|
Cash & Equivalents
|
2,249.00
|
1,599.00
|
1,892.00
|
1,947.00
|
1,528.40
|
1,772.20
|
1,774.70
|
886.00
|
1,078.00
|
1,213.10
|
|
Short Term Investments
|
348.00
|
287.00
|
354.00
|
125.00
|
235.70
|
85.00
|
69.00
|
67.60
|
245.20
|
686.80
|
|
Cash and Short Term Investments
|
2,597.00
|
1,886.00
|
2,246.00
|
2,072.00
|
1,764.10
|
1,857.20
|
1,843.70
|
953.60
|
1,323.20
|
1,899.90
|
|
Accounts Receivable - Trade, Gross
|
1,443.00
|
1,011.00
|
880.00
|
966.00
|
720.70
|
646.90
|
657.20
|
476.50
|
440.50
|
453.80
|
|
Provision for Doubtful Accounts
|
-4.00
|
-3.00
|
-4.00
|
-5.00
|
-4.60
|
-3.80
|
-4.90
|
-2.20
|
-2.30
|
-1.50
|
|
Accounts Receivable - Trade, Net
|
1,439.00
|
1,008.00
|
876.00
|
961.00
|
716.10
|
643.10
|
652.30
|
474.30
|
438.20
|
452.30
|
|
Total Receivables, Net
|
1,439.00
|
1,008.00
|
876.00
|
961.00
|
716.10
|
643.10
|
652.30
|
474.30
|
438.20
|
452.30
|
|
Prepaid Expenses
|
906.00
|
588.00
|
457.00
|
308.00
|
283.60
|
198.90
|
162.30
|
187.80
|
110.30
|
95.10
|
|
Other Current Assets
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
1.00
|
4.30
|
6.20
|
13.30
|
|
Other Current Assets, Total
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
1.00
|
4.30
|
6.20
|
13.30
|
|
Total Current Assets
|
4,942.00
|
3,482.00
|
3,579.00
|
3,341.00
|
2,763.80
|
2,699.20
|
2,659.30
|
1,620.00
|
1,877.90
|
2,460.60
|
|
Buildings - Gross
|
349.00
|
333.00
|
357.00
|
363.00
|
350.50
|
335.90
|
284.00
|
247.80
|
228.90
|
206.30
|
|
Machinery/Equipment - Gross
|
151.00
|
145.00
|
165.00
|
175.00
|
192.20
|
211.20
|
223.70
|
256.90
|
289.70
|
279.60
|
|
Other Property/Plant/Equipment - Gross
|
261.00
|
269.00
|
324.00
|
339.00
|
397.90
|
505.10
|
507.80
|
67.20
|
63.40
|
58.20
|
|
Property/Plant/Equipment, Total - Gross
|
761.00
|
747.00
|
846.00
|
877.00
|
940.60
|
1,052.20
|
1,015.50
|
571.90
|
582.00
|
544.10
|
|
Accumulated Depreciation, Total
|
-483.00
|
-461.00
|
-501.00
|
-488.00
|
-473.60
|
-442.70
|
-415.00
|
-422.20
|
-437.00
|
-385.50
|
|
Property/Plant/Equipment, Total - Net
|
278.00
|
286.00
|
345.00
|
389.00
|
467.00
|
609.50
|
600.50
|
149.70
|
145.00
|
158.60
|
|
Goodwill - Gross
|
4,444.00
|
4,391.00
|
3,802.00
|
3,774.00
|
3,753.00
|
2,855.70
|
2,600.00
|
0.00
|
1,710.30
|
1,747.00
|
|
Accumulated Goodwill Amortization
|
-149.00
|
-149.00
|
-149.00
|
-149.00
|
-149.20
|
-149.20
|
-155.00
|
0.00
|
-90.10
|
-185.90
|
|
Goodwill, Net
|
4,295.00
|
4,242.00
|
3,653.00
|
3,625.00
|
3,603.80
|
2,706.50
|
2,445.00
|
2,450.80
|
1,620.20
|
1,561.10
|
|
Intangibles - Gross
|
2,069.00
|
2,018.00
|
1,721.00
|
1,633.00
|
1,629.70
|
1,335.80
|
1,250.20
|
1,308.90
|
978.10
|
1,005.20
|
|
Accumulated Intangible Amortization
|
-1,602.00
|
-1,444.00
|
-1,315.00
|
-1,226.00
|
-1,135.90
|
-1,047.90
|
-972.20
|
-922.50
|
-895.80
|
-862.00
|
|
Intangibles, Net
|
467.00
|
574.00
|
406.00
|
407.00
|
493.80
|
287.90
|
278.00
|
386.40
|
82.30
|
143.20
|
|
LT Investments - Other
|
376.00
|
267.00
|
234.00
|
102.00
|
45.40
|
0.00
|
0.00
|
0.00
|
190.80
|
306.20
|
|
Long Term Investments
|
376.00
|
267.00
|
234.00
|
102.00
|
45.40
|
0.00
|
0.00
|
0.00
|
190.80
|
306.20
|
|
Deferred Income Tax - Long Term Asset
|
842.00
|
1,205.00
|
1,093.00
|
1,014.00
|
740.70
|
763.10
|
56.40
|
65.30
|
81.70
|
63.90
|
|
Other Long Term Assets
|
1,267.00
|
777.00
|
602.00
|
560.00
|
492.30
|
213.60
|
140.10
|
57.00
|
115.70
|
104.50
|
|
Other Long Term Assets, Total
|
2,109.00
|
1,982.00
|
1,695.00
|
1,574.00
|
1,233.00
|
976.70
|
196.50
|
122.30
|
197.40
|
168.40
|
|
Total Assets
|
12,467.00
|
10,833.00
|
9,912.00
|
9,438.00
|
8,606.80
|
7,279.80
|
6,179.30
|
4,729.20
|
4,113.60
|
4,798.10
|
|
Accounts Payable
|
422.00
|
242.00
|
100.00
|
102.00
|
120.80
|
122.50
|
83.70
|
101.60
|
94.70
|
93.50
|
|
Accrued Expenses
|
926.00
|
760.00
|
715.00
|
662.00
|
645.90
|
588.70
|
483.80
|
415.70
|
422.30
|
362.60
|
|
Notes Payable/Short Term Debt
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Current Portion of Long Term Debt/Capital Leases
|
0.00
|
300.00
|
0.00
|
0.00
|
349.70
|
0.00
|
449.70
|
0.00
|
0.00
|
398.70
|
|
Customer Advances
|
4,406.00
|
3,787.00
|
3,500.00
|
3,203.00
|
2,863.30
|
2,500.90
|
2,176.10
|
1,763.30
|
1,551.60
|
1,270.10
|
|
Income Taxes Payable
|
54.00
|
62.00
|
36.00
|
33.00
|
29.70
|
42.60
|
21.20
|
13.20
|
28.00
|
50.00
|
|
Other Current Liabilities
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
4.70
|
7.40
|
26.60
|
10.50
|
|
Other Current liabilities, Total
|
4,460.00
|
3,849.00
|
3,536.00
|
3,236.00
|
2,893.00
|
2,543.50
|
2,202.00
|
1,783.90
|
1,606.20
|
1,330.60
|
|
Total Current Liabilities
|
5,808.00
|
5,151.00
|
4,351.00
|
4,000.00
|
4,009.40
|
3,254.70
|
3,219.20
|
2,301.20
|
2,123.20
|
2,185.40
|
|
Long Term Debt
|
2,483.00
|
1,987.00
|
2,284.00
|
2,281.00
|
2,277.90
|
1,637.20
|
1,635.10
|
2,087.70
|
1,586.00
|
1,092.00
|
|
Total Long Term Debt
|
2,483.00
|
1,987.00
|
2,284.00
|
2,281.00
|
2,277.90
|
1,637.20
|
1,635.10
|
2,087.70
|
1,586.00
|
1,092.00
|
|
Total Debt
|
2,483.00
|
2,287.00
|
2,284.00
|
2,281.00
|
2,627.60
|
1,637.20
|
2,084.80
|
2,087.70
|
1,586.00
|
1,490.70
|
|
Deferred Income Tax - Long Term Liability
|
40.00
|
32.00
|
25.00
|
32.00
|
29.40
|
11.40
|
82.50
|
79.80
|
66.60
|
91.50
|
|
Deferred Income Tax
|
40.00
|
32.00
|
25.00
|
32.00
|
29.40
|
11.40
|
82.50
|
79.80
|
66.60
|
91.50
|
|
Other Long Term Liabilities
|
1,091.00
|
1,042.00
|
1,397.00
|
1,980.00
|
1,441.00
|
1,411.00
|
1,381.60
|
471.40
|
593.80
|
695.60
|
|
Other Liabilities, Total
|
1,091.00
|
1,042.00
|
1,397.00
|
1,980.00
|
1,441.00
|
1,411.00
|
1,381.60
|
471.40
|
593.80
|
695.60
|
|
Total Liabilities
|
9,422.00
|
8,212.00
|
8,057.00
|
8,293.00
|
7,757.70
|
6,314.30
|
6,318.40
|
4,940.10
|
4,369.60
|
4,064.50
|
|
Convertible Preferred Stock – Non-Redeemable
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Preferred Stock - Non Redeemable, Net
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Common Stock
|
4,709.00
|
4,239.00
|
3,802.00
|
3,325.00
|
2,923.10
|
2,578.90
|
2,317.00
|
2,071.50
|
1,952.70
|
1,876.30
|
|
Common Stock, Total
|
4,709.00
|
4,239.00
|
3,802.00
|
3,325.00
|
2,923.10
|
2,578.90
|
2,317.00
|
2,071.50
|
1,952.70
|
1,876.30
|
|
Retained Earnings (Accumulated Deficit)
|
-1,432.00
|
-1,333.00
|
-1,713.00
|
-1,995.00
|
-1,950.00
|
-1,487.50
|
-2,295.80
|
-2,147.40
|
-2,084.90
|
-964.20
|
|
Unrealized Gain (Loss)
|
22.00
|
20.00
|
20.00
|
18.00
|
18.20
|
6.40
|
4.70
|
3.30
|
1.30
|
1.50
|
|
Cumulative Translation Adjustment
|
-210.00
|
-304.00
|
-253.00
|
-248.00
|
-149.80
|
-86.90
|
-150.60
|
-137.00
|
-79.20
|
-160.80
|
|
Minimum Pension Liability Adjustment
|
-27.00
|
-25.00
|
-24.00
|
-19.00
|
-16.60
|
-21.30
|
-22.80
|
-16.30
|
-29.30
|
-33.80
|
|
Other Comprehensive Income
|
-17.00
|
24.00
|
23.00
|
64.00
|
24.20
|
-24.10
|
8.40
|
15.00
|
-16.60
|
14.60
|
|
Other Equity, Total
|
-254.00
|
-305.00
|
-254.00
|
-203.00
|
-142.20
|
-132.30
|
-165.00
|
-138.30
|
-125.10
|
-180.00
|
|
Total Equity
|
3,045.00
|
2,621.00
|
1,855.00
|
1,145.00
|
849.10
|
965.50
|
-139.10
|
-210.90
|
-256.00
|
733.60
|
|
Total Liabilities & Shareholders' Equity
|
12,467.00
|
10,833.00
|
9,912.00
|
9,438.00
|
8,606.80
|
7,279.80
|
6,179.30
|
4,729.20
|
4,113.60
|
4,798.10
|
|
Shares Outstanding – Common Stock Primary Issue
|
212.00
|
214.00
|
214.00
|
215.00
|
218.20
|
219.60
|
219.40
|
219.40
|
218.30
|
220.30
|
|
Total Common Shares Outstanding
|
212.00
|
214.00
|
214.00
|
215.00
|
218.20
|
219.60
|
219.40
|
219.40
|
218.30
|
220.30
|
|
Treasury Shares – Common Primary Issue
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Employees
|
14,300.00
|
14,100.00
|
14,100.00
|
13,700.00
|
12,600.00
|
11,500.00
|
10,100.00
|
9,600.00
|
8,800.00
|
9,000.00
|
|
Number of Common Shareholders
|
244.00
|
262.00
|
286.00
|
312.00
|
316.00
|
331.00
|
352.00
|
376.00
|
0.00
|
430.00
|
|
Accumulated Goodwill Amortization
|
149.00
|
149.00
|
149.00
|
149.00
|
149.20
|
149.20
|
155.00
|
0.00
|
90.10
|
185.90
|
|
Accumulated Intangible Amortization
|
1,602.00
|
1,444.00
|
1,315.00
|
1,226.00
|
1,135.90
|
1,047.90
|
972.20
|
922.50
|
895.80
|
862.00
|
|
Deferred Revenue - Current
|
4,406.00
|
3,787.00
|
3,500.00
|
3,203.00
|
2,863.30
|
2,500.90
|
2,176.10
|
1,763.30
|
1,551.60
|
1,270.10
|
|
Deferred Revenue - Long Term
|
287.00
|
341.00
|
764.00
|
1,377.00
|
926.50
|
859.30
|
831.00
|
328.10
|
403.50
|
517.90
|
|
Total Current Assets less Inventory
|
4,942.00
|
3,482.00
|
3,579.00
|
3,341.00
|
2,763.80
|
2,699.20
|
2,659.30
|
1,620.00
|
1,877.90
|
2,460.60
|
|
Quick Ratio
|
0.85
|
0.68
|
0.82
|
0.84
|
0.69
|
0.83
|
0.83
|
0.70
|
0.88
|
1.13
|
|
Current Ratio
|
0.85
|
0.68
|
0.82
|
0.84
|
0.69
|
0.83
|
0.83
|
0.70
|
0.88
|
1.13
|
|
Net Debt
|
-114.00
|
401.00
|
38.00
|
209.00
|
863.50
|
-220.00
|
241.10
|
1,134.10
|
262.80
|
-409.20
|
|
Tangible Book Value
|
-1,717.00
|
-2,195.00
|
-2,204.00
|
-2,887.00
|
-3,248.50
|
-2,028.90
|
-2,862.10
|
-3,048.10
|
-1,958.50
|
-970.70
|
|
Tangible Book Value per Share
|
-8.10
|
-10.26
|
-10.30
|
-13.43
|
-14.89
|
-9.24
|
-13.05
|
-13.89
|
-8.97
|
-4.41
|
|
Total Long Term Debt, Supplemental
|
2,500.00
|
2,300.00
|
2,300.00
|
2,300.00
|
2,650.00
|
1,650.00
|
2,483.10
|
2,432.10
|
1,955.60
|
1,738.30
|
|
Long Term Debt Maturing within 1 Year
|
0.00
|
300.00
|
0.00
|
0.00
|
350.00
|
0.00
|
512.70
|
75.30
|
57.30
|
446.70
|
|
Long Term Debt Maturing in Year 2
|
500.00
|
0.00
|
300.00
|
0.00
|
0.00
|
350.00
|
231.75
|
528.75
|
277.85
|
39.80
|
|
Long Term Debt Maturing in Year 3
|
0.00
|
500.00
|
0.00
|
300.00
|
0.00
|
0.00
|
231.75
|
528.75
|
277.85
|
39.80
|
|
Long Term Debt Maturing in Year 4
|
500.00
|
0.00
|
500.00
|
0.00
|
300.00
|
0.00
|
44.90
|
211.15
|
217.45
|
253.35
|
|
Long Term Debt Maturing in Year 5
|
0.00
|
500.00
|
0.00
|
500.00
|
0.00
|
300.00
|
44.90
|
211.15
|
217.45
|
253.35
|
|
Long Term Debt Maturing in 2-3 Years
|
500.00
|
500.00
|
300.00
|
300.00
|
0.00
|
350.00
|
463.50
|
1,057.50
|
555.70
|
79.60
|
|
Long Term Debt Maturing in 4-5 Years
|
500.00
|
500.00
|
500.00
|
500.00
|
300.00
|
300.00
|
89.80
|
422.30
|
434.90
|
506.70
|
|
Long Term Debt Maturing in Year 6 & Beyond
|
1,500.00
|
1,000.00
|
1,500.00
|
1,500.00
|
2,000.00
|
1,000.00
|
1,417.10
|
877.00
|
907.70
|
705.30
|
|
Total Operating Leases
|
251.00
|
272.00
|
342.00
|
385.00
|
432.40
|
467.40
|
459.80
|
410.60
|
247.80
|
215.00
|
|
Operating Lease Payments Due in Year 1
|
60.00
|
65.00
|
76.00
|
94.00
|
95.80
|
82.80
|
60.40
|
76.20
|
62.20
|
60.70
|
|
Operating Lease Payments Due in Year 2
|
61.00
|
59.00
|
77.00
|
78.00
|
87.10
|
95.00
|
90.90
|
61.70
|
46.30
|
48.40
|
|
Operating Lease Payments Due in Year 3
|
56.00
|
49.00
|
55.00
|
64.00
|
66.40
|
79.20
|
84.40
|
53.60
|
34.10
|
31.40
|
|
Operating Lease Payments Due in Year 4
|
37.00
|
41.00
|
48.00
|
43.00
|
56.00
|
59.30
|
71.30
|
50.70
|
24.70
|
21.10
|
|
Operating Lease Payments Due in Year 5
|
30.00
|
27.00
|
40.00
|
34.00
|
38.00
|
45.20
|
52.30
|
41.40
|
22.80
|
12.20
|
|
Operating Lease Payments Due in 2-3 Years
|
117.00
|
108.00
|
132.00
|
142.00
|
153.50
|
174.20
|
175.30
|
115.30
|
80.40
|
79.80
|
|
Operating Lease Payments Due in 4-5 Years
|
67.00
|
68.00
|
88.00
|
77.00
|
94.00
|
104.50
|
123.60
|
92.10
|
47.50
|
33.30
|
|
Standardized Operating Lease Payments Due in Year 6 and Beyond
|
7.00
|
31.00
|
46.00
|
72.00
|
89.10
|
105.90
|
100.50
|
127.00
|
57.70
|
41.20
|
|
Pension Obligation - Foreign
|
85.00
|
78.00
|
81.00
|
76.00
|
106.70
|
110.00
|
103.50
|
91.60
|
158.10
|
146.40
|
|
Plan Assets - Foreign
|
84.00
|
74.00
|
77.00
|
76.00
|
112.50
|
107.20
|
96.20
|
80.80
|
121.10
|
107.40
|
|
Funded Status - Foreign
|
-1.00
|
-4.00
|
-4.00
|
0.00
|
5.80
|
-2.80
|
-7.30
|
-10.80
|
-37.00
|
-39.00
|
|
Accumulated Obligation - Foreign
|
75.00
|
70.00
|
73.00
|
69.00
|
99.50
|
105.20
|
97.30
|
85.10
|
139.50
|
128.20
|
|
Total Funded Status
|
-1.00
|
-4.00
|
-4.00
|
0.00
|
5.80
|
-2.80
|
-7.30
|
-10.80
|
-37.00
|
-39.00
|
|
Discount Rate - Foreign
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
2.00
|
1.80
|
1.70
|
|
Compensation Rate - Foreign
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
2.70
|
2.60
|
2.60
|
|
Accrued Liabilities - Foreign
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
-10.80
|
-37.00
|
-39.00
|
|
Net Assets Recognized on Balance Sheet
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
-10.80
|
-37.00
|
-39.00
|
|
Total Plan Obligations
|
85.00
|
78.00
|
81.00
|
76.00
|
106.70
|
110.00
|
103.50
|
91.60
|
158.10
|
146.40
|
|
Total Plan Assets
|
84.00
|
74.00
|
77.00
|
76.00
|
112.50
|
107.20
|
96.20
|
80.80
|
121.10
|
107.40
|
|
Value of Backlog
|
5,479.00
|
4,460.00
|
3,980.00
|
5,620.00
|
4,740.00
|
4,240.70
|
0.00
|
0.00
|
0.00
|
0.00
|