| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 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 |
| Total Current Assets | 7,909 | 6,874 | 5,352 | 6,776 | 1,785 | 1,431 | 1,748 | 796.7 | 2,062 | 4,280 | 1,779 | 740.2 | 661.5 | 411.1 | 1,665 | 2,006 | 2,357 | 2,835 | 3,872 | 4,060 |
| Cash and Short Term Investments | 2,018 | 1,374 | 1,198 | 1,315 | 453.4 | 403.4 | 511.4 | 229.9 | 1,489 | 3,024 | 1,532 | 498.7 | 106.9 | 232.3 | 316.7 | 275.5 | 255.2 | 368.1 | 708.1 | 484.7 |
| Cash & Equivalents | 1,691 | 1,374 | 1,198 | 1,315 | 453.4 | 403.4 | 511.4 | 229.9 | 1,489 | 3,024 | 1,532 | 498.7 | 106.9 | 232.3 | 310.7 | 275.5 | 253.5 | 366.4 | 706.4 | 484.7 |
| Short Term Investments | 327.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 1.7 | 1.7 | 1.7 | 0 |
| Receivables | 1,296 | 711.8 | 447.1 | 1,532 | 286.7 | 14.9 | 16.6 | 17.8 | 22.3 | 17.8 | 12.1 | 8.9 | 10 | 7.2 | 0 | 0 | 0 | 0 | 0 | 492.5 |
| Inventory | 1,621 | 1,977 | 2,303 | 687.6 | 579.1 | 367.1 | 315.9 | 6.2 | 5 | 3.8 | 2.2 | 2.5 | 1.8 | 25.6 | 1,167 | 1,571 | 1,920 | 2,199 | 2,631 | 2,948 |
| Other Current Assets | 2,973 | 2,811 | 1,404 | 3,241 | 466.2 | 645.6 | 904.1 | 542.8 | 545.9 | 1,235 | 232.9 | 230.1 | 542.8 | 146 | 181.8 | 159.3 | 182.4 | 267.7 | 533.5 | 134 |
| Total Assets | 90,236 | 91,996 | 101,390 | 106,320 | 62,417 | 56,498 | 49,388 | 37,516 | 32,522 | 30,959 | 14,759 | 11,093 | 10,608 | 10,383 | 10,181 | 10,541 | 10,250 | 10,824 | 10,932 | 10,817 |
| Total Non-Current Assets | 82,327 | 85,121 | 96,038 | 99,544 | 60,632 | 55,067 | 47,640 | 36,720 | 30,460 | 26,679 | 12,980 | 10,353 | 9,947 | 9,972 | 8,516 | 8,535 | 7,892 | 7,989 | 7,060 | 6,757 |
| Property, Plant and Equipment | 743.8 | 655.1 | 673.4 | 654.1 | 387.6 | 358.6 | 250.4 | 177.6 | 115.7 | 70.7 | 29 | 20.7 | 16.2 | 7.1 | 5.1 | 7.1 | 12.8 | 17.1 | 19.1 | 7.9 |
| Goodwill and Intangible Assets | 1,424 | 1,424 | 1,660 | 3,005 | 1,612 | 1,604 | 2,943 | 2,637 | 2,743 | 2,724 | 108.5 | 3.8 | 5.2 | 7.7 | 11 | 11.8 | 14 | 13.7 | 14.5 | 15.1 |
| Goodwill | 1,392 | 1,392 | 1,530 | 2,766 | 1,495 | 1,493 | 2,842 | 2,614 | 2,719 | 2,715 | 106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 32.7 | 32 | 129.6 | 238.8 | 117 | 111.3 | 100.8 | 23.6 | 24.2 | 9.3 | 2.5 | 3.8 | 5.2 | 7.7 | 11 | 0 | 0 | 13.7 | 14.5 | 15.1 |
| Long Term Investments | 295.1 | 485.5 | 892.2 | 431.5 | 58,493 | 52,995 | 44,386 | 33,888 | 27,575 | 23,796 | 12,794 | 10,323 | 9,915 | 0 | 0 | 8,481 | 44.9 | 0 | 41 | 6,666 |
| Deferred Tax Assets | 23.2 | 86.4 | 39.6 | 19.8 | 16.4 | 59.3 | 54.1 | 10.3 | 19.6 | 72.3 | 15 | 3 | 8.8 | 0 | 0 | 9.1 | 13.2 | 16.5 | 53.1 | 50.9 |
| Other Long Term Assets | 79,840 | 82,471 | 92,773 | 95,434 | 123.4 | 49.5 | 6.3 | 6.9 | 6.2 | 15.1 | 33.8 | 1.8 | 1.7 | 9,957 | 8,500 | 25.5 | 7,808 | 7,942 | 6,932 | 17.5 |
| Total Current Liabilities | 7,465 | 5,139 | 5,476 | 9,062 | 2,916 | 3,682 | 4,146 | 2,240 | 2,405 | 1,687 | 504.1 | 444.1 | 990.4 | 907.3 | 892.7 | 875.2 | 853.8 | 987.7 | 1,485 | 1,078 |
| Accounts Payable | 332.6 | 296.9 | 320.5 | 444.4 | 229.5 | 219.1 | 239.1 | 130.7 | 138.8 | 91.6 | 51.5 | 47.6 | 46 | 37.6 | 41.1 | 40.8 | 32.4 | 38.7 | 32 | 44.2 |
| Notes Payable/Short Term Debt | 5,085 | 3,304 | 3,832 | 6,901 | 1,739 | 2,407 | 2,708 | 1,606 | 1,732 | 994.2 | 129.9 | 180.6 | 637.6 | 566.6 | 612.2 | 0 | 186.7 | 276.7 | 0 | 0 |
| Tax Payables | 277.3 | 286.8 | 272.1 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 4.7 | 3.4 | 29.5 | 28.1 | 25.6 | 25.1 | 24.6 | 24 | 10 | 9.6 |
| Deferred Revenue | 0 | 0 | 40.3 | 1,649 | 822.2 | 726.9 | 644 | 499.9 | 549.3 | 640 | 359.6 | 208 | 288.4 | 0 | 0 | 0 | 262.5 | 0 | 0 | 0 |
| Other Current Liabilities | 1,770 | 1,251 | 1,012 | 67.5 | 125 | 328.8 | 554.8 | 3 | -15.9 | -38.6 | -41.6 | 4.5 | -11.1 | 275 | 213.8 | 809.3 | 347.6 | 648.3 | 1,443 | 1,024 |
| Total Liabilities | 62,109 | 62,051 | 66,951 | 69,775 | 37,586 | 35,428 | 29,724 | 20,825 | 18,634 | 19,092 | 8,797 | 7,275 | 7,931 | 8,153 | 8,363 | 8,912 | 8,794 | 9,085 | 9,244 | 9,785 |
| Total Non-Current Liabilities | 54,645 | 56,912 | 61,475 | 60,713 | 34,670 | 31,746 | 25,578 | 18,585 | 16,229 | 17,405 | 8,293 | 6,831 | 6,940 | 7,246 | 7,470 | 8,037 | 7,940 | 8,097 | 7,759 | 8,707 |
| Total Long Term Debt | 38,120 | 40,266 | 41,954 | 40,852 | 22,888 | 21,685 | 17,588 | 12,554 | 11,738 | 14,046 | 6,628 | 5,484 | 5,700 | 6,086 | 6,501 | 0 | 6,884 | 6,932 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 15,614 | 15,713 | 18,612 | 18,694 | 10,960 | 9,272 | 7,232 | 5,323 | 3,770 | 2,528 | 1,133 | 925 | 724.2 | 691.9 | 544.3 | 585.5 | 528.5 | 627.4 | 622.8 | 444 |
| Deferred Revenue Non-Current | 0 | 0 | 40.3 | 1,162 | 819.9 | 762.8 | 715.1 | 643.2 | 638.2 | 804.6 | 523.9 | 412.3 | 511.9 | 0 | 0 | 0 | 522.5 | 0.9 | 0.5 | 2.4 |
| Capital Lease Obligations | 826.3 | 673.2 | 725.5 | 724 | 540.4 | 515.3 | 155.5 | 99.3 | 99.2 | 99.3 | 92.5 | 91.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 84.3 | 260.2 | 143 | -718.8 | -537.8 | -489.2 | -113 | -34 | -15.9 | -73.4 | -83.9 | -82.1 | 4.8 | 467.7 | 425.2 | 7,451 | 5.1 | 536.8 | 7,136 | 8,261 |
| Total Equity | 28,127 | 29,945 | 34,439 | 36,545 | 24,832 | 21,070 | 19,664 | 16,691 | 13,888 | 11,867 | 5,962 | 3,818 | 2,677 | 2,230 | 1,818 | 1,629 | 1,456 | 1,739 | 1,689 | 1,032 |
| Non-Controlling Interest | 4,130 | 4,262 | 3,107 | 3,258 | 686.3 | 759.8 | 782.3 | 608.8 | 419 | 244.8 | 28 | 12.5 | 11 | 13.5 | 12.2 | 11.6 | 9.4 | 10.2 | 8.7 | 16.8 |
| Total Stockholders' Equity | 23,996 | 25,683 | 31,332 | 33,287 | 24,146 | 20,310 | 18,882 | 16,082 | 13,469 | 11,622 | 5,934 | 3,806 | 2,666 | 2,216 | 1,806 | 1,617 | 1,447 | 1,729 | 1,680 | 1,015 |
| Retained Earnings | 21,149 | 22,505 | 25,605 | 16,926 | 13,368 | 10,534 | 9,942 | 8,472 | 6,665 | 4,310 | 2,643 | 2,178 | 1,661 | 1,539 | 1,121 | 928 | 787.1 | 1,044 | 997.7 | 784.4 |
| Accumulated Other Earnings | -426.7 | -318.3 | -221 | 126.2 | 171.9 | -8.1 | -69.7 | -47.4 | -38.3 | -40.2 | -18.5 | -13.2 | -10.2 | 0 | 0 | 0 | -20.9 | 0 | -22.1 | -36.1 |
| Common Stock | 822.9 | 814.6 | 795.8 | 776.6 | 565.9 | 542.3 | 518.1 | 485.1 | 466 | 466 | 271.6 | 224.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Preferred Stock | 0 | 0 | 221 | 16,536 | 13,368 | 8.1 | 9,942 | 8,472 | 6,665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 2,451 | 2,681 | 4,931 | -1,077 | -3,329 | 9,233 | -1,451 | -1,298 | -289.1 | 6,886 | 3,038 | 0 | 1,005 | 676.9 | 684.3 | 0 | 682.2 | 685.1 | 704.3 | 202.7 |
| Total Liabilities & Total Equity | 90,236 | 91,996 | 101,390 | 106,320 | 62,417 | 56,498 | 49,388 | 37,516 | 32,522 | 30,959 | 14,759 | 11,093 | 10,608 | 10,383 | 10,181 | 10,541 | 10,250 | 10,824 | 10,932 | 10,817 |
| Total Liabilities & Shareholders' Equity | 90,236 | 91,996 | 101,390 | 106,320 | 62,417 | 56,498 | 49,388 | 37,516 | 32,522 | 30,959 | 14,759 | 11,093 | 10,608 | 10,383 | 10,181 | 10,541 | 10,250 | 10,824 | 10,932 | 10,817 |
| Total Investments | 622.3 | 485.5 | 892.2 | 431.5 | 58,493 | 52,995 | 44,386 | 33,888 | 27,575 | 23,796 | 12,794 | 10,323 | 9,915 | 0 | 6 | 8,481 | 46.6 | 1.7 | 42.7 | 6,666 |
| Total Debt | 43,205 | 43,570 | 45,687 | 47,693 | 24,628 | 24,108 | 20,276 | 14,083 | 13,398 | 14,962 | 6,701 | 5,660 | 6,337 | 6,653 | 7,113 | 0 | 7,070 | 7,208 | 0 | 0 |
| Net Debt | 41,514 | 42,196 | 44,489 | 46,378 | 24,175 | 23,704 | 19,765 | 13,853 | 11,908 | 11,938 | 5,169 | 5,161 | 6,230 | 6,421 | 6,802 | -275.5 | 6,817 | 6,842 | -706.4 | -484.7 |