| 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 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-26 | 2024-02-29 | 2023-03-08 | 2022-03-11 | 2021-03-12 | 2020-03-13 | 2019-03-14 | 2018-03-16 | 2016-02-18 | 2015-02-20 | 2014-02-25 | 2013-02-22 | 2012-02-24 | 2011-03-01 | 2010-03-01 | 2009-02-27 | 2008-02-27 | 2007-02-28 | 2006-03-02 | 2005-03-07 | 2004-03-12 | 2003-03-27 |
| Total Current Assets | 135.2 | 154 | 192.2 | 48.82 | 8.91 | 11.61 | 20.11 | 25.57 | 440.1 | 414.5 | 351.9 | 345.7 | 335.4 | 13.1 | 831 | 1,185 | 658 | 753 | 755.8 | 480 | 345.4 | 279.9 |
| Cash and Short Term Investments | 3.29 | 15.2 | 18.82 | 12.38 | 2.72 | 2.54 | 7.32 | 8.35 | 39.1 | 47.7 | 41 | 42.8 | 12.7 | 34.1 | 102 | 91 | 66 | 61 | 44.04 | 36.91 | 50.3 | 45.26 |
| Cash & Equivalents | 3.29 | 15.2 | 18.82 | 12.38 | 2.72 | 2.54 | 7.32 | 8.35 | 25 | 32 | 16 | 16.8 | 11.6 | 21 | 30 | 23 | 14 | 24 | 13.36 | 3.68 | 13.9 | 21.64 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.1 | 15.7 | 25 | 26 | 1.1 | 13.1 | 72 | 68 | 52 | 37 | 30.68 | 33.23 | 36.39 | 23.62 |
| Receivables | 123.4 | 107.3 | 142 | 36.2 | 5.42 | 7.89 | 11.27 | 12.56 | 106.7 | 89.6 | 119.3 | 103.6 | 123.9 | 122 | 313 | 362 | 333 | 333 | 355.8 | 262.4 | 199.4 | 154.5 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.4 | 30.4 | 23.7 | 24.5 | 25.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 8.57 | 31.44 | 31.36 | 0.235 | 0.766 | 1.18 | 1.52 | 4.66 | 265.9 | 246.8 | 167.9 | 174.8 | 173.1 | -143 | 416 | 732 | 259 | 359 | 356 | 180.7 | 95.69 | 80.19 |
| Total Assets | 4,744 | 4,759 | 5,171 | 1,203 | 275.7 | 290.3 | 291.3 | 352.7 | 4,378 | 4,250 | 4,054 | 3,757 | 3,533 | 0 | 900 | 1,255 | 728 | 823 | 837.9 | 3,548 | 3,200 | 2,986 |
| Total Non-Current Assets | 4,608 | 4,605 | 4,979 | 1,154 | 266.8 | 278.7 | 271.2 | 327.2 | 3,938 | 3,835 | 3,702 | 3,411 | 3,197 | -13.1 | 69 | 70 | 70 | 70 | 82.04 | 3,068 | 2,854 | 2,706 |
| Property, Plant and Equipment | 4,597 | 4,587 | 4,957 | 1,152 | 207.9 | 219.7 | 209.2 | 304.7 | 3,849 | 3,736 | 3,603 | 3,317 | 3,098 | 1,817 | 0 | 0 | 0 | 0 | 0 | 2,985 | 2,769 | 2,618 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | -3.07 | 0 | 0 | 9.8 | 9.8 | 91.9 | 91.3 | 75.1 | 9 | 69 | 70 | 70 | 70 | 82.04 | 83.65 | 85.91 | 88.04 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9 | 69 | 70 | 70 | 70 | 71.26 | 71.26 | 71.26 | 71.13 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.1 | 81.5 | 65.3 | 0 | 0 | 0 | 0 | 0 | 10.78 | 12.39 | 14.65 | 16.91 |
| Long Term Investments | 0 | 0 | 13.38 | 0 | 0 | 3.07 | 0 | 0 | 23.9 | 24.7 | 0 | 0 | 27.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 52.13 | 55.87 | 56.45 | 58.84 | 0 | 61.3 | 5.8 | 9.7 | 13 | 16.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 11.27 | 17.48 | 8.8 | -49.99 | 3.02 | 2.53 | 3.18 | 22.49 | -6 | 59.4 | -2.2 | -9.9 | -19.5 | -1,839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 48.03 | 31.77 | 26.41 | 4.58 | 3.1 | 2.21 | 0.521 | 5.4 | 940.2 | 621.4 | 555.8 | 546.7 | 568.8 | 655 | 948 | 1,131 | 998 | 678 | 873.6 | 544.2 | 483.4 | 300.5 |
| Accounts Payable | 0 | 0 | 0 | 0 | 1.54 | 2.21 | 0.521 | 3.65 | 113.7 | 116 | 200.1 | 167.5 | 175.7 | 160 | 474 | 561 | 463 | 436 | 444.4 | 282.6 | 181 | 159.5 |
| Notes Payable/Short Term Debt | 1.65 | 3.45 | 3.13 | 0 | 0 | 0 | 0 | 0 | 250.2 | 25.1 | 2.9 | 42 | 91.5 | 242 | 169 | 231 | 260 | 40 | 94.5 | 68 | 105.5 | 49 |
| Tax Payables | 30.32 | 11.96 | 11.92 | 2.28 | 0 | 0 | 0 | 0.143 | 0 | 6.4 | 2.9 | 28 | 31.5 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | -0.617 | 0 | 0 | 0 | 0 | 34.3 | 29.4 | 19.8 | 30.2 | 25 | 11 | 35 | 130 | 4 | 35 | 86.73 | 13.62 | 0.21 | 5.05 |
| Other Current Liabilities | 16.07 | 16.37 | 11.36 | 2.92 | 1.56 | 0 | 0 | 1.61 | 542 | 444.5 | 330.1 | 279 | 245.1 | 242 | 260 | 209 | 271 | 167 | 248 | 180 | 196.7 | 86.97 |
| Total Liabilities | 1,387 | 1,164 | 1,284 | 139.7 | 47.33 | 45.28 | 21.59 | 63.56 | 3,063 | 3,004 | 2,856 | 2,722 | 2,499 | 3,373 | 8,897 | 8,630 | 5,944 | 5,064 | -691 | -408.9 | -311.6 | -199.9 |
| Total Non-Current Liabilities | 1,339 | 1,132 | 1,258 | 135.1 | 44.23 | 43.07 | 21.07 | 58.16 | 1,797 | 1,991 | 1,990 | 1,702 | 1,009 | 275 | 290 | 375 | 389 | 157 | 182.6 | 135.2 | 171.8 | 100.6 |
| Total Long Term Debt | 1,084 | 870.7 | 944.2 | 134 | 39.8 | 42.5 | 21 | 57 | 968.1 | 1,220 | 1,247 | 1,099 | 993 | 242 | 169 | 231 | 260 | 40 | 94.5 | 68 | 105.5 | 49 |
| Deferred Tax Liabilities Non-Current | 253.8 | 259.9 | 313.6 | 0 | 0.101 | 0.099 | 0.065 | 0 | 779.5 | 715.6 | 707.2 | 603.4 | 16.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 7.11 | 7.12 | 6.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -5.96 | -5.97 | -6.78 | 1.13 | 4.33 | 0.473 | 21 | 1.16 | 49 | 54.9 | 35.8 | 0 | 0 | 33 | 121 | 144 | 129 | 117 | 88.09 | 67.24 | 66.33 | 51.57 |
| Total Equity | 3,357 | 3,595 | 3,887 | 1,063 | 228.4 | 245 | 269.7 | 289.2 | 1,315 | 1,246 | 1,199 | 1,036 | 1,034 | 1,036 | 3,502 | 3,418 | 2,577 | 2,205 | 1,550 | 1,440 | 1,261 | 1,139 |
| Non-Controlling Interest | 1,892 | 1,988 | 2,164 | 502.5 | 88.64 | 115.9 | 127 | 0.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 1,465 | 1,608 | 1,722 | 560.6 | 139.8 | 129.1 | 142.7 | 288.5 | 1,315 | 1,246 | 1,199 | 1,036 | 1,034 | 1,036 | 3,502 | 3,418 | 2,577 | 2,205 | 1,550 | 1,440 | 1,261 | 1,139 |
| Retained Earnings | -146.8 | -187.7 | -9.2 | 9.63 | 18.7 | 0 | 4.81 | 0.522 | 1,031 | 970.7 | 876.1 | 839.5 | 744.9 | 647 | 3,077 | 2,772 | 2,173 | 1,750 | 1,386 | 1,136 | 977.8 | 868.7 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -185.3 | -201.3 | -141.8 | -246.3 | -226.1 | -104 | -30 | 194 | -25 | 45 | -219.3 | -54.18 | -41.3 | -28.66 |
| Common Stock | 0.016 | 0.016 | 0.015 | 560.6 | 0.009 | 0.009 | 0.009 | 288.5 | 469 | 476.8 | 464.5 | 442.4 | 514.7 | 0 | 0 | 0 | 0 | 0 | 0 | 358 | 0 | 298.7 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,612 | 1,795 | 1,732 | -9.63 | 121.1 | 129.1 | 137.9 | -0.522 | 0 | 0 | 0 | 0 | 0 | 493 | 455 | 452 | 429 | 410 | 383.3 | 0 | 324.8 | 0 |
| Total Liabilities & Total Equity | 4,744 | 4,759 | 5,171 | 1,203 | 275.7 | 290.3 | 291.3 | 352.7 | 4,378 | 4,250 | 4,054 | 3,757 | 3,533 | 0 | 900 | 1,255 | 728 | 823 | 837.9 | 3,548 | 3,200 | 2,986 |
| Total Liabilities & Shareholders' Equity | 4,744 | 4,759 | 5,171 | 1,203 | 275.7 | 290.3 | 291.3 | 352.7 | 4,378 | 4,250 | 4,054 | 3,757 | 3,533 | 0 | 900 | 1,255 | 728 | 823 | 837.9 | 3,548 | 3,200 | 2,986 |
| Total Investments | 0 | 0 | 13.38 | 0 | 0 | 3.07 | 0 | 0 | 38 | 40.4 | 25 | 26 | 28.4 | 13.1 | 72 | 68 | 52 | 37 | 30.68 | 33.23 | 36.39 | 23.62 |
| Total Debt | 1,085 | 872.5 | 945.8 | 134 | 39.8 | 42.5 | 21 | 57 | 1,218 | 1,245 | 1,247 | 1,141 | 1,084 | 484 | 338 | 462 | 520 | 80 | 189 | 136 | 211 | 98 |
| Net Debt | 1,082 | 857.3 | 926.9 | 121.6 | 37.08 | 39.96 | 13.68 | 48.66 | 1,193 | 1,213 | 1,231 | 1,124 | 1,073 | 463 | 308 | 439 | 506 | 56 | 175.6 | 132.3 | 197.1 | 76.36 |