| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-02-24 | 2021-02-24 | 2020-03-02 | 2019-03-18 | 2018-02-28 | 2017-09-08 | 2016-02-24 | 2015-02-25 | 2014-02-28 | 2013-02-28 | 2012-02-27 | 2011-02-28 | 2010-12-09 | 2009-02-27 | 2008-02-29 | 2007-03-01 | 2006-03-15 | 2005-03-16 | 2004-03-11 | 2003-03-18 | 2002-03-15 | 2001-03-30 | 2000-03-23 | 1999-03-10 | 1998-03-13 | 1997-03-12 |
| Total Current Assets | 450.4 | 507.9 | 511.2 | 237.8 | 319.9 | 396.5 | 316.9 | 304.4 | 358.3 | 452.2 | 289.8 | 232.5 | 224 | 287.6 | 367.5 | 471.6 | 370.8 | 276.1 | 222.5 | 191.7 | 156.3 | 1,105 | 966 | 941 | 1,109 | 1,201 | 2,157 | 2,115 | 1,923 |
| Cash and Short Term Investments | 348.3 | 376.7 | 309.4 | 127.2 | 171.8 | 197.8 | 220.5 | 208.4 | 200.1 | 305 | 216.9 | 171.9 | 162.2 | 184.2 | 282.9 | 303 | 319.8 | 188.3 | 178.9 | 156.3 | 118.4 | 145 | 54 | 53 | 35 | 84 | 36 | 41 | 62 |
| Cash & Equivalents | 348.3 | 376.7 | 309.4 | 127.2 | 171.8 | 197.8 | 220.5 | 202.7 | 197.8 | 305 | 214.4 | 171.8 | 160.5 | 181.7 | 282.9 | 303 | 319.8 | 188.3 | 178.9 | 146 | 118.4 | 145 | 54 | 53 | 35 | 84 | 36 | 41 | 62 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.71 | 2.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 33.66 | 51.98 | 87.09 | 57.97 | 46.06 | 60.45 | 56.27 | 41.57 | 44.98 | 49.63 | 44.23 | 25.53 | 35.15 | 29.27 | 35.79 | 31.33 | 37.13 | 42.86 | 22.77 | 22.76 | 30.49 | 25.57 | 24.52 | 395 | 487 | 571 | 864 | 809 | 699 |
| Inventory | 18.95 | 22.51 | 26.22 | 22.92 | 21.81 | 13.03 | 20.39 | 16.29 | 18.76 | 14.41 | 15.94 | 19.66 | 14.36 | 19.84 | 14.01 | 13.01 | 10.92 | 12.1 | 8.43 | 5.41 | 4.06 | 343 | 352 | 326 | 422 | 412 | 988 | 950 | 878 |
| Other Current Assets | 49.44 | 56.7 | 88.47 | 29.74 | 80.23 | 125.3 | 19.7 | 38.14 | 94.48 | 83.15 | 12.74 | 15.45 | 12.37 | 54.31 | 34.72 | 124.3 | 2.98 | 32.76 | 12.38 | 7.29 | 3.33 | 591.4 | 535.5 | 167 | 165 | 134 | 269 | 315 | 284 |
| Total Assets | 3,707 | 3,364 | 3,309 | 2,895 | 3,112 | 3,154 | 3,205 | 3,374 | 3,278 | 2,901 | 2,699 | 2,484 | 2,451 | 2,535 | 2,702 | 2,550 | 2,602 | 2,363 | 1,970 | 1,089 | 939 | 2,795 | 2,504 | 2,681 | 2,886 | 2,943 | 8,791 | 8,332 | 7,587 |
| Total Non-Current Assets | 3,256 | 2,856 | 2,797 | 2,657 | 2,792 | 2,758 | 2,888 | 3,069 | 2,919 | 2,448 | 2,409 | 2,251 | 2,227 | 2,248 | 2,335 | 2,078 | 2,232 | 2,087 | 1,747 | 897.4 | 782.7 | 1,690 | 1,538 | 1,740 | 1,777 | 1,742 | 6,634 | 6,217 | 5,664 |
| Property, Plant and Equipment | 3,182 | 2,788 | 2,728 | 2,596 | 2,731 | 2,716 | 2,846 | 3,030 | 2,894 | 2,425 | 2,388 | 2,232 | 2,208 | 2,232 | 2,317 | 2,059 | 2,209 | 2,070 | 1,720 | 861.8 | 757.5 | 1,111 | 1,026 | 967 | 1,005 | 1,037 | 3,628 | 3,455 | 3,252 |
| Goodwill and Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218 | 205 | 441 | 463 | 495 | 0 | 0 | 0 |
| Goodwill | 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 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218 | 205 | 441 | 463 | 495 | 0 | 0 | 0 |
| Long Term Investments | 33.5 | 28.88 | 23.31 | 24.69 | 27.29 | 13.29 | 14.13 | 15.43 | 6.17 | 1.13 | 1 | 2.44 | 1.04 | 1 | 1.5 | 4.11 | 1 | 1 | 14.04 | 21.88 | 10 | 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 | 189 | 141 | 128 | 0 | 0 | 37 | 55 | 60 |
| Other Long Term Assets | 40.55 | 39.76 | 46.28 | 36.14 | 33.86 | 28.15 | 28.43 | 23.76 | 19.51 | 22.82 | 20.19 | 17.33 | 17.97 | 14.71 | 16.36 | 14.78 | 21.33 | 15.8 | 13.45 | 13.77 | 15.18 | 172 | 166 | 204 | 309 | 210 | 2,969 | 2,707 | 2,352 |
| Total Current Liabilities | 408.5 | 323.2 | 369.7 | 332.1 | 382 | 354.2 | 254.3 | 338.9 | 393.3 | 401.9 | 327.3 | 228.3 | 258.9 | 279.7 | 217.2 | 264.2 | 189.5 | 159.3 | 101.4 | 91.52 | 81.53 | 893 | 1,016 | 876 | 809 | 663 | 2,387 | 1,661 | 1,621 |
| Accounts Payable | 55.85 | 40.21 | 48.16 | 74.91 | 55.29 | 36.61 | 37.53 | 46.92 | 52.51 | 33.26 | 33.05 | 52.32 | 34.39 | 23.71 | 23.91 | 29.22 | 27.96 | 34.87 | 20.21 | 13.49 | 14.94 | 15.61 | 17.19 | 401 | 464 | 348 | 701 | 687 | 651 |
| Notes Payable/Short Term Debt | 264.5 | 214.1 | 251.8 | 202.7 | 253.4 | 243 | 160.6 | 225.9 | 288.1 | 319.6 | 228.5 | 126.4 | 186.7 | 197 | 133.8 | 172.7 | 91.81 | 44.36 | 23.12 | 51.5 | 39.69 | 851.1 | 980 | 191 | 92 | 56 | 1,071 | 278 | 236 |
| Tax Payables | 0 | 0 | 0 | 140 | 182 | 145 | 131 | 45 | 41 | 37 | 40 | 40 | 50 | 44 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 37.41 | 31.9 | 26.05 | 9.02 | 12.62 | 12.07 | 6.01 | 13.61 | 8.43 | 12.28 | 9.9 | 14.01 | 4.91 | 7.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 50.81 | 37.02 | 43.63 | -94.52 | -121.3 | -82.53 | -80.82 | 7.51 | 3.21 | -0.191 | 15.84 | -4.42 | -17.04 | 7.54 | 8.51 | 62.34 | 69.72 | 80.03 | 58.1 | 26.53 | 26.89 | 26.25 | 18.8 | 284 | 253 | 259 | 615 | 696 | 734 |
| Total Liabilities | 1,939 | 1,711 | 1,786 | 1,603 | 1,730 | 1,682 | 1,698 | 1,865 | 1,860 | 1,486 | 1,521 | 1,486 | 1,524 | 1,616 | 1,682 | 1,635 | 1,687 | 1,505 | 1,215 | 482 | 419.4 | 2,714 | 2,579 | 2,592 | 2,542 | 2,505 | 5,866 | 5,380 | 4,637 |
| Total Non-Current Liabilities | 1,531 | 1,388 | 1,416 | 1,271 | 1,348 | 1,328 | 1,444 | 1,527 | 1,467 | 1,084 | 1,194 | 1,258 | 1,265 | 1,336 | 1,465 | 1,371 | 1,498 | 1,346 | 1,113 | 390.5 | 337.9 | 1,821 | 1,563 | 1,716 | 1,733 | 1,842 | 3,479 | 3,719 | 3,016 |
| Total Long Term Debt | 1,500 | 1,388 | 1,416 | 1,259 | 1,314 | 1,313 | 1,435 | 1,526 | 1,466 | 1,081 | 1,190 | 1,254 | 1,256 | 1,319 | 1,429 | 1,330 | 1,422 | 1,346 | 1,111 | 382 | 325.5 | 411 | 355.7 | 0 | 0 | 0 | 2,360 | 2,633 | 2,067 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119 | 103 | 166 | 144 | 108 | 649 | 614 | 476 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.63 | 8.45 | 12.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 4.33 | 17.03 | 39.13 | 58.82 | 46.13 | 13.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 831.1 | 752 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 26.81 | -16.51 | -39.13 | -46.97 | -11.78 | 1.01 | 8.96 | 0.589 | 1.12 | 3.18 | 4.06 | 4.03 | 9.36 | 17.8 | 36.44 | 41.26 | 75.89 | 0 | -0 | 0 | 0 | 459.8 | 352.2 | 1,550 | 1,589 | 1,734 | 470 | 472 | 473 |
| Total Equity | 1,767 | 1,653 | 1,523 | 1,292 | 1,382 | 1,472 | 1,507 | 1,508 | 1,417 | 1,415 | 1,178 | 997.7 | 926.8 | 919.2 | 1,020 | 914.3 | 915.1 | 857.9 | 755.3 | 607.2 | 519.5 | 58 | -94 | 74 | 330 | 422 | 2,504 | 2,528 | 2,646 |
| Non-Controlling Interest | 39.49 | 34.09 | 51.02 | 50.99 | 28.14 | 20.92 | 12.04 | 13.88 | 12.31 | 11.6 | 11.39 | 11.2 | 2.31 | 2.1 | 3.75 | 5.95 | 4.46 | 3.39 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 1,728 | 1,619 | 1,472 | 1,241 | 1,354 | 1,451 | 1,495 | 1,494 | 1,405 | 1,403 | 1,167 | 986.5 | 924.5 | 917.1 | 1,016 | 908.4 | 910.7 | 854.5 | 755.3 | 607.2 | 519.5 | 58 | -94 | 74 | 330 | 422 | 2,504 | 2,528 | 2,646 |
| Retained Earnings | 652.7 | 548.2 | 311.7 | 149.5 | 338.8 | 364 | 400.9 | 547.9 | 582.9 | 567.5 | 437.6 | 430.5 | 478.4 | 554.3 | 671.5 | 679.6 | 693.5 | 567.2 | 464.1 | 315.7 | 215.8 | -2,212 | -2,246 | -2,059 | -1,929 | -1,880 | 142 | 89 | -21 |
| Accumulated Other Earnings | -0.904 | 2.48 | 7.67 | -17.18 | -36.99 | -18.35 | -8.66 | -5.3 | -4.31 | -10.73 | -10.29 | -6.79 | -14.73 | -35.03 | -52.33 | -57.73 | -72.24 | -23.77 | 4.72 | 3.07 | 1.14 | -241 | -357 | -868 | -847 | -886 | -2,109 | -1,829 | -1,618 |
| Common Stock | 151.5 | 150.9 | 150.9 | 126.2 | 95.97 | 95.08 | 87.61 | 87.34 | 87.34 | 87.34 | 84.71 | 57.97 | 56.44 | 46.21 | 46.08 | 37.67 | 37.67 | 38.06 | 19.04 | 19.18 | 20.18 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 |
| Preferred Stock | 11.49 | 11.49 | 15.01 | 15.46 | 16.64 | 18.65 | 18.02 | 12.03 | 7.4 | 7.4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 912.9 | 905.4 | 986.6 | 966.8 | 939.3 | 992 | 996.8 | 852.3 | 731.8 | 752 | 650.5 | 500.7 | 404.4 | 351.6 | 350.9 | 248.8 | 251.7 | 273 | 267.4 | 269.2 | 282.5 | -54.37 | -159.2 | 3,001 | 3,106 | 3,188 | 4,469 | 4,266 | 4,283 |
| Total Liabilities & Total Equity | 3,707 | 3,364 | 3,309 | 2,895 | 3,112 | 3,154 | 3,205 | 3,374 | 3,278 | 2,901 | 2,699 | 2,484 | 2,451 | 2,535 | 2,702 | 2,550 | 2,602 | 2,363 | 1,970 | 1,089 | 939 | 2,772 | 2,485 | 2,666 | 2,872 | 2,927 | 8,370 | 7,908 | 7,283 |
| Total Liabilities & Shareholders' Equity | 3,707 | 3,364 | 3,309 | 2,895 | 3,112 | 3,154 | 3,205 | 3,374 | 3,278 | 2,901 | 2,699 | 2,484 | 2,451 | 2,535 | 2,702 | 2,550 | 2,602 | 2,363 | 1,970 | 1,089 | 939 | 2,795 | 2,504 | 2,681 | 2,886 | 2,943 | 8,791 | 8,332 | 7,587 |
| Total Investments | 33.5 | 28.88 | 23.31 | 24.69 | 27.29 | 13.29 | 14.13 | 21.14 | 8.49 | 1.15 | 3.44 | 2.58 | 2.71 | 3.53 | 1.5 | 4.11 | 1 | 1 | 14.04 | 32.12 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 1,764 | 1,602 | 1,668 | 1,462 | 1,567 | 1,556 | 1,596 | 1,752 | 1,754 | 1,400 | 1,418 | 1,380 | 1,442 | 1,516 | 1,562 | 1,503 | 1,514 | 1,390 | 1,134 | 433.5 | 365.2 | 1,430 | 1,445 | 1,515 | 1,527 | 1,634 | 3,431 | 2,911 | 2,303 |
| Net Debt | 1,416 | 1,225 | 1,358 | 1,335 | 1,396 | 1,358 | 1,375 | 1,549 | 1,556 | 1,095 | 1,204 | 1,209 | 1,282 | 1,334 | 1,280 | 1,200 | 1,194 | 1,202 | 954.7 | 287.5 | 246.8 | 1,285 | 1,391 | 1,462 | 1,492 | 1,550 | 3,395 | 2,870 | 2,241 |