079 | 3,788 | 2,836 | 2,837 | 2,180 | 1,773 | 1,575 | 1,301 | 1,331 | 1,540 | 1,840 | 1,613 | 1,620 | 1,378 | 1,225 | 1,145 | 611.1 | 565.5 | 548.4 | 156.4 | 247.1 | 299.1 | 351.2 | 433.1 | 425.6 | 418.9 | 460 | 233.6 | 245.9 | 63.6 | 79 |
| Total Long Term Debt | 3,640 | 3,270 | 2,444 | 2,634 | 1,925 | 1,519 | 1,330 | 1,032 | 1,093 | 1,290 | 1,537 | 1,417 | 1,446 | 1,237 | 140 | 365.2 | 516.3 | 487.4 | 480.7 | 61.1 | 200 | 260 | 324 | 412 | 400 | 405.9 | 410.1 | 217.1 | 229 | 46.7 | 61.5 |
| Deferred Tax Liabilities Non-Current | 298.4 | 394.7 | 289.8 | 110.4 | 156.1 | 0 | 0 | 205.3 | 0 | 0 | 223.3 | 0 | 125.4 | 98.59 | 100.8 | 56.52 | 57.48 | 55.41 | 47.36 | 38.9 | 34.09 | 26.91 | 15.23 | 8.79 | 14.06 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 3.81 | 4.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.21 | 53.03 | 0 | 0 | 0 | 38.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 83.81 | 75.16 | 61.73 | 54.22 | 31.07 | 37.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.24 | 293.9 | 315.5 | 0 | -38.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 56.55 | 47.3 | 40.19 | 33.91 | 63.74 | 216 | 244.2 | 63.93 | 237.6 | 250.3 | 79.65 | 195.3 | 48.25 | 42.28 | 950.2 | 654 | -256.6 | -292.8 | 20.31 | 56.38 | 12.98 | 12.21 | 12 | 12.26 | 11.54 | 13.01 | 49.9 | 16.5 | 16.9 | 16.9 | 17.5 |
| Total Equity | 5,198 | 5,567 | 4,932 | 3,216 | 2,163 | 2,134 | 2,138 | 2,247 | 2,307 | 2,400 | 2,300 | 2,432 | 2,187 | 1,864 | 1,671 | 1,513 | 1,510 | 1,228 | 1,125 | 1,056 | 983.1 | 919.1 | 872.7 | 855.1 | 849.4 | 849.5 | 807.3 | 747.2 | 720.8 | 669.8 | 469.2 |
| Non-Controlling Interest | 37.25 | 36.23 | 35.37 | 34.45 | 39.49 | 48.2 | 52.31 | 59.65 | 61.2 | 60.57 | 59.87 | 55.62 | 54.66 | 51.55 | 48 | 46.09 | 47.07 | 46 | 39.21 | 35.51 | 34.43 | 29.12 | 23.05 | 23.43 | 25.27 | 25.08 | 26.8 | 26.5 | 26.6 | 25.6 | 3 |
| Total Stockholders' Equity | 5,161 | 5,531 | 4,897 | 3,182 | 2,123 | 2,086 | 2,085 | 2,188 | 2,246 | 2,340 | 2,240 | 2,377 | 2,133 | 1,813 | 1,623 | 1,467 | 1,463 | 1,182 | 1,086 | 1,020 | 948.6 | 890 | 849.7 | 831.7 | 824.1 | 824.4 | 780.5 | 720.7 | 694.2 | 644.2 | 466.2 |
| Retained Earnings | 3,621 | 3,838 | 3,350 | 1,648 | 1,638 | 1,623 | 1,623 | 1,725 | 1,782 | 1,882 | 1,776 | 1,910 | 1,676 | 1,352 | 1,155 | 989.2 | 826 | 541.6 | 453.4 | 385.7 | 320.4 | 271.2 | 247.2 | 223.2 | 206.9 | 203.6 | 189.1 | 153.5 | 127 | 77 | 48.4 |
| Accumulated Other Earnings | 0 | 114.9 | -31.12 | -44.16 | 7.43 | -14.22 | -15 | -14.35 | -12.89 | -19.8 | -13.16 | -10.49 | -20.77 | -16.11 | -9.71 | 0 | 0 | 163.4 | 155.2 | 157.3 | 150.9 | 141.4 | 125.1 | 131.1 | 139.8 | 143.4 | 152.1 | 0 | 0 | 0 | 0 |
| Common Stock | 1,578 | 1,578 | 1,578 | 1,578 | 477.4 | 477.4 | 477.4 | 477.4 | 477.4 | 477.4 | 477.4 | 477.4 | 477.4 | 477.4 | 0 | 0 | 0 | 0 | 0 | 0 | 477.4 | 477.4 | 477.4 | 477.4 | 477.4 | 477.4 | 439.3 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | -37.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 477.4 | 477.4 | 642.7 | 477.4 | 477.4 | 477.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 567.2 | 567.2 | 567.2 | 417.8 |
| Total Liabilities & Total Equity | 11,496 | 11,706 | 10,819 | 7,044 | 4,818 | 4,684 | 4,268 | 4,296 | 4,219 | 4,644 | 4,664 | 4,768 | 4,416 | 3,872 | 3,373 | 3,203 | 2,567 | 1,986 | 1,871 | 1,641 | 1,361 | 1,363 | 1,322 | 1,413 | 1,416 | 1,426 | 1,410 | 1,209 | 1,184 | 924.5 | 680.1 |
| Total Liabilities & Shareholders' Equity | 11,496 | 11,706 | 10,819 | 7,044 | 4,818 | 4,684 | 4,268 | 4,296 | 4,219 | 4,644 | 4,664 | 4,768 | 4,416 | 3,872 | 3,373 | 3,203 | 2,567 | 1,986 | 1,871 | 1,641 | 1,361 | 1,363 | 1,322 | 1,413 | 1,416 | 1,426 | 1,410 | 1,209 | 1,184 | 924.5 | 680.1 |
| Total Investments | 1,705 | 1,655 | 63.91 | 48.85 | 100.6 | 114.3 | 115.3 | 189.3 | 147.2 | 79.79 | 76.2 | 77.11 | 314.6 | 285.1 | 62.3 | 55.2 | 202.6 | 23.93 | 0 | 132.3 | 0 | 51.83 | 44.32 | 14.15 | 14.89 | 15.35 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 4,819 | 4,545 | 2,911 | 2,610 | 1,954 | 1,791 | 1,334 | 1,209 | 1,220 | 1,616 | 1,748 | 1,815 | 1,589 | 1,398 | 1,278 | 600.8 | 658.1 | 498.9 | 545.4 | 397.6 | 226.6 | 334.6 | 353.3 | 481.5 | 458.8 | 486.8 | 478.9 | 369.7 | 375.8 | 166.4 | 141.2 |
| Net Debt | 3,441 | 3,504 | 255.4 | 1,095 | 1,445 | 1,202 | 777.7 | -453.4 | 705.3 | 1,089 | 1,393 | 1,338 | 1,264 | 953 | 753.1 | 86.88 | 499.8 | 340.8 | 361.5 | 384.3 | 159.8 | 319.3 | 333.6 | 359.9 | 426 | 457.3 | 418.2 | 297.2 | 223 | 40.9 | 69.6 |