| 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 |
1989 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-03 | 2024-02-27 | 2023-03-10 | 2022-02-25 | 2021-02-26 | 2020-02-28 | 2019-03-01 | 2018-03-01 | 2017-03-01 | 2016-02-29 | 2015-02-27 | 2014-02-28 | 2013-02-28 | 2012-02-29 | 2011-02-28 | 2010-03-01 | 2009-03-02 | 2008-02-28 | 2007-02-27 | 2006-03-10 | 2005-03-10 | 2004-03-15 | 2003-03-21 | 2002-03-22 | 2001-03-21 | 2000-03-29 | 1999-03-31 | 1998-03-31 | 1997-03-27 | 1996-03-29 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 |
| Total Current Assets | 3,297 | 11,984 | 10,338 | 5,317 | 4,183 | 3,716 | 3,727 | 3,441 | 3,841 | 3,935 | 3,720 | 3,615 | 3,746 | 3,442 | 529.4 | 1,349 | 541.7 | 387.1 | 402.5 | 381.7 | 329.9 | 262.5 | 336.7 | 309.1 | 336.5 | 342.5 | 291.6 | 281.1 | 145.1 | 91.8 | 105.5 | 44.2 | 64.4 | 77.1 | 35.8 | 32.9 |
| Cash and Short Term Investments | 2,081 | 10,676 | 8,733 | 4,696 | 3,590 | 3,184 | 3,228 | 2,895 | 3,211 | 3,340 | 3,188 | 3,354 | 3,487 | 3,167 | 212.7 | 951.8 | 281.4 | 306.7 | 311.9 | 296 | 266.5 | 209.8 | 282.1 | 254.8 | 266.8 | 283.6 | 231 | 228.4 | 109.7 | 70.2 | 88.9 | 32.3 | 52.8 | 71.3 | 29.8 | 26.3 |
| Cash & Equivalents | 2,074 | 1,716 | 839.9 | 461.6 | 263.1 | 257.9 | 329.5 | 256.8 | 220.1 | 355.6 | 394.2 | 247.3 | 350.5 | 292 | 212.7 | 561.5 | 259.2 | 306.7 | 311.9 | 293.7 | 266.5 | 209.2 | 282.1 | 254.8 | 266.8 | 283.6 | 231 | 228.4 | 109.7 | 70.2 | 88.9 | 32.3 | 52.8 | 71.3 | 29.8 | 26.3 |
| Short Term Investments | 6.32 | 8,960 | 7,893 | 4,235 | 3,327 | 2,926 | 2,899 | 2,638 | 2,991 | 2,985 | 2,794 | 3,107 | 3,136 | 2,875 | 0 | 390.3 | 22.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1,216 | 1,308 | 1,605 | 620.9 | 593.2 | 532.7 | 499.2 | 545.9 | 630 | 595 | 532.1 | 260.7 | 259.7 | 237 | 259.2 | 318.2 | 260.2 | 80.43 | 90.56 | 85.78 | 63.41 | 52.76 | 54.6 | 54.29 | 69.73 | 58.92 | 60.65 | 52.7 | 35.4 | 21.6 | 16.6 | 11.9 | 11.6 | 5.8 | 6 | 6.6 |
| Inventory | 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 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.95 | 57.55 | 79.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 79,025 | 74,945 | 71,278 | 34,916 | 32,591 | 30,389 | 27,610 | 26,488 | 26,073 | 24,641 | 22,533 | 20,853 | 20,147 | 18,714 | 18,034 | 17,739 | 17,584 | 17,202 | 17,097 | 17,837 | 17,021 | 14,569 | 13,468 | 11,857 | 11,250 | 9,932 | 9,836 | 9,096 | 5,607 | 3,220 | 2,761 | 2,168 | 2,063 | 888.3 | 703.8 | 708.5 |
| Total Non-Current Assets | 75,728 | 62,962 | 60,940 | 29,598 | 28,408 | 26,673 | 23,883 | 23,047 | 22,231 | 20,706 | 18,813 | 17,238 | 16,400 | 15,273 | 17,493 | 16,390 | 17,042 | 16,702 | 16,689 | 17,455 | 16,691 | 14,306 | 13,126 | 11,548 | 10,913 | 9,589 | 9,544 | 8,815 | 5,462 | 3,128 | 2,656 | 2,124 | 1,986 | 811.2 | 668 | 669.6 |
| Property, Plant and Equipment | 407 | 429.6 | 430.2 | 204.6 | 226.7 | 270.4 | 124.8 | 130 | 137.4 | 129.4 | 121.9 | 121.6 | 134.6 | 147.4 | 157.7 | 178.4 | 185.9 | 193.1 | 191.5 | 182.9 | 149.1 | 95.63 | 84.68 | 82.81 | 94.26 | 103.4 | 93.26 | 71.9 | 58.7 | 40.7 | 56.7 | 46.3 | 23.1 | 8.4 | 6.6 | 6.6 |
| Goodwill and Intangible Assets | 3,202 | 2,835 | 2,713 | 556.2 | 560.8 | 560.3 | 564.1 | 568 | 572 | 577.7 | 532.6 | 535.2 | 540.2 | 545.6 | 551.2 | 556.8 | 563.9 | 768 | 777.7 | 698.6 | 694.2 | 330.9 | 297.4 | 320.1 | 326.1 | 138.8 | 83.23 | 78.5 | 49.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 2,868 | 2,631 | 2,514 | 538.4 | 538.4 | 538.4 | 538.4 | 538.4 | 538.4 | 538.4 | 529.9 | 529.9 | 529.9 | 529.9 | 529.9 | 529.9 | 529.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 334.3 | 203.1 | 199.3 | 17.87 | 22.38 | 21.92 | 25.76 | 29.61 | 33.67 | 39.33 | 2.67 | 5.35 | 10.27 | 15.69 | 21.28 | 26.86 | 34.04 | 80.43 | 90.56 | 85.78 | 63.41 | 52.76 | 54.6 | 54.29 | 69.73 | 58.92 | 60.65 | 52.7 | 35.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 68,072 | 55,863 | 54,131 | 27,553 | 26,273 | 24,625 | 22,130 | 21,310 | 20,472 | 18,864 | 17,154 | 15,927 | 15,067 | 14,023 | 16,235 | 15,103 | 15,694 | 15,372 | 15,126 | 16,141 | 15,434 | 13,525 | 12,320 | 10,869 | 10,224 | 9,089 | 9,170 | 8,585 | 5,220 | 2,937 | 2,427 | 1,751 | 1,683 | 783.4 | 640.1 | 661.5 |
| Deferred Tax Assets | 316.9 | 369.2 | 371.6 | 109.4 | 81.29 | 61.98 | 96.52 | 92.63 | 84.39 | 101.6 | 73.87 | 65.11 | 68.68 | 105.7 | 107 | 121.7 | 189.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 3,730 | 3,465 | 3,293 | 1,175 | 1,266 | 1,155 | 967.2 | 946.4 | 965 | 1,033 | 930.6 | 589.4 | 590.2 | 450.9 | 442 | 430.4 | 409.1 | 368.4 | 594.6 | 432 | 413.6 | 354.6 | 423.3 | 276.3 | 268.3 | 257.8 | 198 | 79.2 | 133.8 | 150.6 | 172.6 | 326 | 279.4 | 19.4 | 21.3 | 1.5 |
| Total Current Liabilities | 67,197 | 63,593 | 56,688 | 30,926 | 28,521 | 24,518 | 22,671 | 21,883 | 20,477 | 19,338 | 17,125 | 16,513 | 15,891 | 15,063 | 14,904 | 14,648 | 13,676 | 13,592 | 13,352 | 14,367 | 13,607 | 11,727 | 9,773 | 8,069 | 7,592 | 8,099 | 8,642 | 8,071 | 5,086 | 2,400 | 2,164 | 1,675 | 1,843 | 729.3 | 534.4 | 511.3 |
| Accounts Payable | 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 | 0 |
| Notes Payable/Short Term Debt | 2,444 | 2,808 | 1,152 | 697.7 | 1,020 | 1,040 | 581.9 | 643.3 | 949.5 | 1,151 | 1,251 | 1,482 | 1,076 | 1,165 | 1,091 | 856.8 | 1,571 | 1,238 | 893.2 | 2,736 | 3,036 | 3,355 | 2,167 | 1,002 | 650.2 | 1,908 | 2,329 | 2,352 | 628.2 | 0 | 0 | 0 | 130 | 0 | 0 | 13 |
| Tax Payables | 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 | 0.1 | 0.7 |
| Deferred Revenue | 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 | 0 |
| Other Current Liabilities | 64,753 | 60,784 | 55,536 | 30,228 | 27,502 | 23,478 | 22,089 | 21,240 | 19,528 | 18,186 | 15,874 | 15,031 | 14,815 | 13,899 | 13,813 | 13,791 | 12,105 | 12,354 | 12,458 | 11,631 | 10,571 | 8,372 | 7,606 | 7,066 | 6,942 | 6,191 | 6,313 | 5,719 | 4,458 | 2,400 | 2,164 | 1,675 | 1,713 | 729.3 | 534.3 | 497.6 |
| Total Liabilities | 69,892 | 66,255 | 63,221 | 31,477 | 29,356 | 27,182 | 24,724 | 23,786 | 23,546 | 22,227 | 20,210 | 18,644 | 18,053 | 16,869 | 16,255 | 15,781 | 15,700 | 15,456 | 15,213 | 16,180 | 15,467 | 13,406 | 12,302 | 10,691 | 10,160 | 9,096 | 9,010 | 8,384 | 5,270 | 3,010 | 2,624 | 2,062 | 1,953 | 824.2 | 641.8 | 639.9 |
| Total Non-Current Liabilities | 2,695 | 2,663 | 6,534 | 551.2 | 834.7 | 2,663 | 2,053 | 1,903 | 3,068 | 2,889 | 3,086 | 2,131 | 2,162 | 1,805 | 1,351 | 1,133 | 2,024 | 1,864 | 1,861 | 1,813 | 1,860 | 1,679 | 2,529 | 2,623 | 2,568 | 997.5 | 368.3 | 312.9 | 184.6 | 609.5 | 460 | 386.9 | 109.8 | 94.9 | 107.4 | 128.6 |
| Total Long Term Debt | 919.3 | 1,059 | 6,534 | 696 | 859.1 | 2,663 | 2,053 | 1,903 | 3,068 | 2,889 | 3,086 | 2,131 | 2,162 | 1,805 | 1,351 | 1,133 | 2,024 | 1,703 | 1,697 | 1,641 | 1,663 | 1,581 | 2,289 | 2,531 | 2,380 | 880.6 | 246.8 | 197.5 | 97.8 | 553.1 | 410.7 | 309 | 60.7 | 65.5 | 88.6 | 106.1 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 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 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 144.8 | 182.7 | 174.4 | 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 |
| Other Long Term Liabilities | 1,775 | 1,604 | 0 | -289.6 | -207.1 | -174.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160.7 | 164.5 | 171.3 | 196.9 | 97.69 | 239.9 | 91.5 | 187.8 | 117 | 121.4 | 115.4 | 86.8 | 56.4 | 49.3 | 77.9 | 49.1 | 29.4 | 18.8 | 22.5 |
| Total Equity | 9,133 | 8,690 | 8,056 | 3,438 | 3,235 | 3,208 | 2,887 | 2,702 | 2,527 | 2,414 | 2,323 | 2,209 | 2,094 | 1,846 | 1,779 | 1,958 | 1,884 | 1,746 | 1,884 | 1,657 | 1,554 | 1,162 | 1,166 | 1,166 | 1,090 | 835.2 | 826 | 711.9 | 336.8 | 210 | 137.9 | 105.6 | 110 | 64.1 | 62 | 68.6 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.64 | 9.64 | 9.62 | 9.58 | 9.58 | 9.58 | 9.58 | 9.58 | 130.8 | 159.6 | 150 | 150 | 150 | 194.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 9,133 | 8,690 | 8,056 | 3,438 | 3,235 | 3,208 | 2,887 | 2,702 | 2,527 | 2,414 | 2,323 | 2,209 | 2,094 | 1,846 | 1,769 | 1,948 | 1,874 | 1,737 | 1,874 | 1,647 | 1,544 | 1,153 | 1,035 | 1,006 | 940 | 685.2 | 676 | 517.3 | 336.8 | 210 | 137.9 | 105.6 | 110 | 64.1 | 62 | 68.6 |
| Retained Earnings | 3,759 | 3,283 | 2,714 | 2,333 | 2,078 | 2,061 | 1,828 | 1,596 | 1,425 | 1,316 | 1,202 | 1,080 | 1,000 | 865.4 | 741.9 | 708 | 783.9 | 1,184 | 1,150 | 1,076 | 942.8 | 833.4 | 707.5 | 590.3 | 490.1 | 400.4 | 325.8 | 258 | 169.6 | 75.9 | 52.6 | 41.7 | 35 | 31.5 | 29.7 | 34.2 |
| Accumulated Other Earnings | -556.4 | -550.6 | -685 | -22.58 | 42.26 | -36.07 | -130.7 | -91.53 | -76.99 | -78.11 | -56.26 | -48.55 | -32.27 | -60.2 | -13.71 | -28.39 | -105.9 | -15.9 | -3.32 | -27.88 | -4.54 | 15.75 | 46.68 | 10.66 | -3.17 | -63.26 | 19.32 | 20.5 | 2 | 2.3 | -3.8 | 0.1 | 0 | 0 | 0 | 0 |
| Common Stock | 1.83 | 1.83 | 1.83 | 0.937 | 0.937 | 0.937 | 0.937 | 0.937 | 0.937 | 0.937 | 0.936 | 0.934 | 0.907 | 0.907 | 0.907 | 0.82 | 0.566 | 0.566 | 0.564 | 0.541 | 0.536 | 0.495 | 0.495 | 0.495 | 0.495 | 0.452 | 0.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 284 | 284 | 284 | 145 | 145 | 145 | 145 | 145.1 | 122.7 | 122.7 | 151.6 | 151.6 | 151.6 | 28.94 | 28.94 | 422.1 | 616.3 | 0 | 0 | 0 | 0 | 0 | 0 | 9.58 | 49.58 | 49.58 | 49.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 5,645 | 5,672 | 5,741 | 981.6 | 968.9 | 1,037 | 1,043 | 1,052 | 1,055 | 1,052 | 1,024 | 1,025 | 972.8 | 1,011 | 1,011 | 845.8 | 579.3 | 568.3 | 726.9 | 598.6 | 605.1 | 303.3 | 280.7 | 395.5 | 403 | 298.1 | 280.9 | 238.8 | 165.2 | 131.8 | 89.1 | 63.8 | 75 | 32.6 | 32.3 | 34.4 |
| Total Liabilities & Total Equity | 79,025 | 74,945 | 71,278 | 34,916 | 32,591 | 30,389 | 27,610 | 26,488 | 26,073 | 24,641 | 22,533 | 20,853 | 20,147 | 18,714 | 18,034 | 17,739 | 17,584 | 17,202 | 17,097 | 17,837 | 17,021 | 14,569 | 13,468 | 11,857 | 11,250 | 9,932 | 9,836 | 9,096 | 5,607 | 3,220 | 2,761 | 2,168 | 2,063 | 888.3 | 703.8 | 708.5 |
| Total Liabilities & Shareholders' Equity | 79,025 | 74,945 | 71,278 | 34,916 | 32,591 | 30,389 | 27,610 | 26,488 | 26,073 | 24,641 | 22,533 | 20,853 | 20,147 | 18,714 | 18,034 | 17,739 | 17,584 | 17,202 | 17,097 | 17,837 | 17,021 | 14,569 | 13,468 | 11,857 | 11,250 | 9,932 | 9,836 | 9,096 | 5,607 | 3,220 | 2,761 | 2,168 | 2,063 | 888.3 | 703.8 | 708.5 |
| Total Investments | 68,078 | 64,823 | 62,024 | 31,788 | 29,600 | 27,551 | 25,029 | 23,948 | 23,463 | 21,849 | 19,948 | 19,034 | 18,203 | 16,898 | 16,235 | 15,493 | 15,716 | 15,372 | 15,126 | 16,141 | 15,434 | 13,525 | 12,320 | 10,869 | 10,224 | 9,089 | 9,170 | 8,585 | 5,220 | 2,937 | 2,427 | 1,751 | 1,683 | 783.4 | 640.1 | 661.5 |
| Total Debt | 3,363 | 3,867 | 7,686 | 1,394 | 1,879 | 3,704 | 2,635 | 2,546 | 4,018 | 4,041 | 4,336 | 3,612 | 3,238 | 2,970 | 2,442 | 1,990 | 3,595 | 2,941 | 2,590 | 4,377 | 4,699 | 4,936 | 4,456 | 3,533 | 3,030 | 2,788 | 2,576 | 2,550 | 726 | 553.1 | 410.7 | 309 | 190.7 | 65.5 | 88.6 | 119.1 |
| Net Debt | 1,289 | 2,151 | 6,846 | 932.1 | 1,616 | 3,446 | 2,305 | 2,289 | 3,798 | 3,685 | 3,942 | 3,365 | 2,888 | 2,678 | 2,230 | 1,428 | 3,336 | 2,634 | 2,278 | 4,084 | 4,432 | 4,727 | 4,174 | 3,279 | 2,763 | 2,505 | 2,345 | 2,321 | 616.3 | 482.9 | 321.8 | 276.7 | 137.9 | -5.8 | 58.8 | 92.8 |