| Period Ending: | 2025 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-05 | 2025-02-06 | 2024-02-01 | 2023-02-09 | 2022-02-10 | 2021-02-11 | 2020-02-13 | 2019-02-14 | 2018-02-15 | 2017-02-16 | 2016-02-18 | 2015-02-19 | 2014-02-27 | 2013-02-27 | 2012-03-29 | 2010-12-31 |
| Total Current Assets | 3,451 | 3,228 | 2,880 | 2,746 | 2,790 | 2,444 | 1,785 | 1,745 | 2,195 | 2,142 | 2,284 | 2,546 | 2,676 | 2,484 | 2,268 | 1,313 |
| Cash and Short Term Investments | 774 | 831 | 430 | 467 | 627 | 512 | 75 | 240 | 701 | 720 | 894 | 990 | 1,043 | 1,057 | 915 | 0 |
| Cash & Equivalents | 774 | 831 | 430 | 467 | 627 | 512 | 75 | 240 | 701 | 720 | 894 | 990 | 1,043 | 1,057 | 915 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 2,381 | 2,099 | 2,181 | 2,046 | 1,952 | 1,617 | 1,455 | 1,255 | 1,188 | 1,164 | 1,074 | 1,038 | 1,123 | 905 | 711 | 728 |
| Inventory | 219 | 208 | 186 | 183 | 161 | 137 | 136 | 128 | 183 | 210 | 285 | 339 | 311 | 288 | 380 | 293 |
| Other Current Assets | 77 | 90 | 83 | 50 | 50 | 178 | 119 | 122 | 123 | 48 | 31 | 179 | 199 | 234 | 262 | 292 |
| Total Assets | 12,749 | 12,141 | 11,215 | 10,857 | 10,627 | 8,157 | 7,031 | 6,383 | 6,374 | 6,352 | 6,024 | 6,269 | 6,225 | 6,392 | 6,001 | 5,203 |
| Total Non-Current Assets | 4,837 | 8,913 | 8,335 | 8,111 | 7,837 | 5,713 | 5,246 | 4,638 | 4,179 | 4,210 | 3,740 | 3,723 | 3,549 | 3,908 | 3,733 | 3,890 |
| Property, Plant and Equipment | 3,726 | 3,689 | 3,558 | 3,480 | 3,348 | 3,170 | 3,033 | 2,517 | 2,215 | 1,986 | 1,827 | 1,792 | 1,897 | 2,034 | 2,033 | 1,997 |
| Goodwill and Intangible Assets | 3,344 | 3,400 | 3,509 | 3,637 | 3,787 | 2,129 | 1,865 | 1,755 | 1,725 | 1,782 | 1,451 | 1,573 | 1,409 | 1,429 | 1,411 | 1,721 |
| Goodwill | 2,650 | 2,618 | 2,618 | 2,618 | 2,628 | 1,617 | 1,373 | 1,263 | 1,217 | 1,234 | 956 | 1,026 | 881 | 881 | 844 | 1,134 |
| Intangible Assets | 694 | 782 | 891 | 1,019 | 1,159 | 512 | 492 | 492 | 508 | 548 | 495 | 547 | 528 | 548 | 567 | 587 |
| Long Term Investments | 0 | 233 | 220 | 209 | 343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 133 | 108 | 163 | 114 | 314 | 336 | 341 | 0 | 329 | 159 | 99 |
| Other Long Term Assets | -2,233 | 1,591 | 1,048 | 785 | 359 | 281 | 240 | 203 | 125 | 128 | 126 | 17 | 243 | 116 | 130 | 73 |
| Total Current Liabilities | 3,045 | 2,991 | 3,032 | 2,895 | 2,427 | 2,226 | 1,890 | 1,829 | 1,391 | 1,343 | 1,274 | 1,312 | 1,392 | 1,384 | 1,372 | 2,226 |
| Accounts Payable | 556 | 598 | 554 | 642 | 603 | 460 | 497 | 562 | 375 | 316 | 317 | 269 | 337 | 377 | 380 | 274 |
| Notes Payable/Short Term Debt | 0 | 503 | 231 | 399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108 | 79 | 51 | 29 | 715 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 774 | 1,063 | 766 | 651 | 585 | 373 | 331 | 146 | 166 | 125 | 74 | 115 | 134 | 240 | 0 |
| Other Current Liabilities | 2,489 | 1,116 | 1,184 | 1,088 | 1,173 | 1,181 | 1,020 | 936 | 870 | 861 | 832 | 861 | 861 | 822 | 723 | 1,237 |
| Total Liabilities | 7,676 | 7,475 | 7,122 | 7,368 | 7,819 | 6,256 | 5,443 | 4,867 | 4,616 | 4,699 | 4,534 | 4,904 | 4,704 | 5,725 | 5,129 | 3,785 |
| Total Non-Current Liabilities | 4,631 | 4,484 | 4,090 | 4,473 | 5,392 | 4,030 | 3,553 | 3,038 | 3,225 | 3,356 | 3,260 | 3,592 | 3,312 | 4,341 | 3,757 | 1,559 |
| Total Long Term Debt | 3,146 | 2,905 | 2,442 | 2,752 | 3,492 | 1,843 | 1,450 | 1,283 | 1,279 | 1,278 | 1,273 | 1,562 | 1,700 | 1,779 | 1,830 | 105 |
| Deferred Tax Liabilities Non-Current | 572 | 378 | 367 | 418 | 313 | 0 | 0 | 393 | 380 | 595 | 0 | 212 | 83 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 223 | 205 | 228 | 246 | 194 | 157 | 164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 690 | 996 | 1,053 | 1,057 | 1,393 | 2,030 | 1,939 | 1,362 | 1,566 | 1,483 | 1,987 | 1,818 | 1,529 | 2,562 | 1,927 | 1,454 |
| Total Equity | 5,073 | 4,666 | 4,093 | 3,489 | 2,808 | 1,901 | 1,588 | 1,516 | 1,758 | 1,653 | 1,490 | 1,365 | 1,521 | 667 | 872 | 1,418 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 5,073 | 4,666 | 4,093 | 3,489 | 2,808 | 1,901 | 1,588 | 1,516 | 1,758 | 1,653 | 1,490 | 1,365 | 1,521 | 667 | 872 | 1,418 |
| Retained Earnings | 5,487 | 5,097 | 4,755 | 4,276 | 3,891 | 3,533 | 3,009 | 2,609 | 1,687 | 1,323 | 848 | 525 | 236 | 0 | -141 | 0 |
| Accumulated Other Earnings | -53 | -28 | -422 | -599 | -923 | -1,547 | -1,409 | -1,288 | -900 | -951 | -845 | -862 | -521 | -1,226 | -849 | -515 |
| Common Stock | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1,933 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | -362 | -404 | -241 | -189 | -161 | -86 | -13 | 194 | 970 | 1,280 | 1,486 | 1,701 | 1,805 | 1,893 | 1,862 | 0 |
| Total Liabilities & Total Equity | 12,749 | 12,141 | 11,215 | 10,857 | 10,627 | 8,157 | 7,031 | 6,383 | 6,374 | 6,352 | 6,024 | 6,269 | 6,225 | 6,392 | 6,001 | 5,203 |
| Total Liabilities & Shareholders' Equity | 12,749 | 12,141 | 11,215 | 10,857 | 10,627 | 8,157 | 7,031 | 6,383 | 6,374 | 6,352 | 6,024 | 6,269 | 6,225 | 6,392 | 6,001 | 5,203 |
| Total Investments | 0 | 233 | 220 | 209 | 343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 3,146 | 3,408 | 2,673 | 3,151 | 3,492 | 1,843 | 1,450 | 1,283 | 1,279 | 1,278 | 1,273 | 1,700 | 1,779 | 1,830 | 1,859 | 820 |
| Net Debt | 2,372 | 2,577 | 2,243 | 2,684 | 2,865 | 1,331 | 1,375 | 1,043 | 578 | 558 | 379 | 710 | 736 | 773 | 944 | 820 |