| 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 |
|---|---|---|---|---|---|---|---|---|
| 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 |
| Total Current Assets | 4,017 | 4,136 | 3,222 | 2,313 | 1,819 | 2,323 | 2,363 | 3,662 |
| Cash and Short Term Investments | 1,264 | 2,048 | 967 | 662 | 414 | 811 | 762 | 836 |
| Cash & Equivalents | 1,264 | 2,048 | 967 | 662 | 414 | 811 | 762 | 836 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 710 | 617 | 689 | 557 | 506 | 660 | 583 | 1,988 |
| Inventory | 1,675 | 1,248 | 1,356 | 872 | 732 | 710 | 697 | 710 |
| Other Current Assets | 368 | 223 | 210 | 222 | 167 | 142 | 321 | 128 |
| Total Assets | 24,044 | 23,141 | 22,626 | 21,623 | 20,736 | 21,824 | 21,617 | 22,595 |
| Total Non-Current Assets | 20,027 | 19,005 | 19,404 | 19,310 | 18,917 | 19,501 | 19,254 | 18,933 |
| Property, Plant and Equipment | 1,859 | 1,719 | 1,740 | 1,683 | 1,600 | 1,737 | 1,446 | 1,379 |
| Goodwill and Intangible Assets | 17,124 | 16,717 | 17,084 | 16,903 | 16,825 | 17,286 | 17,286 | 16,915 |
| Goodwill | 12,641 | 12,300 | 12,366 | 12,147 | 12,004 | 12,285 | 12,182 | 11,892 |
| Intangible Assets | 4,483 | 4,417 | 4,718 | 4,756 | 4,821 | 5,001 | 5,104 | 5,023 |
| Long Term Investments | 129 | 58 | 93 | 602 | 361 | 348 | 388 | 487 |
| Deferred Tax Assets | 391 | 49 | 35 | 66 | 77 | 61 | 44 | 49 |
| Other Long Term Assets | 524 | 462 | 452 | 56 | 54 | 69 | 90 | 103 |
| Total Current Liabilities | 6,087 | 5,058 | 5,049 | 3,989 | 3,332 | 3,619 | 3,470 | 4,326 |
| Accounts Payable | 4,141 | 3,358 | 3,858 | 2,857 | 2,271 | 2,245 | 2,101 | 1,849 |
| Notes Payable/Short Term Debt | 569 | 527 | 522 | 469 | 86 | 97 | 344 | 1,795 |
| Tax Payables | 72 | 81 | 136 | 157 | 168 | 232 | 228 | 265 |
| Deferred Revenue | 89 | 0 | 29 | 29 | 29 | 9 | 19 | 20 |
| Other Current Liabilities | 1,216 | 1,092 | 504 | 477 | 778 | 1,036 | 778 | 397 |
| Total Liabilities | 12,903 | 12,026 | 11,494 | 10,462 | 10,405 | 12,403 | 10,891 | 12,184 |
| Total Non-Current Liabilities | 6,816 | 6,968 | 6,445 | 6,473 | 7,073 | 8,784 | 7,421 | 7,858 |
| Total Long Term Debt | 4,999 | 5,388 | 256 | 4,784 | 5,405 | 7,199 | 5,852 | 6,137 |
| Deferred Tax Liabilities Non-Current | 1,569 | 1,226 | 1,265 | 1,228 | 1,086 | 949 | 871 | 921 |
| Deferred Revenue Non-Current | 3 | 61 | 59 | 56 | 53 | 50 | 48 | 32 |
| Capital Lease Obligations | 287 | 261 | 699 | 628 | 228 | 258 | 9 | 505 |
| Other Long Term Liabilities | -42 | 32 | 4,166 | -223 | 301 | 328 | 641 | 263 |
| Total Equity | 11,141 | 11,115 | 11,132 | 11,161 | 10,331 | 9,421 | 10,726 | 10,411 |
| Non-Controlling Interest | 53 | 80 | 80 | 138 | 129 | 2,978 | 2,843 | 2,687 |
| Total Stockholders' Equity | 11,088 | 11,035 | 11,052 | 11,023 | 10,202 | 6,443 | 7,883 | 7,724 |
| Retained Earnings | 1,976 | 1,858 | 1,834 | 1,383 | 984 | 569 | 688 | 0 |
| Accumulated Other Earnings | -481 | -375 | -313 | -340 | -694 | -216 | -253 | 0 |
| Common Stock | 5 | 5 | 5 | 5 | 5 | 1 | 1 | 7,724 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 253 | 0 |
| Additional Paid in Capital | 9,588 | 9,547 | 9,526 | 9,975 | 9,907 | 6,089 | 7,447 | 0 |
| Total Liabilities & Total Equity | 24,044 | 23,141 | 22,626 | 21,623 | 20,736 | 21,824 | 21,617 | 22,595 |
| Total Liabilities & Shareholders' Equity | 24,044 | 23,141 | 22,626 | 21,623 | 20,736 | 21,824 | 21,617 | 22,595 |
| Total Investments | 129 | 58 | 93 | 602 | 361 | 348 | 388 | 487 |
| Total Debt | 5,568 | 5,915 | 4,967 | 4,875 | 5,480 | 7,292 | 6,196 | 7,434 |
| Net Debt | 4,304 | 3,867 | 4,000 | 4,213 | 5,066 | 6,481 | 5,434 | 6,598 |