| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-28 | 2024-02-29 | 2023-02-28 | 2022-02-28 | 2021-03-01 | 2020-02-27 | 2019-02-27 | 2018-02-27 | 2017-02-28 | 2016-02-26 | 2015-06-10 | 2014-03-03 | 2013-02-27 | 2012-02-27 | 2011-02-23 | 2010-03-05 | 2009-02-27 | 2008-02-27 | 2007-02-26 | 2006-03-09 | 2005-03-04 | 2004-03-12 | 2003-03-28 | 2002-03-28 | 2001-03-30 | 2000-03-29 | 1999-03-31 | 1998-03-27 | 1997-03-31 | 1995-12-31 |
| Total Current Assets | 5,431 | 6,788 | 7,638 | 6,901 | 4,258 | 4,253 | 4,033 | 3,508 | 2,930 | 2,538 | 2,974 | 2,474 | 2,296 | 2,455 | 2,000 | 1,457 | 1,717 | 1,696 | 1,036 | 725.7 | 677.5 | 407.9 | 310.9 | 312.2 | 242.6 | 225.8 | 222.7 | 135.3 | 157.4 | 22.2 |
| Cash and Short Term Investments | 737.3 | 2,122 | 2,257 | 1,244 | 1,369 | 1,644 | 1,057 | 1,029 | 841.5 | 727 | 361.4 | 395.2 | 407.4 | 475.6 | 186.5 | 9.01 | 16.23 | 28.49 | 29.37 | 65.52 | 16.33 | 65.43 | 24.22 | 78.24 | 10.18 | 16.6 | 5.2 | 8.6 | 57.5 | 6.9 |
| Cash & Equivalents | 589.5 | 1,401 | 1,628 | 1,244 | 1,369 | 1,381 | 828.2 | 1,029 | 841.5 | 727 | 361.4 | 395.2 | 375.9 | 390.8 | 186.5 | 9.01 | 16.23 | 28.49 | 29.37 | 65.52 | 16.33 | 65.43 | 24.22 | 78.24 | 10.18 | 16.6 | 5.2 | 8.6 | 57.5 | 6.9 |
| Short Term Investments | 147.8 | 721.2 | 628.2 | 0 | 0 | 262.2 | 228.8 | 0 | 0 | 0 | 0 | 0 | 31.52 | 84.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1,417 | 1,608 | 2,056 | 1,916 | 971.9 | 844.3 | 1,044 | 868.8 | 729.8 | 613.6 | 902.8 | 720.6 | 599.5 | 679.9 | 659.5 | 563.6 | 539.3 | 670 | 408.4 | 202.9 | 253.9 | 126 | 118.5 | 81.88 | 103 | 86.6 | 65.9 | 44.7 | 32.5 | 0.1 |
| Inventory | 3,114 | 2,895 | 3,130 | 3,531 | 1,844 | 1,689 | 1,859 | 1,519 | 1,275 | 1,149 | 1,618 | 1,315 | 1,203 | 1,200 | 1,114 | 852.8 | 1,023 | 904.4 | 569.3 | 398.7 | 381.5 | 184.5 | 153.2 | 118.4 | 106.7 | 106.7 | 126.7 | 60.2 | 65.9 | 13.6 |
| Other Current Assets | 163.1 | 162.8 | 195.4 | 209.6 | 74.36 | 76.01 | 72.73 | 91.51 | 83.2 | 47.91 | 91.16 | 43.13 | 86.78 | 100.2 | 39.93 | 31.35 | 137.9 | 93.33 | 29.13 | 58.65 | 25.84 | 31.99 | 15 | 33.72 | 22.7 | 15.9 | 24.9 | 21.8 | 1.5 | 1.6 |
| Total Assets | 14,935 | 14,908 | 14,160 | 12,531 | 9,266 | 8,276 | 7,704 | 6,856 | 6,424 | 6,202 | 7,311 | 5,933 | 5,815 | 5,979 | 5,590 | 5,130 | 5,254 | 4,519 | 2,247 | 1,758 | 1,734 | 1,448 | 1,276 | 1,180 | 1,067 | 991.6 | 907.5 | 640.9 | 522.3 | 320.7 |
| Total Non-Current Assets | 9,504 | 8,121 | 6,522 | 5,630 | 5,007 | 4,023 | 3,671 | 3,347 | 3,494 | 3,664 | 4,295 | 3,459 | 3,519 | 3,524 | 3,590 | 3,673 | 3,544 | 2,823 | 1,211 | 1,032 | 1,056 | 1,041 | 964.8 | 867.9 | 824.5 | 765.8 | 684.8 | 505.6 | 364.9 | 298.5 |
| Property, Plant and Equipment | 8,118 | 6,734 | 5,374 | 4,751 | 4,106 | 3,136 | 2,946 | 2,676 | 2,787 | 2,951 | 3,124 | 2,226 | 2,231 | 2,194 | 2,213 | 2,254 | 2,073 | 1,652 | 1,137 | 1,000 | 1,024 | 1,001 | 929.3 | 852.1 | 807.3 | 742.8 | 655.9 | 491.9 | 339.3 | 274.2 |
| Goodwill and Intangible Assets | 704.7 | 735.2 | 769.6 | 749.2 | 781.8 | 780.8 | 700 | 643.8 | 677.3 | 676.4 | 1,116 | 1,118 | 1,155 | 1,196 | 1,241 | 1,292 | 1,387 | 1,026 | 43.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 477.5 | 477.5 | 502.1 | 453.8 | 457.2 | 452.9 | 429.6 | 386.9 | 393.4 | 397.5 | 745.2 | 732 | 738.5 | 745.1 | 751.7 | 758.3 | 770.4 | 511 | 30.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 227.2 | 257.8 | 267.5 | 295.3 | 324.6 | 327.9 | 270.3 | 256.9 | 284 | 279 | 370.7 | 386.2 | 416.6 | 450.9 | 489.2 | 533.5 | 616.5 | 514.5 | 12.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long 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 |
| 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 | 681.2 | 651.1 | 378.7 | 129.6 | 119.7 | 106 | 25.17 | 27.68 | 29.51 | 36.5 | 55.16 | 115.1 | 132.8 | 134.3 | 135.7 | 127.2 | 83.91 | 145.6 | 30.93 | 31.98 | 32.06 | 39.39 | 35.45 | 15.83 | 17.14 | 23 | 28.9 | 13.7 | 25.6 | 24.3 |
| Total Current Liabilities | 2,151 | 2,332 | 2,032 | 2,227 | 1,259 | 1,007 | 1,019 | 868.5 | 712.8 | 535.3 | 850.6 | 975.2 | 609.7 | 1,100 | 561.3 | 595.6 | 971 | 904.5 | 399.5 | 207.2 | 233.2 | 153.3 | 113.5 | 118.1 | 76.7 | 70.6 | 60.6 | 76.5 | 61.6 | 36.7 |
| Accounts Payable | 979.9 | 1,088 | 1,017 | 1,281 | 769.5 | 513.3 | 550.8 | 489.4 | 395.2 | 283.4 | 511.1 | 414.9 | 360.1 | 420.8 | 348.6 | 262.3 | 263.4 | 378.8 | 147.9 | 108.7 | 141.9 | 79.33 | 46.22 | 41.33 | 27.99 | 37.6 | 34.5 | 54.7 | 41.2 | 27.9 |
| Notes Payable/Short Term Debt | 446.9 | 460 | 57.33 | 97.17 | 86.89 | 89.36 | 24.23 | 28.8 | 3.63 | 16.68 | 46.46 | 341.5 | 29.63 | 444.1 | 8.92 | 168.2 | 431.2 | 295.2 | 80.69 | 2.16 | 6.77 | 15.99 | 11.91 | 46.03 | 17.04 | 8 | 6.9 | 6.1 | 11.2 | 2.1 |
| Tax Payables | 3.78 | 5.52 | 6.52 | 13.75 | 2.39 | 2.01 | 7.47 | 3.7 | 5.59 | 2.02 | 6.09 | 4.02 | 16.94 | 10.88 | 5.23 | 5.66 | 4.11 | 25.87 | 30.5 | 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 | 720 | 778.5 | 951.2 | 835.9 | 400.1 | 402 | 436.7 | 346.6 | 308.4 | 233.2 | 287 | 214.7 | 203 | 224.6 | 198.6 | 159.4 | 272.3 | 204.6 | 140.4 | 96.3 | 84.55 | 57.99 | 55.42 | 30.75 | 31.67 | 25 | 19.2 | 15.7 | 9.2 | 6.7 |
| Total Liabilities | 5,990 | 6,069 | 6,064 | 6,211 | 4,917 | 4,211 | 3,816 | 3,549 | 3,535 | 3,531 | 4,389 | 3,321 | 3,339 | 3,609 | 3,459 | 3,127 | 3,621 | 2,979 | 1,014 | 876.7 | 884 | 860.6 | 749.4 | 756.8 | 644.2 | 598.4 | 556.4 | 303.3 | 257.7 | 257.7 |
| Total Non-Current Liabilities | 3,839 | 3,737 | 4,032 | 3,984 | 3,659 | 3,204 | 2,797 | 2,681 | 2,822 | 2,995 | 3,461 | 2,345 | 2,729 | 2,508 | 2,897 | 2,531 | 2,650 | 2,075 | 615 | 669.5 | 650.8 | 707.3 | 635.9 | 638.6 | 567.5 | 527.8 | 495.8 | 226.8 | 196.1 | 221 |
| Total Long Term Debt | 2,898 | 2,611 | 3,013 | 3,009 | 3,016 | 2,645 | 2,352 | 2,353 | 2,353 | 2,578 | 2,935 | 1,766 | 2,173 | 1,936 | 2,378 | 2,055 | 2,219 | 1,735 | 358.2 | 438.4 | 441.6 | 591.6 | 543.5 | 553.9 | 515.5 | 498 | 477 | 213.4 | 196.2 | 221 |
| Deferred Tax Liabilities Non-Current | 902.2 | 944.8 | 889.1 | 854.9 | 536.3 | 484.2 | 435.8 | 305.9 | 448.4 | 400.8 | 506.5 | 556 | 537.3 | 489.9 | 457.4 | 416.5 | 365.5 | 301.5 | 256.8 | 231.1 | 209.2 | 115.7 | 70.33 | 62.77 | 52.03 | 29.8 | 18.8 | 13.4 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59.62 | -139.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 114.3 | 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 | -75.55 | 180.8 | 129.5 | 120.1 | 106.5 | 75.06 | 8.87 | 21.81 | 20.65 | 16.59 | 18.84 | 23.38 | 19.17 | 82.28 | 62.16 | 60.01 | 65.63 | 38.54 | 59.62 | 139.5 | 0 | 0 | 21.99 | 21.99 | 0 | 0 | 0 | 0 | -0.1 | 0 |
| Total Equity | 8,945 | 8,840 | 8,096 | 6,320 | 4,348 | 4,065 | 3,887 | 3,306 | 2,889 | 2,671 | 2,922 | 2,612 | 2,477 | 2,371 | 2,131 | 2,003 | 1,632 | 1,540 | 1,233 | 881 | 849.6 | 587.8 | 526.3 | 423.3 | 422.9 | 393.2 | 351.1 | 337.6 | 264.6 | 63 |
| Non-Controlling Interest | 10.96 | -27.14 | -34.55 | 15.53 | 3.06 | -10.98 | -47.84 | -45.27 | -38.32 | -8.28 | 8.85 | 65.05 | 71.19 | 54.65 | 38.26 | 15 | 8.43 | 11.04 | 1.42 | 1.12 | 2.47 | 0.613 | 4.63 | 4.77 | 4.09 | 1.8 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 8,934 | 8,867 | 8,130 | 6,305 | 4,345 | 4,076 | 3,935 | 3,352 | 2,927 | 2,680 | 2,913 | 2,547 | 2,405 | 2,316 | 2,093 | 1,988 | 1,624 | 1,529 | 1,231 | 879.9 | 847.1 | 587.2 | 521.7 | 418.6 | 418.8 | 391.4 | 351.1 | 337.6 | 264.6 | 63 |
| Retained Earnings | 14,798 | 13,546 | 11,376 | 7,761 | 4,759 | 4,419 | 3,958 | 2,875 | 2,210 | 1,965 | 2,228 | 2,180 | 2,088 | 2,012 | 1,821 | 1,746 | 1,820 | 1,432 | 1,093 | 744.3 | 540.2 | 257.3 | 210.1 | 132.2 | 129.1 | 75.3 | 35.9 | 4.2 | -39.8 | -29.9 |
| Accumulated Other Earnings | 0 | 0.421 | 0.889 | -2.09 | 1.9 | -0.007 | 0.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.41 | 0.021 | 0 | 0 | 0 | -4.19 | -7.11 | -5.36 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0.652 | 0.651 | 0.65 | 0.649 | 0.648 | 0.646 | 0.645 | 0.644 | 0.641 | 0.638 | 0.635 | 0.645 | 0.637 | 0.636 | 0.633 | 0.629 | 0.545 | 0.542 | 0.537 | 0.529 | 0.523 | 0.509 | 0.499 | 0.495 | 0.493 | 0.5 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | -5,864 | -4,680 | -3,247 | -1,455 | -416.4 | -344.1 | -24.2 | 476.2 | 715.9 | 713.8 | 684.5 | 367.2 | 317.2 | 303.5 | 271.1 | 242.1 | -195.6 | 96.44 | 137.3 | 135 | 306.4 | 333.7 | 318.2 | 291.2 | 289.2 | 315.6 | 314.7 | 333.4 | 304.4 | 92.9 |
| Total Liabilities & Total Equity | 14,935 | 14,908 | 14,160 | 12,531 | 9,266 | 8,276 | 7,704 | 6,856 | 6,424 | 6,202 | 7,233 | 5,933 | 5,815 | 5,979 | 5,590 | 5,130 | 5,254 | 4,519 | 2,247 | 1,758 | 1,734 | 1,448 | 1,276 | 1,180 | 1,067 | 991.6 | 907.5 | 640.9 | 522.3 | 320.7 |
| Total Liabilities & Shareholders' Equity | 14,935 | 14,908 | 14,160 | 12,531 | 9,266 | 8,276 | 7,704 | 6,856 | 6,424 | 6,202 | 7,311 | 5,933 | 5,815 | 5,979 | 5,590 | 5,130 | 5,254 | 4,519 | 2,247 | 1,758 | 1,734 | 1,448 | 1,276 | 1,180 | 1,067 | 991.6 | 907.5 | 640.9 | 522.3 | 320.7 |
| Total Investments | 147.8 | 721.2 | 628.2 | 0 | 0 | 262.2 | 228.8 | 0 | 0 | 0 | 0 | 0 | 31.52 | 84.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 3,345 | 3,071 | 3,071 | 3,106 | 3,103 | 2,734 | 2,377 | 2,382 | 2,357 | 2,595 | 2,982 | 2,108 | 2,202 | 2,380 | 2,387 | 2,223 | 2,650 | 2,030 | 438.9 | 440.6 | 448.4 | 607.6 | 555.5 | 599.9 | 532.5 | 506 | 483.9 | 219.5 | 207.4 | 223.1 |
| Net Debt | 2,756 | 1,670 | 1,442 | 1,862 | 1,734 | 1,353 | 1,549 | 1,353 | 1,515 | 1,868 | 2,620 | 1,712 | 1,826 | 1,989 | 2,200 | 2,214 | 2,634 | 2,001 | 409.5 | 375.1 | 432 | 542.1 | 531.2 | 521.7 | 522.3 | 489.4 | 478.7 | 210.9 | 149.9 | 216.2 |