| Period Ending: | 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 03-31 |
2005 03-31 |
2004 03-31 |
2003 03-31 |
2002 03-31 |
2001 03-31 |
2000 03-31 |
1999 03-31 |
1998 03-31 |
1997 03-31 |
1996 03-31 |
1995 03-31 |
1994 03-31 |
1993 03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2023-02-23 | 2022-02-25 | 2021-02-23 | 2020-02-27 | 2019-02-28 | 2018-02-27 | 2017-02-28 | 2016-02-29 | 2015-02-26 | 2014-03-03 | 2013-02-22 | 2012-02-28 | 2011-02-25 | 2010-03-01 | 2009-02-27 | 2008-05-30 | 2006-06-09 | 2005-06-09 | 2004-06-10 | 2003-06-19 | 2002-06-28 | 2001-06-27 | 2000-06-29 | 1999-06-29 | 1998-06-15 | 1997-06-16 | 1996-07-08 | 1995-06-30 | 1994-03-31 | 1993-03-31 |
| Total Current Assets | 14,469 | 12,556 | 10,565 | 7,292 | 6,106 | 6,520 | 4,830 | 6,948 | 6,909 | 6,241 | 6,274 | 5,380 | 5,385 | 5,329 | 5,495 | 2,177 | 1,484 | 1,326 | 811.9 | 526.9 | 817.7 | 495.2 | 328.4 | 373 | 292.3 | 220.5 | 54.51 | 46.32 | 45.4 | 10.4 |
| Cash and Short Term Investments | 11,992 | 10,423 | 8,647 | 5,794 | 4,225 | 4,713 | 3,245 | 1,831 | 4,858 | 4,443 | 4,375 | 3,525 | 3,508 | 3,245 | 3,002 | 1,189 | 805.2 | 764.6 | 587.6 | 407 | 528.9 | 194.7 | 52.35 | 51.83 | 51.49 | 91.62 | 25.29 | 37.34 | 38.1 | 1.9 |
| Cash & Equivalents | 7,060 | 10,423 | 8,647 | 5,794 | 4,225 | 4,713 | 3,245 | 1,823 | 4,848 | 4,410 | 3,959 | 3,165 | 2,812 | 2,768 | 2,958 | 648.7 | 367.9 | 267.1 | 466.6 | 285.6 | 359 | 194.7 | 52.35 | 51.83 | 51.49 | 91.62 | 25.29 | 37.34 | 38.1 | 1.9 |
| Short Term Investments | 4,932 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 10 | 33 | 416 | 360 | 696 | 477 | 44 | 539.9 | 437.3 | 497.5 | 121.1 | 121.4 | 169.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1,204 | 972 | 1,052 | 848 | 1,035 | 918 | 732 | 679 | 659 | 515 | 707 | 649 | 640 | 739 | 1,210 | 704.1 | 456.6 | 414.5 | 62.58 | 15.82 | 158.4 | 203.4 | 166.9 | 215.6 | 154.1 | 99.43 | 19.91 | 5.57 | 1.9 | 6.8 |
| Inventory | 0 | 0 | 0 | 32 | 43 | 46 | 49 | 128 | 123 | 171 | 209 | 144 | 112 | 241 | 262 | 153.4 | 85.68 | 84.83 | 26.43 | 19.58 | 37.28 | 30.63 | 49.77 | 42.97 | 37.25 | 17.59 | 2.98 | 1.97 | 2.5 | 0.9 |
| Other Current Assets | 1,273 | 1,161 | 866 | 618 | 803 | 843 | 804 | 4,310 | 1,269 | 1,112 | 983 | 1,062 | 1,125 | 1,104 | 1,021 | 131.3 | 136.9 | 62.52 | 135.2 | 84.55 | 93.17 | 66.51 | 59.4 | 62.68 | 49.47 | 11.87 | 6.33 | 1.44 | 2.9 | 0.8 |
| Total Assets | 27,383 | 25,056 | 23,109 | 19,845 | 17,835 | 18,717 | 17,452 | 15,244 | 14,746 | 14,012 | 14,200 | 13,277 | 13,406 | 13,742 | 14,701 | 2,613 | 1,891 | 1,596 | 968.8 | 704.8 | 971.1 | 594.2 | 377.4 | 455 | 342 | 262.4 | 77.61 | 68.88 | 68.7 | 34.6 |
| Total Non-Current Assets | 12,914 | 12,500 | 12,544 | 12,553 | 11,729 | 12,197 | 12,622 | 8,296 | 7,837 | 7,771 | 7,926 | 7,897 | 8,021 | 8,413 | 9,206 | 435.8 | 407.1 | 269.5 | 156.9 | 177.9 | 153.4 | 98.99 | 49.02 | 81.92 | 49.66 | 41.84 | 23.11 | 22.57 | 23.3 | 24.2 |
| Property, Plant and Equipment | 193 | 169 | 209 | 253 | 282 | 294 | 258 | 189 | 157 | 138 | 141 | 163 | 169 | 138 | 149 | 54.2 | 46.71 | 39.18 | 25.54 | 22.27 | 19.74 | 17.6 | 15.05 | 10.43 | 11.21 | 10.92 | 3.33 | 1.64 | 1 | 0.6 |
| Goodwill and Intangible Assets | 11,012 | 10,457 | 10,376 | 10,349 | 10,562 | 10,955 | 11,680 | 7,657 | 7,586 | 7,589 | 7,766 | 7,706 | 7,808 | 8,243 | 8,944 | 371.8 | 268.9 | 180.5 | 124.3 | 121.3 | 110.3 | 25.5 | 10.89 | 52.25 | 22.28 | 23.84 | 19.58 | 20.86 | 22 | 23.2 |
| Goodwill | 9,929 | 9,799 | 9,765 | 9,764 | 9,762 | 9,763 | 9,768 | 7,095 | 7,086 | 7,092 | 7,106 | 7,111 | 7,132 | 7,154 | 7,227 | 279.3 | 188.4 | 0 | 91.66 | 76.49 | 68.1 | 25.5 | 0 | 0 | 22.28 | 23.84 | 19.58 | 0 | 0 | 0 |
| Intangible Assets | 1,083 | 658 | 611 | 585 | 800 | 1,192 | 1,912 | 562 | 500 | 497 | 660 | 595 | 676 | 1,089 | 1,717 | 92.5 | 80.49 | 180.5 | 32.67 | 44.77 | 42.22 | 0 | 10.89 | 52.25 | 0 | 0 | 0 | 20.86 | 22 | 23.2 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 8 | 16 | 23 | 23 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 1,201 | 1,377 | 1,318 | 1,293 | 403 | 459 | 283 | 268 | 368 | 321 | 487 | 507 | 640 | 498 | 536 | 0.119 | 85.55 | 36.76 | 9.06 | 10.32 | 11.81 | 35.12 | 3.75 | 2.62 | 4.67 | 4.67 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 508 | 497 | 641 | 658 | 482 | 489 | 401 | 173 | -283 | -286 | -476 | -495 | -619 | -489 | -501 | 9.64 | 5.94 | 13.03 | -1.99 | 24.07 | 11.55 | 20.78 | 19.33 | 16.62 | 11.51 | 2.43 | 0.2 | 0.06 | 0.3 | 0.4 |
| Total Current Liabilities | 3,555 | 2,411 | 3,100 | 2,915 | 2,642 | 3,663 | 2,656 | 2,611 | 2,714 | 2,405 | 2,652 | 2,556 | 2,907 | 2,507 | 2,320 | 725.7 | 441.5 | 385.3 | 136.1 | 104.4 | 200.6 | 205.4 | 165.9 | 203.1 | 161.2 | 103.7 | 14.28 | 5.67 | 4.2 | 5.2 |
| Accounts Payable | 324 | 285 | 295 | 292 | 253 | 323 | 222 | 284 | 325 | 355 | 343 | 390 | 363 | 302 | 555 | 243.3 | 193.9 | 213.9 | 109 | 72.87 | 106.7 | 121.2 | 80.56 | 86.11 | 109.4 | 76.58 | 4.59 | 2.52 | 1.9 | 2.5 |
| Notes Payable/Short Term Debt | 83 | 77 | 66 | 63 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 930 | 0 | 492 | 0 | 0 | 0 | 0 | 0.147 | 0.145 | 0.489 | 11.39 | 41.87 | 12.3 | 1.81 | 0 | 0 | 0 | 0.3 |
| Tax Payables | 80 | 144 | 100 | 436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 2,088 | 1,118 | 1,689 | 1,375 | 1,493 | 1,929 | 1,628 | 1,702 | 1,797 | 1,389 | 1,657 | 1,472 | 1,726 | 1,426 | 923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 980 | 787 | 950 | 749 | 896 | 1,411 | 806 | 625 | 592 | 636 | 652 | 694 | -207 | 779 | 350 | 482.4 | 247.6 | 171.4 | 27.09 | 31.38 | 93.81 | 83.7 | 73.93 | 75.1 | 39.46 | 25.28 | 9.69 | 3.15 | 2.3 | 2.4 |
| Total Liabilities | 8,140 | 7,457 | 8,072 | 7,040 | 6,478 | 9,255 | 8,333 | 7,176 | 7,513 | 7,390 | 2,883 | 2,785 | 3,203 | 2,986 | 3,174 | 746.7 | 482.6 | 386.5 | 136.1 | 107.1 | 203.3 | 208.6 | 231.6 | 279.4 | 222.1 | 165 | 14.61 | 6.18 | 4.7 | 5.6 |
| Total Non-Current Liabilities | 4,585 | 5,046 | 4,972 | 4,125 | 3,836 | 5,592 | 5,677 | 4,565 | 4,799 | 4,985 | 231 | 229 | 296 | 479 | 854 | 21.01 | 41.13 | 1.22 | 72.87 | 2.67 | 2.68 | 3.21 | 65.72 | 76.31 | 60.91 | 61.29 | 0.334 | 0.51 | 0.5 | 0.4 |
| Total Long Term Debt | 3,773 | 3,820 | 3,829 | 2,885 | 2,671 | 4,390 | 4,887 | 4,079 | 4,324 | 4,668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.67 | 2.68 | 3.21 | 65.72 | 76.31 | 60.87 | 61.16 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 158 | 506 | 418 | 505 | 18 | 21 | 44 | 3 | 114 | 20 | 25 | 55 | 112 | 270 | 615 | 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 |
| Capital Lease Obligations | 162 | 212 | 224 | 210 | 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 | 492 | 508 | 501 | 525 | 1,147 | 1,181 | 746 | 483 | 361 | 297 | 206 | 174 | 184 | 209 | 239 | 21.01 | 41.13 | 1.22 | 72.87 | 0 | 0 | 0 | 0.002 | 0.002 | 0.043 | 0.135 | 0.334 | 0.51 | 0.5 | 0.4 |
| Total Equity | 19,243 | 17,599 | 15,037 | 12,805 | 11,357 | 9,462 | 9,119 | 8,068 | 7,233 | 6,622 | 11,317 | 10,492 | 10,203 | 10,756 | 11,527 | 1,866 | 1,409 | 1,209 | 832.7 | 597.7 | 767.8 | 385.6 | 145.8 | 175.6 | 119.9 | 97.39 | 63 | 62.7 | 64 | 29 |
| Non-Controlling Interest | 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 |
| Total Stockholders' Equity | 19,243 | 17,599 | 15,037 | 12,805 | 11,357 | 9,462 | 9,119 | 8,068 | 7,233 | 6,622 | 11,317 | 10,492 | 10,203 | 10,756 | 11,527 | 1,866 | 1,409 | 1,209 | 832.7 | 597.7 | 767.8 | 385.6 | 145.8 | 175.6 | 119.9 | 97.39 | 63 | 62.7 | 64 | 29 |
| Retained Earnings | 13,171 | 12,025 | 9,691 | 7,813 | 6,558 | 4,916 | 4,869 | 4,096 | 3,374 | 2,686 | 1,893 | 948 | 57 | -361 | -474 | 728.5 | 442.2 | 397.7 | 208.3 | 130.6 | 138.5 | 53.5 | 11.27 | 44.52 | 20.8 | 13.54 | 0.708 | -4.82 | -3.3 | -1.3 |
| Accumulated Other Earnings | -625 | -578 | -622 | -619 | -601 | -638 | -629 | -633 | -303 | 68 | -26 | -72 | -13 | -24 | -43 | 23.94 | 18.66 | -0.687 | 9.96 | -3.43 | -2.29 | -10.3 | -8.23 | -3.39 | 0.144 | -0.021 | -0.335 | -0.141 | -0.7 | -0.3 |
| Common 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 |
| 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 | 25.2 |
| Additional Paid in Capital | 6,697 | 6,152 | 5,968 | 5,611 | 5,400 | 5,184 | 4,879 | 4,605 | 4,162 | 3,868 | 9,450 | 9,616 | 10,159 | 11,141 | 12,044 | 1,114 | 948 | 812.4 | 614.5 | 470.6 | 631.6 | 342.4 | 142.8 | 134.4 | 98.94 | 83.86 | 62.63 | 67.67 | 68 | 5.4 |
| Total Liabilities & Total Equity | 27,383 | 25,056 | 23,109 | 19,845 | 17,835 | 18,717 | 17,452 | 15,244 | 14,746 | 14,012 | 14,200 | 13,277 | 13,406 | 13,742 | 14,701 | 2,613 | 1,891 | 1,596 | 968.8 | 704.8 | 971.1 | 594.2 | 377.4 | 455 | 342 | 262.4 | 77.61 | 68.88 | 68.7 | 34.6 |
| Total Liabilities & Shareholders' Equity | 27,383 | 25,056 | 23,109 | 19,845 | 17,835 | 18,717 | 17,452 | 15,244 | 14,746 | 14,012 | 14,200 | 13,277 | 13,406 | 13,742 | 14,701 | 2,613 | 1,891 | 1,596 | 968.8 | 704.8 | 971.1 | 594.2 | 377.4 | 455 | 342 | 262.4 | 77.61 | 68.88 | 68.7 | 34.6 |
| Total Investments | 4,932 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 19 | 42 | 424 | 376 | 719 | 500 | 122 | 539.9 | 437.3 | 497.5 | 121.1 | 121.4 | 169.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 3,611 | 3,608 | 3,605 | 2,675 | 2,671 | 4,390 | 4,887 | 4,079 | 4,324 | 4,693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.82 | 2.82 | 3.7 | 77.11 | 118.2 | 73.17 | 62.97 | 0 | 0 | 0 | 0.3 |
| Net Debt | -3,449 | -6,815 | -5,042 | -3,119 | -1,554 | -323 | 1,642 | 2,256 | -524 | 283 | -3,959 | -3,165 | -2,812 | -2,768 | -2,958 | -648.7 | -367.9 | -267.1 | -466.6 | -282.7 | -356.2 | -191 | 24.76 | 66.34 | 21.68 | -28.65 | -25.29 | -37.34 | -38.1 | -1.6 |