| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-13 | 2024-02-09 | 2023-02-09 | 2022-02-10 | 2021-02-11 | 2020-02-13 | 2019-02-14 | 2018-02-08 | 2017-03-16 | 2016-03-11 | 2015-03-20 | 2014-03-14 | 2013-03-15 | 2012-03-16 | 2011-03-18 | 2010-03-12 | 2009-03-13 | 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 |
| Total Current Assets | 6,647 | 6,313 | 6,092 | 5,032 | 3,671 | 3,357 | 3,841 | 2,884 | 2,474 | 2,331 | 2,186 | 2,329 | 2,210 | 2,051 | 1,390 | 1,180 | 1,896 | 1,341 | 1,345 | 1,242 | 2,648 | 1,517 | 1,173 | 1,443 | 1,749 | 1,246 | 1,156 |
| Cash and Short Term Investments | 869 | 864 | 974 | 723 | 665.6 | 412.6 | 414 | 509 | 432 | 223 | 60 | 336 | 107 | 14 | 4 | 41 | 267.7 | 46.2 | 110.2 | 9 | 897 | 6 | 0 | 17.1 | 100.2 | 0 | 81.4 |
| Cash & Equivalents | 869 | 864 | 974 | 723 | 665.6 | 412.6 | 414 | 509 | 432 | 223 | 60 | 336 | 107 | 46 | 17 | 41 | 0 | 0 | 0 | 9 | 897 | 6 | 0 | 17.1 | 100.2 | 0 | 81.4 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 4 | 0 | 0 | 46.2 | 110.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 4,315 | 4,247 | 3,881 | 3,327 | 2,309 | 2,179 | 2,463 | 2,467 | 2,162 | 1,495 | 1,580 | 1,493 | 1,566 | 1,494 | 1,380 | 710 | 991 | 832 | 802.6 | 714 | 996 | 911.2 | 774.4 | 979.2 | 1,011 | 698.1 | 685.6 |
| Inventory | 629 | 484 | 537 | 448 | 319.5 | 337 | 376 | 378 | 318 | 360 | 320 | 326 | 350 | 353 | 283 | 282.7 | 405.3 | 243.3 | 196.4 | 138.8 | 133.3 | 123.5 | 96.5 | 118.6 | 151.7 | 56.3 | 0 |
| Other Current Assets | 834 | 718 | 700 | 534 | 376.8 | 428 | 588 | -470 | -438 | 253 | 226 | 174 | 187 | 190 | -277 | 146.4 | 232.1 | 219.2 | 235.7 | 380.7 | 621.3 | 476.6 | 302.3 | 327.7 | 485.4 | 491.9 | 389.4 |
| Total Assets | 58,023 | 56,136 | 54,069 | 47,983 | 33,966 | 29,292 | 33,065 | 29,548 | 27,729 | 26,406 | 23,217 | 21,566 | 20,445 | 19,931 | 19,599 | 20,124 | 23,318 | 16,988 | 16,508 | 16,222 | 17,838 | 17,478 | 18,220 | 19,266 | 16,415 | 7,811 | 7,923 |
| Total Non-Current Assets | 51,376 | 49,823 | 47,977 | 42,951 | 30,295 | 25,936 | 29,224 | 26,664 | 25,255 | 24,075 | 21,031 | 19,237 | 18,235 | 17,880 | 18,209 | 18,944 | 21,422 | 15,647 | 15,163 | 14,980 | 15,190 | 15,960 | 17,047 | 17,823 | 14,666 | 6,565 | 6,767 |
| Property, Plant and Equipment | 17,291 | 17,248 | 17,084 | 15,926 | 11,785 | 10,975 | 12,091 | 11,368 | 10,464 | 9,736 | 9,123 | 8,428 | 8,165 | 7,964 | 7,722 | 8,093 | 8,905 | 7,177 | 7,466 | 7,339 | 7,528 | 7,418 | 8,026 | 12,760 | 11,531 | 5,873 | 5,810 |
| Goodwill and Intangible Assets | 31,137 | 29,779 | 28,370 | 24,755 | 17,432 | 13,999 | 15,689 | 14,875 | 14,151 | 13,746 | 11,554 | 10,268 | 9,883 | 9,814 | 8,706 | 9,131 | 10,624 | 7,113 | 6,685 | 6,759 | 6,820 | 6,917 | 7,073 | 8,156 | 3,257 | 64.8 | 134.4 |
| Goodwill | 10,544 | 10,058 | 9,131 | 7,270 | 5,620 | 4,093 | 4,733 | 4,217 | 3,787 | 3,761 | 3,757 | 3,737 | 3,702 | 3,661 | 3,572 | 3,740 | 4,337 | 3,168 | 3,170 | 3,157 | 3,127 | 3,118 | 3,125 | 3,321 | 0 | 0 | 0 |
| Intangible Assets | 20,593 | 19,721 | 19,239 | 17,485 | 11,812 | 9,906 | 10,956 | 10,658 | 10,364 | 9,985 | 7,797 | 6,531 | 6,181 | 6,153 | 5,134 | 5,390 | 6,287 | 3,945 | 3,516 | 3,602 | 3,693 | 3,799 | 3,949 | 4,836 | 3,257 | 64.8 | 134.4 |
| Long Term Investments | 1,058 | 826 | 609 | 497 | 854.8 | 652.4 | 75 | 56 | 92 | 94 | 21 | 11 | 69 | 21 | 37 | 42.93 | 51.11 | 38.9 | 35.2 | 31.2 | 38.4 | 41.9 | 48.1 | 56 | 18 | 0 | 0 |
| Deferred Tax Assets | 18 | 38 | 19 | 35 | 8.63 | 0 | 1,249 | 260 | 441 | 359 | 0 | 0 | 0 | 0 | 0 | 0 | 328.3 | 0 | 0 | 0 | 99.8 | 626 | 1,170 | 996.9 | -18 | 0 | 0 |
| Other Long Term Assets | 1,872 | 1,932 | 1,895 | 1,738 | 215.1 | 309.2 | 120 | 105 | 107 | 140 | 333 | 530 | 118 | 81 | 1,744 | 1,677 | 1,513 | 1,318 | 976.5 | 850.2 | 704.4 | 957.1 | 729.1 | -4,146 | -122 | 626.6 | 822.3 |
| Total Current Liabilities | 9,831 | 9,478 | 8,286 | 8,273 | 4,635 | 4,298 | 4,841 | 5,190 | 4,951 | 4,276 | 3,499 | 3,299 | 3,520 | 3,845 | 3,949 | 3,104 | 3,720 | 2,686 | 3,738 | 2,028 | 1,969 | 2,155 | 2,181 | 1,860 | 6,670 | 1,794 | 1,771 |
| Accounts Payable | 1,126 | 996 | 1,382 | 1,213 | 671.1 | 687.9 | 686 | 717 | 257 | 476 | 458 | 458 | 423 | 406 | 448 | 1,385 | 441 | 1,518 | 427.3 | 394.4 | 313 | 377.2 | 1,199 | 1,276 | 1,295 | 915.8 | 709.2 |
| Notes Payable/Short Term Debt | 4,168 | 4,098 | 2,645 | 3,041 | 1,203 | 1,104 | 945 | 1,523 | 976 | 956 | 355 | 400 | 947 | 1,470 | 1,098 | -1,820 | 768 | 5.4 | 1,434 | 5 | 4.3 | 221.1 | 0 | 229.9 | 5,033 | 605.5 | 781.9 |
| Tax Payables | 289 | 270 | 226 | 223 | 122 | 55 | 218 | 34 | 37 | 108 | 2 | 102 | 102 | 25 | 6 | 0 | 0 | 7.3 | 10.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 1,039 | 971 | 891 | 854 | 464.7 | 420.3 | 653 | 782 | 737 | 760 | 753 | 729 | 703 | 56 | 658 | -967.2 | 1,003 | 1,612 | 1,259 | 1,056 | 1,120 | 53.5 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 3,209 | 3,143 | 3,142 | 2,942 | 2,175 | 2,031 | 2,339 | 2,134 | 2,944 | 1,976 | 1,931 | 1,610 | 1,345 | 1,888 | 1,739 | 4,506 | 1,509 | -457 | 607.5 | 571.8 | 531.5 | 1,503 | 982.2 | 354.1 | 341.2 | 273.2 | 280.2 |
| Total Liabilities | 41,225 | 38,834 | 36,411 | 31,924 | 24,101 | 21,069 | 22,724 | 21,285 | 19,793 | 18,734 | 15,763 | 13,551 | 12,759 | 12,418 | 11,398 | 12,192 | 14,549 | 10,036 | 9,556 | 9,327 | 10,799 | 10,805 | 11,776 | 12,279 | 9,922 | 3,491 | 3,540 |
| Total Non-Current Liabilities | 31,394 | 29,356 | 28,125 | 23,651 | 19,466 | 16,770 | 17,883 | 16,095 | 14,842 | 14,458 | 12,264 | 10,252 | 9,239 | 8,573 | 7,449 | 9,089 | 10,829 | 7,350 | 5,818 | 7,299 | 8,830 | 8,650 | 9,595 | 10,419 | 3,253 | 1,696 | 1,768 |
| Total Long Term Debt | 25,608 | 23,355 | 22,496 | 17,925 | 14,801 | 13,219 | 13,268 | 12,332 | 11,625 | 11,182 | 9,055 | 7,493 | 5,711 | 5,508 | 5,313 | 6,092 | 6,348 | 4,584 | 3,494 | 4,640 | 6,332 | 6,469 | 8,197 | 8,651 | 3,047 | 1,556 | 1,609 |
| Deferred Tax Liabilities Non-Current | 4,231 | 4,390 | 4,455 | 4,045 | 2,918 | 2,479 | 3,152 | 2,500 | 2,107 | 2,155 | 1,936 | 1,891 | 1,624 | 1,600 | 1,498 | 1,381 | 1,527 | 1,048 | 1,067 | 1,024 | 991.9 | 1,007 | 992.3 | 1,327 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 164 | 88 | 88 | 90 | 59.65 | 69.4 | 100 | 99 | 24 | 30 | 37 | 44 | 51 | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 1,131 | 1,084 | 102 | 0 | -451 | 0 | 0 | 0 | 0 | 0 | 355 | -1,900 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 1,391 | 1,523 | 1,086 | 1,591 | 556.5 | -80.97 | 1,261 | 1,164 | 1,537 | 1,091 | 1,236 | 824 | 1,853 | 1,343 | 283 | 3,516 | 2,949 | 1,718 | 1,257 | 1,635 | 1,506 | 1,174 | 405.3 | 440.6 | 205.5 | 141 | 159.7 |
| Total Equity | 16,798 | 17,302 | 17,658 | 16,059 | 9,865 | 8,220 | 10,341 | 8,263 | 7,936 | 7,672 | 7,454 | 8,015 | 7,686 | 7,513 | 8,201 | 7,932 | 8,768 | 6,952 | 6,952 | 6,896 | 7,039 | 6,673 | 6,444 | 6,987 | 6,493 | 4,320 | 4,384 |
| Non-Controlling Interest | 1,178 | 1,190 | 1,089 | 943 | 414.4 | 85.6 | 82 | 42 | 19 | 0 | 0 | 0 | 0 | 0 | 22 | 21.99 | 27.99 | 25.9 | 23.6 | 25.6 | 13.1 | 10.7 | 11.2 | 0 | 74.3 | 12.4 | 9.6 |
| Total Stockholders' Equity | 15,620 | 16,112 | 16,569 | 15,116 | 9,451 | 8,134 | 10,259 | 8,221 | 7,917 | 7,672 | 7,454 | 8,015 | 7,686 | 7,513 | 8,179 | 7,910 | 8,740 | 6,926 | 6,928 | 6,870 | 7,026 | 6,662 | 6,433 | 6,987 | 6,418 | 4,308 | 4,374 |
| Retained Earnings | 1,520 | 2,835 | 4,104 | 4,256 | 2,914 | 3,371 | 4,474 | 2,595 | 2,474 | 2,428 | 2,100 | 2,539 | 1,904 | 1,780 | 2,551 | 2,159 | 1,859 | 1,458 | 1,080 | 849.7 | 1,008 | 741.7 | 630.4 | 1,655 | 1,563 | 1,458 | 1,527 |
| Accumulated Other Earnings | -105 | -44 | 110 | 203 | 91.84 | 91.77 | 12 | 51 | 42 | 59 | 38 | 31 | 40 | 11 | -18 | -72 | -130 | -103.5 | -1.5 | -7.3 | -2.2 | -2.7 | 300 | 149.6 | 7.4 | 7.4 | 0 |
| Common Stock | 13,124 | 12,324 | 11,399 | 9,644 | 6,026 | 4,365 | 5,390 | 5,205 | 5,029 | 5,050 | 5,175 | 5,296 | 5,579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,048 | 11,058 | 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 | 69.7 | 69.7 | 69.7 | 69.7 | 69.7 | 69.7 |
| Additional Paid in Capital | 1,081 | 997 | 956 | 1,013 | 419.2 | 306.9 | 383 | 1,569 | 1,469 | 135 | 141 | 149 | 163 | 5,722 | 5,632 | 5,467 | 6,907 | 5,572 | 5,850 | 6,028 | 6,020 | 5,853 | 5,731 | 5,113 | 4,778 | 2,773 | 2,801 |
| Total Liabilities & Total Equity | 58,023 | 56,136 | 54,069 | 47,983 | 33,966 | 29,289 | 33,065 | 29,548 | 27,729 | 26,406 | 23,217 | 21,566 | 20,445 | 19,931 | 19,599 | 20,124 | 23,318 | 16,988 | 16,508 | 16,222 | 17,838 | 17,478 | 18,220 | 19,266 | 16,415 | 7,811 | 7,923 |
| Total Liabilities & Shareholders' Equity | 58,023 | 56,136 | 54,069 | 47,983 | 33,966 | 29,292 | 33,065 | 29,548 | 27,729 | 26,406 | 23,217 | 21,566 | 20,445 | 19,931 | 19,599 | 20,124 | 23,318 | 16,988 | 16,508 | 16,222 | 17,838 | 17,478 | 18,220 | 19,266 | 16,415 | 7,811 | 7,923 |
| Total Investments | 1,058 | 826 | 609 | 497 | 854.8 | 652.4 | 75 | 56 | 92 | 94 | 21 | 11 | 69 | 35 | 41 | 42.93 | 51.11 | 85.1 | 145.4 | 31.2 | 38.4 | 41.9 | 48.1 | 56 | 18 | 0 | 0 |
| Total Debt | 29,776 | 27,453 | 25,141 | 20,966 | 16,003 | 14,324 | 14,201 | 13,760 | 13,031 | 12,138 | 9,410 | 7,893 | 6,658 | 6,978 | 6,056 | 7,233 | 7,730 | 4,589 | 4,928 | 4,645 | 6,336 | 6,690 | 8,197 | 8,881 | 8,081 | 2,161 | 2,391 |
| Net Debt | 28,907 | 26,589 | 24,167 | 20,243 | 15,338 | 13,911 | 13,787 | 13,251 | 12,599 | 11,915 | 9,350 | 7,557 | 6,551 | 6,932 | 6,039 | 7,192 | 7,730 | 4,589 | 4,928 | 4,636 | 5,440 | 6,684 | 8,197 | 8,864 | 7,980 | 2,161 | 2,309 |