| 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 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
1990 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-13 | 2024-02-15 | 2023-02-10 | 2022-02-09 | 2021-02-11 | 2020-02-13 | 2019-02-13 | 2018-02-15 | 2017-02-23 | 2016-02-16 | 2015-02-13 | 2014-02-11 | 2013-03-01 | 2012-02-22 | 2011-02-17 | 2010-02-19 | 2009-02-17 | 2008-02-11 | 2007-03-01 | 2006-03-16 | 2005-03-16 | 2004-03-15 | 2003-03-31 | 2002-04-01 | 2001-03-26 | 2000-03-03 | 1999-03-30 | 1998-03-26 | 1997-03-28 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 |
| Total Current Assets | 9,596 | 14,144 | 13,235 | 9,561 | 8,133 | 4,823 | 3,843 | 2,649 | 1,832 | 1,407 | 1,547 | 1,589 | 1,590 | 1,331 | 1,057 | 1,307 | 867.6 | 496.9 | 771.4 | 385.1 | 400.6 | 593.8 | 656.6 | 776.1 | 503.3 | 195.2 | 248.7 | 281.6 | 132.2 | 87.9 | 106.9 | 53.1 | 44 | 51.7 | 4.6 |
| Cash and Short Term Investments | 6,116 | 11,218 | 10,778 | 7,525 | 6,659 | 3,808 | 3,168 | 2,089 | 1,435 | 1,042 | 1,387 | 1,465 | 1,321 | 968.9 | 1,031 | 1,285 | 832.1 | 460.9 | 704.6 | 361.2 | 386.2 | 583.2 | 635 | 743.2 | 459.9 | 187.8 | 24.2 | 71.5 | 34.9 | 28.4 | 71.6 | 28.6 | 11.6 | 27.6 | 4.4 |
| Cash & Equivalents | 4,570 | 10,369 | 10,504 | 6,795 | 5,988 | 3,109 | 2,650 | 1,665 | 1,184 | 714.8 | 625.3 | 569.3 | 489.4 | 475.3 | 243.2 | 446.7 | 389.1 | 355.7 | 213.2 | 78.05 | 55.01 | 98.16 | 108.1 | 189.2 | 322.1 | 31.5 | 24.2 | 71.5 | 34.9 | 28.4 | 71.6 | 28.6 | 11.6 | 27.6 | 4.4 |
| Short Term Investments | 1,546 | 849.2 | 274.5 | 729.9 | 670.7 | 699 | 518.1 | 423.3 | 250.6 | 327.7 | 761.8 | 895.8 | 831.8 | 493.6 | 788.2 | 838.3 | 443 | 105.2 | 491.5 | 283.1 | 337.3 | 485 | 526.9 | 554 | 66.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1,609 | 1,563 | 1,442 | 1,137 | 885.4 | 633.5 | 409.7 | 386 | 235.5 | 188.5 | 90.06 | 93.48 | 143.2 | 183.1 | 12.53 | 9.6 | 23.49 | 31.32 | 62.92 | 20.59 | 11.89 | 7.32 | 13.2 | 20.27 | 33.91 | 5.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 1,205 | 738.8 | 460.6 | 353.1 | 280.8 | 167.5 | 124.4 | 111.8 | 77.6 | 56.08 | 30.85 | 14.15 | 30.46 | 112.4 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 4.35 | 6.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 665.7 | 623.7 | 553.5 | 545.8 | 308.3 | 213.5 | 140.8 | 62.48 | 83.9 | 120.1 | 38.5 | 15.88 | 94.66 | 66.77 | 13.1 | 12.5 | 11.99 | 4.66 | 3.86 | 3.3 | 2.5 | 3.32 | 4.04 | 5.99 | 9.46 | 1.44 | 224.5 | 210.1 | 97.3 | 59.5 | 35.3 | 24.5 | 32.4 | 24.1 | 0.2 |
| Total Assets | 22,533 | 22,730 | 18,151 | 13,432 | 11,752 | 8,318 | 6,246 | 3,546 | 2,894 | 2,497 | 2,336 | 2,319 | 2,759 | 2,204 | 1,725 | 1,955 | 980.5 | 601.5 | 921.6 | 549 | 545.5 | 724.4 | 815.7 | 925.1 | 772.9 | 232.4 | 266.3 | 295.6 | 143.5 | 99 | 116.2 | 61 | 51 | 57.1 | 9.2 |
| Total Non-Current Assets | 12,937 | 8,586 | 4,916 | 3,872 | 3,618 | 3,496 | 2,403 | 897.1 | 1,065 | 1,091 | 788.2 | 730.5 | 1,170 | 873 | 668.4 | 648.5 | 112.9 | 104.6 | 150.2 | 163.9 | 144.8 | 130.6 | 159.1 | 149 | 437.8 | 37.25 | 17.6 | 14 | 11.3 | 11.1 | 9.3 | 7.9 | 7 | 5.4 | 4.6 |
| Property, Plant and Equipment | 2,585 | 1,453 | 1,456 | 1,424 | 1,284 | 833.3 | 812 | 789.4 | 698.4 | 697.7 | 715.8 | 696.9 | 433.6 | 133.2 | 72.33 | 62.28 | 68.33 | 66.51 | 61.53 | 54.53 | 64.22 | 80.08 | 95.99 | 80.38 | 43.96 | 24.48 | 14.5 | 11.1 | 8.7 | 7.8 | 8.5 | 7.7 | 6.9 | 5 | 4.4 |
| Goodwill and Intangible Assets | 1,914 | 1,928 | 1,692 | 1,402 | 1,402 | 1,402 | 50.38 | 79.38 | 334.7 | 334.7 | 68.92 | 30.99 | 694.5 | 694.5 | 544.8 | 544.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 1,088 | 1,088 | 1,088 | 1,002 | 1,002 | 1,002 | 50.38 | 50.38 | 50.38 | 50.38 | 39.91 | 30.99 | 30.99 | 30.99 | 26.1 | 26.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 825.9 | 839.9 | 603.6 | 400 | 400 | 400 | 0 | 29 | 284.3 | 284.3 | 29 | 0 | 663.5 | 663.5 | 518.7 | 518.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 5,108 | 2,498 | 112.2 | 0 | 0 | 0 | 0 | 20.45 | 20.28 | 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 | 2,331 | 1,812 | 1,247 | 934.5 | 882.8 | 1,191 | 1,500 | 0.834 | 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 | 999.3 | 895.3 | 409.6 | 110.8 | 49.3 | 69.38 | 40.73 | 6.95 | 11.88 | 58.99 | 3.44 | 2.56 | 41.6 | 45.36 | 51.27 | 41.38 | 44.57 | 38.12 | 88.64 | 109.4 | 80.59 | 50.52 | 63.16 | 68.66 | 393.9 | 12.77 | 3.1 | 2.9 | 2.6 | 3.3 | 0.8 | 0.2 | 0.1 | 0.4 | 0.2 |
| Total Current Liabilities | 3,565 | 3,547 | 2,742 | 2,142 | 1,878 | 1,335 | 1,120 | 807.3 | 792.5 | 506.2 | 368.3 | 397.8 | 432.6 | 392.3 | 474.8 | 284.9 | 216.6 | 199.3 | 251 | 100.2 | 153.7 | 139.1 | 64.6 | 91.55 | 69.86 | 18.52 | 13.1 | 13.7 | 7.1 | 8.8 | 6 | 7.3 | 3.9 | 2.7 | 1.6 |
| Accounts Payable | 413 | 364.9 | 303.9 | 195 | 155.1 | 87.61 | 111 | 73.99 | 61.45 | 74.94 | 71.19 | 49.33 | 101.3 | 74.64 | 35.85 | 36.99 | 51.76 | 32.75 | 15.37 | 6.21 | 6.66 | 12.31 | 16.75 | 11.63 | 8.44 | 14.15 | 2.8 | 4.2 | 1.4 | 3 | 1.4 | 3.5 | 0.7 | 0.8 | 0 |
| Notes Payable/Short Term Debt | 92.3 | 83.7 | 89.4 | 80.2 | 42.4 | 38.79 | 5.27 | 22.53 | 319.4 | 86.84 | 32.01 | 16.89 | 13.71 | 0 | 137 | 64.14 | 0 | 20 | 103.8 | 0 | 0 | 4.66 | 2.19 | 4.58 | -26.11 | 2.37 | 2.8 | 2.5 | 2.9 | 2.1 | 1.7 | 1.8 | 1.8 | 1.2 | 0.8 |
| Tax Payables | 161.1 | 99.5 | 123.3 | 211.3 | 104.2 | 72.29 | 0 | 0 | 6.88 | 30.95 | 10.04 | 8.36 | 0.715 | 12.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 206.8 | 170.3 | 159.6 | 171.7 | 191.5 | 62.33 | 24.87 | 237.6 | 79.42 | 16.3 | 17.47 | 21.51 | 27.57 | 45.04 | 74.62 | 74.96 | 37.68 | 25.53 | 33.89 | 31.45 | 47.74 | 7.75 | 11.89 | 39.5 | 28.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 2,691 | 2,829 | 2,066 | 1,484 | 1,384 | 1,074 | 979.2 | 473.2 | 325.4 | 297.1 | 237.5 | 301.7 | 289.3 | 260.6 | 227.3 | 108.8 | 127.1 | 121 | 98 | 62.58 | 99.34 | 114.4 | 33.77 | 35.85 | 59.2 | 2 | 7.5 | 7 | 2.8 | 3.7 | 2.9 | 2 | 1.4 | 0.7 | 0.8 |
| Total Liabilities | 6,124 | 5,150 | 4,238 | 3,332 | 3,065 | 2,233 | 1,811 | 1,504 | 1,559 | 1,405 | 1,238 | 962.6 | 1,563 | 1,276 | 1,221 | 859.1 | 741.6 | 330.2 | 415.6 | 309.8 | 510 | 531.6 | 437.1 | 449.8 | 427.1 | 23.21 | 20.1 | 19.6 | 12.7 | 13.7 | 10.7 | 11.5 | 7.1 | 4.9 | 4 |
| Total Non-Current Liabilities | 2,559 | 1,602 | 1,496 | 1,190 | 1,188 | 898.4 | 690.4 | 696.4 | 766.1 | 898.8 | 870.2 | 564.8 | 1,131 | 883.5 | 746.7 | 574.3 | 525 | 130.9 | 164.6 | 209.6 | 356.3 | 392.5 | 372.5 | 358.2 | 357.3 | 4.69 | 7 | 5.9 | 5.6 | 4.9 | 4.7 | 4.2 | 3.2 | 2.2 | 2.4 |
| Total Long Term Debt | 1,657 | 724.7 | 810.3 | 887.2 | 889.5 | 622.9 | 581.5 | 583.9 | 521.3 | 739.4 | 792.9 | 489.7 | 683.2 | 455.9 | 400 | 121.8 | 287.5 | 0 | 20 | 0 | 335 | 359.2 | 325.9 | 323 | 357.3 | 4.69 | 7 | 5.9 | 5.6 | 4.9 | 4.7 | 4.2 | 3.3 | 2.1 | 2.4 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.34 | 134.1 | 110.4 | 15.04 | 0 | 280.4 | 243.7 | 160.3 | 160.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 88.76 | 82.57 | 78.43 | 80.06 | 9.71 | 27.81 | 49.46 | 96.24 | 118.1 | 160 | 225.6 | 209.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 1,657 | 808.4 | 899.7 | 967.4 | 931.9 | 661.7 | 586.8 | 606.4 | 540.8 | 531.1 | 530.2 | 506.6 | 296.9 | 55.95 | 0 | 32.07 | 0 | 0 | 0 | 0 | 0 | 25.73 | 10.94 | 8.03 | -18.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -755.4 | 69.3 | -213.9 | -664.1 | -633.9 | -474.9 | -560.5 | -578.7 | -510.2 | -491.8 | -495.7 | -480.9 | -225.9 | 9.75 | 26.36 | 34.57 | 27.75 | 130.9 | 144.6 | 209.6 | 21.27 | 7.58 | 35.65 | 27.18 | 18.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 |
| Total Equity | 16,410 | 17,580 | 13,913 | 10,100 | 8,687 | 6,085 | 4,435 | 2,042 | 1,338 | 1,094 | 1,096 | 1,356 | 1,196 | 928.5 | 504 | 1,096 | 238.9 | 271.3 | 505.9 | 239.2 | 35.44 | 192.8 | 378.6 | 475.4 | 514 | 209.2 | 246.2 | 276 | 130.8 | 85.3 | 105.5 | 49.5 | 43.9 | 52.2 | 5.2 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.73 | 181.6 | 153.7 | 21.18 | 0 | 235.2 | 178.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 16,410 | 17,580 | 13,913 | 10,100 | 8,687 | 6,085 | 4,435 | 2,029 | 1,157 | 940 | 1,075 | 1,356 | 999.2 | 786.8 | 504 | 1,096 | 238.9 | 271.3 | 505.9 | 239.2 | 35.44 | 192.8 | 378.6 | 475.4 | 514 | 209.2 | 246.2 | 276 | 130.8 | 85.3 | 105.5 | 49.5 | 43.9 | 52.2 | 5.2 |
| Retained Earnings | 9,607 | 10,142 | 6,523 | 3,201 | 858.7 | -1,853 | -2,989 | -5,120 | -5,374 | -5,262 | -4,705 | -3,967 | -3,522 | -3,415 | -3,444 | -2,690 | -2,048 | -1,588 | -1,196 | -989.6 | -786.2 | -619.9 | -423.2 | -314.5 | -230.5 | -190.8 | -149.9 | -116.8 | -96.9 | -56.9 | -35.4 | -17.8 | -19.9 | -11.4 | -6.2 |
| Accumulated Other Earnings | 127.8 | -14.3 | 0.8 | 15.9 | -68.48 | -1.97 | 0.659 | -11.57 | 21.17 | 1.82 | 0.917 | -0.306 | -0.55 | -1.05 | -1.07 | -0.64 | 3.17 | 0.881 | -0.962 | -16.28 | -13.03 | 1.58 | 6.76 | 11.11 | 3.62 | -1.1 | -28.1 | -23.6 | -20 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 2.6 | 2.6 | 2.6 | 2.5 | 2.6 | 2.59 | 2.55 | 2.51 | 2.45 | 2.43 | 2.38 | 2.32 | 2.15 | 2.07 | 2.02 | 1.98 | 1.49 | 1.31 | 1.24 | 1.08 | 0.807 | 0.78 | 0.764 | 0.751 | 0.596 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 6,672 | 7,450 | 7,386 | 6,881 | 7,894 | 7,938 | 7,421 | 7,157 | 6,507 | 6,198 | 5,777 | 5,321 | 4,519 | 4,201 | 3,947 | 3,785 | 2,282 | 1,857 | 1,702 | 1,244 | 833.8 | 810.4 | 794.2 | 778 | 630.4 | 400.6 | 424.2 | 416.4 | 247.7 | 142.2 | 140.9 | 67.3 | 63.8 | 63.6 | 11.4 |
| Total Liabilities & Total Equity | 22,533 | 22,730 | 18,151 | 13,432 | 11,752 | 8,318 | 6,246 | 3,546 | 2,894 | 2,497 | 2,336 | 2,319 | 2,759 | 2,204 | 1,725 | 1,955 | 980.5 | 601.5 | 921.6 | 549 | 545.5 | 724.4 | 815.7 | 925.1 | 772.9 | 232.4 | 266.3 | 295.6 | 143.5 | 99 | 116.2 | 61 | 51 | 57.1 | 9.2 |
| Total Liabilities & Shareholders' Equity | 22,533 | 22,730 | 18,151 | 13,432 | 11,752 | 8,318 | 6,246 | 3,546 | 2,894 | 2,497 | 2,336 | 2,319 | 2,759 | 2,204 | 1,725 | 1,955 | 980.5 | 601.5 | 921.6 | 549 | 545.5 | 724.4 | 815.7 | 925.1 | 772.9 | 232.4 | 266.3 | 295.6 | 143.5 | 99 | 116.2 | 61 | 51 | 57.1 | 9.2 |
| Total Investments | 6,654 | 3,347 | 386.7 | 729.9 | 670.7 | 699 | 518.1 | 443.7 | 270.9 | 327.7 | 761.8 | 895.8 | 831.8 | 493.6 | 788.2 | 838.3 | 443 | 105.2 | 491.5 | 283.1 | 337.3 | 485 | 526.9 | 554 | 66.51 | 156.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 1,750 | 808.4 | 899.7 | 967.4 | 931.9 | 661.7 | 586.8 | 606.4 | 840.8 | 826.2 | 824.9 | 506.6 | 696.9 | 455.9 | 537 | 185.9 | 287.5 | 20 | 123.8 | 180.1 | 335 | 363.8 | 328.1 | 327.6 | 362.3 | 7.06 | 9.8 | 8.4 | 8.5 | 7 | 6.4 | 6 | 5.1 | 3.3 | 3.2 |
| Net Debt | -2,820 | -9,561 | -9,604 | -5,828 | -5,056 | -2,448 | -2,063 | -1,059 | -343.2 | 111.5 | 199.7 | -62.72 | 207.5 | -19.37 | 293.8 | -260.8 | -101.6 | -335.7 | -89.42 | 102.1 | 280 | 265.7 | 220 | 138.4 | 15.68 | -24.49 | -14.4 | -63.1 | -26.4 | -21.4 | -65.2 | -22.6 | -6.5 | -24.3 | -1.2 |