| Period Ending: | 2025 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-12-31 | 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 |
| Total Current Assets | 595,839 | 496,180 | 518,446 | 565,989 | 484,812 | 317,647 | 253,968 | 217,080 | 178,446 | 149,154 | 155,378 | 75,321 | 53,686 | 36,509 | 35,503 | 25,374 | 13,157 | 6,496 | 4,835 | 3,734 | 2,664 | 2,554 | 484.6 |
| Cash and Short Term Investments | 434,006 | 343,159 | 379,155 | 289,478 | 262,352 | 227,878 | 187,016 | 166,907 | 142,421 | 122,222 | 80,769 | 53,511 | 39,851 | 27,189 | 26,328 | 22,134 | 6,044 | 4,799 | 3,215 | 2,274 | 1,960 | 1,527 | 325.6 |
| Cash & Equivalents | 148,112 | 132,519 | 172,320 | 156,739 | 167,966 | 152,798 | 132,991 | 97,814 | 105,697 | 71,902 | 43,438 | 42,713 | 20,228 | 13,383 | 12,612 | 10,408 | 6,044 | 3,068 | 2,949 | 1,844 | 1,576 | 859.8 | 325.6 |
| Short Term Investments | 285,894 | 210,640 | 191,932 | 132,739 | 94,386 | 75,080 | 54,025 | 69,093 | 36,724 | 50,320 | 37,331 | 10,798 | 19,623 | 13,806 | 13,716 | 11,726 | 0 | 1,731 | 266.5 | 430.2 | 383.9 | 666.9 | 0 |
| Receivables | 49,962 | 82,242 | 46,606 | 45,467 | 49,331 | 44,981 | 35,839 | 28,427 | 16,549 | 10,152 | 7,061 | 4,588 | 2,955 | 1,731 | 143.4 | 0 | 0 | -1,333 | 664.1 | 399.3 | 222.8 | 0 | 99.73 |
| Inventory | 530.3 | 440 | 456 | 2,333 | 1,063 | 814 | 718 | 324 | 295 | 263 | 222 | 244 | 1,384 | 568.1 | 0 | 0 | 0 | 5.48 | 1.7 | 2.47 | 2.65 | 0 | 35.87 |
| Other Current Assets | 111,341 | 70,339 | 92,229 | 228,711 | 172,066 | 43,974 | 30,395 | 21,422 | 19,181 | 16,517 | 67,326 | 16,978 | 9,496 | 7,021 | 9,032 | 3,240 | 7,113 | 3,024 | 954 | 1,058 | 478.3 | 1,027 | 23.39 |
| Total Assets | 2,040,284 | 1,780,995 | 1,577,246 | 1,578,131 | 1,612,364 | 1,333,425 | 953,986 | 723,521 | 554,672 | 395,899 | 306,818 | 171,166 | 107,235 | 75,256 | 56,804 | 35,830 | 17,506 | 9,856 | 6,985 | 4,651 | 3,427 | 2,863 | 575.7 |
| Total Non-Current Assets | 1,444,445 | 1,284,815 | 1,058,800 | 1,012,142 | 1,127,552 | 1,015,778 | 700,018 | 506,441 | 376,226 | 246,745 | 151,440 | 95,845 | 53,549 | 38,747 | 21,301 | 10,456 | 4,349 | 3,360 | 2,150 | 916.1 | 763.5 | 309.5 | 91.14 |
| Property, Plant and Equipment | 177,055 | 130,349 | 87,279 | 85,731 | 88,305 | 77,711 | 61,606 | 39,970 | 26,760 | 18,574 | 14,221 | 11,748 | 10,734 | 7,936 | 6,044 | 3,680 | 2,658 | 2,041 | 988.3 | 573.6 | 365 | 142.1 | 80.14 |
| Goodwill and Intangible Assets | 206,130 | 219,244 | 194,906 | 197,108 | 207,622 | 190,943 | 160,200 | 77,408 | 52,408 | 45,583 | 18,831 | 10,711 | 5,814 | 6,089 | 4,011 | 802.9 | 268.7 | 406.4 | 670.7 | 155.6 | 21.43 | 0 | 0 |
| Goodwill | 0 | 142,126 | 126,220 | 116,731 | 112,173 | 108,623 | 93,456 | 32,605 | 23,608 | 22,927 | 7,155 | 6,356 | 2,552 | 2,929 | 0 | 0 | 62.23 | 0 | 35.2 | 27.47 | 0 | 0 | 0 |
| Intangible Assets | 0 | 77,118 | 68,686 | 80,377 | 95,449 | 82,320 | 66,744 | 44,803 | 28,800 | 22,656 | 11,676 | 4,355 | 3,262 | 3,160 | 4,011 | 802.9 | 206.5 | 406.4 | 635.5 | 128.1 | 21.43 | 0 | 0 |
| Long Term Investments | 985,715 | 883,451 | 718,589 | 511,308 | 671,243 | 609,213 | 378,412 | 295,611 | 240,234 | 115,545 | 73,953 | 56,614 | 5,071 | -827.4 | -4,972 | -6,454 | 0 | -1,428 | -129.7 | 56.44 | 280.7 | -499.5 | 0 |
| Deferred Tax Assets | 28,636 | 28,325 | 0 | 29,882 | 26,068 | 21,348 | 18,209 | 15,755 | 9,793 | 7,033 | 757 | 322 | 431 | 168.9 | 198.1 | 219 | 301 | 334.2 | 287.7 | 130.5 | 96.36 | 0 | 0 |
| Other Long Term Assets | 46,909 | 23,446 | 58,026 | 188,113 | 134,314 | 116,563 | 81,591 | 77,697 | 47,031 | 60,010 | 43,678 | 16,450 | 31,499 | 25,380 | 16,021 | 12,208 | 1,121 | 2,006 | 332.9 | 0 | 0 | 666.9 | 11 |
| Total Current Liabilities | 413,014 | 396,909 | 352,157 | 434,204 | 403,098 | 269,079 | 240,156 | 202,435 | 151,740 | 101,197 | 124,406 | 50,035 | 33,267 | 20,665 | 21,183 | 13,022 | 4,563 | 2,092 | 1,650 | 867.8 | 497.9 | 211.1 | 102.8 |
| Accounts Payable | 121,204 | 118,712 | 100,948 | 92,381 | 109,470 | 94,030 | 80,690 | 73,735 | 50,085 | 27,413 | 15,700 | 8,683 | 6,680 | 4,212 | 2,244 | 1,380 | 696.5 | 244.6 | 117.1 | 38.93 | 25.55 | 2.51 | 59.3 |
| Notes Payable/Short Term Debt | 58,583 | 67,108 | 61,852 | 28,380 | 24,449 | 18,064 | 36,508 | 40,554 | 20,448 | 15,744 | 15,903 | 5,049 | 2,589 | 1,077 | 7,999 | 5,299 | 202.3 | 0 | 292.2 | 0 | 0 | 0.145 | 0 |
| Tax Payables | 0 | 20,624 | 22,036 | 18,186 | 14,746 | 14,283 | 10,978 | 11,259 | 9,642 | 5,964 | 2,070 | 1,027 | 1,911 | 960 | 888.2 | 566.3 | 302.2 | 47.31 | 205.9 | 65.19 | 28.77 | 5.65 | 7.12 |
| Deferred Revenue | 110,379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.56 | 0 |
| Other Current Liabilities | 122,847 | 190,465 | 167,321 | 295,257 | 254,433 | 142,702 | 111,980 | 76,887 | 71,565 | 52,076 | 90,733 | 35,276 | 8,335 | 14,416 | 10,052 | 5,776 | 3,362 | 1,800 | 1,034 | 763.7 | 443.6 | 117.2 | 36.35 |
| Total Liabilities | 798,429 | 727,099 | 703,565 | 795,271 | 735,671 | 555,382 | 465,162 | 367,314 | 277,579 | 209,652 | 184,718 | 89,042 | 48,772 | 33,108 | 27,716 | 13,989 | 5,207 | 2,736 | 1,710 | 932.8 | 498.7 | 211.1 | 103.8 |
| Total Non-Current Liabilities | 385,415 | 330,190 | 351,408 | 361,067 | 332,573 | 286,303 | 225,006 | 164,879 | 125,839 | 108,455 | 60,312 | 39,007 | 15,505 | 12,443 | 6,533 | 967.2 | 644 | 644.6 | 59.94 | 64.97 | 0.81 | 2.65 | 0.988 |
| Total Long Term Debt | 348,075 | 291,004 | 309,388 | 330,761 | 299,385 | 246,337 | 196,506 | 138,735 | 111,457 | 93,753 | 50,014 | 30,535 | 12,464 | 9,622 | 3,733 | 0 | 0 | 0 | 0 | 48.15 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 21,698 | 18,546 | 17,635 | 12,162 | 13,142 | 0 | 12,841 | 10,964 | 5,975 | 5,153 | 3,668 | 2,942 | 1,441 | 1,312 | 939.5 | 967.2 | 370 | 78.37 | 59.94 | 16.82 | 0.81 | 0 | 0.988 |
| Deferred Revenue Non-Current | 2,211 | 6,236 | 3,435 | 3,503 | 4,526 | 0 | 7,334 | 7,077 | 2,391 | 2,038 | 3,004 | 3,478 | -4,636 | -5,645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 13,288 | 19,497 | 22,622 | 24,778 | 21,947 | 14,020 | 11,707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 143.1 | -5,093 | -1,672 | -10,137 | -6,427 | 25,946 | -3,382 | 8,103 | 6,016 | 7,511 | 3,626 | 2,052 | 6,236 | 7,154 | 1,860 | 0 | 274.1 | 566.3 | 0 | 0 | 0 | 2.65 | 0 |
| Total Equity | 1,241,855 | 1,053,896 | 873,681 | 782,860 | 876,693 | 778,043 | 488,824 | 356,207 | 277,093 | 186,247 | 122,100 | 82,124 | 58,463 | 42,148 | 29,088 | 21,841 | 12,299 | 7,119 | 5,275 | 3,718 | 2,928 | 2,652 | 472 |
| Non-Controlling Interest | 86,968 | 80,348 | 65,090 | 61,469 | 70,394 | 74,059 | 56,118 | 32,697 | 21,019 | 11,623 | 2,065 | 2,111 | 518 | 850.8 | 624.5 | 83.91 | 120.1 | 98.41 | 91.63 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 1,154,887 | 973,548 | 808,591 | 721,391 | 806,299 | 703,984 | 432,706 | 323,510 | 256,074 | 174,624 | 120,035 | 80,013 | 57,945 | 41,298 | 28,464 | 21,757 | 12,179 | 7,021 | 5,184 | 3,718 | 2,928 | 2,652 | 472 |
| Retained Earnings | 1,011,079 | 892,030 | 820,834 | 711,992 | 674,840 | 538,464 | 384,651 | 299,660 | 202,682 | 136,743 | 100,012 | 74,062 | 52,224 | 38,269 | 26,710 | 17,795 | 10,520 | 5,939 | 3,414 | 2,060 | 1,155 | 0 | 0 |
| Accumulated Other Earnings | 0 | 0 | -45,492 | -51,151 | 64,129 | 0 | 0 | -6,234 | -17,064 | -13,786 | -11,001 | -8,508 | -6,019 | -4,214 | -2,659 | -1,525 | -904.5 | -575.5 | -343.4 | -205 | 0 | 0 | 0 |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.199 | 0.198 | 0.198 | 0.197 | 0.195 | 0.194 | 0.192 | 0 | 0 | 0 |
| 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 |
| Additional Paid in Capital | 143,808 | 81,518 | 33,249 | 60,550 | 67,330 | 165,520 | 48,055 | 27,294 | 22,204 | 17,324 | 12,167 | 5,131 | 2,846 | 7,242 | 4,413 | 5,487 | 2,562 | 1,657 | 2,113 | 1,863 | 1,773 | 2,652 | 472 |
| Total Liabilities & Total Equity | 2,040,284 | 1,780,995 | 1,577,246 | 1,578,131 | 1,612,364 | 1,333,425 | 953,986 | 723,521 | 554,672 | 395,899 | 306,818 | 171,166 | 107,235 | 75,256 | 56,804 | 35,830 | 17,506 | 9,856 | 6,985 | 4,651 | 3,427 | 2,863 | 575.7 |
| Total Liabilities & Shareholders' Equity | 2,040,284 | 1,780,995 | 1,577,246 | 1,578,131 | 1,612,364 | 1,333,425 | 953,986 | 723,521 | 554,672 | 395,899 | 306,818 | 171,166 | 107,235 | 75,256 | 56,804 | 35,830 | 17,506 | 9,856 | 6,985 | 4,651 | 3,427 | 2,863 | 575.7 |
| Total Investments | 1,271,609 | 1,094,091 | 910,521 | 644,047 | 765,629 | 684,293 | 432,437 | 363,011 | 276,958 | 165,865 | 111,284 | 67,412 | 24,694 | 12,978 | 8,744 | 5,272 | 972.5 | 302.7 | 136.8 | 486.6 | 664.5 | 167.4 | 0 |
| Total Debt | 406,658 | 358,112 | 371,240 | 359,141 | 323,476 | 264,401 | 232,520 | 179,289 | 131,905 | 109,497 | 65,917 | 35,584 | 15,053 | 10,700 | 0 | 5,299 | 202.3 | 0 | 292.2 | 48.15 | 0 | 0.145 | 0 |
| Net Debt | 258,546 | 225,593 | 198,920 | 202,402 | 155,510 | 111,603 | 99,529 | 81,475 | 26,208 | 37,595 | 22,479 | -7,129 | -5,175 | -2,684 | -12,612 | -5,109 | -5,841 | -3,068 | -2,657 | -1,796 | -1,576 | -859.7 | -325.6 |