Latest revision |
Your text |
Line 1,648: |
Line 1,648: |
| == References == | | == References == |
| <references /> | | <references /> |
|
| |
| == Appendix ==
| |
| Below is the income statement, balance sheet and cashflow statement, from which data for the intrinsic valuation was drawn. All values are in millions.
| |
|
| |
| ''Note: Depreciation and Amort. was calculated as EBITDA - EBIT''
| |
| {| class="wikitable"
| |
| ! colspan="9" |Income Statement
| |
| |-
| |
| !For the Fiscal Period Ending
| |
| !Reclassified
| |
| 12 months
| |
| Dec-31-2015
| |
| !Reclassified
| |
| 12 months
| |
| Dec-31-2016
| |
| !Restated
| |
| 12 months
| |
| Dec-31-2017
| |
| !Reclassified
| |
| 12 months
| |
| Dec-31-2018
| |
| !12 months
| |
| Dec-31-2019
| |
| !Reclassified
| |
| 12 months
| |
| Dec-31-2020
| |
| !12 months
| |
| Dec-31-2021
| |
| !12 months
| |
| Dec-31-2022
| |
| |-
| |
| !Currency
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Revenue
| |
| | 13,725.0
| |
| | 14,955.0
| |
| | 14,747.0
| |
| | 15,729.0
| |
| | 16,587.0
| |
| | 11,491.0
| |
| | 11,218.0
| |
| | 13,520.0
| |
| |-
| |
| !Other Revenue
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| ! Total Revenue
| |
| | 13,725.0
| |
| | 14,955.0
| |
| | 14,747.0
| |
| | 15,729.0
| |
| | 16,587.0
| |
| | 11,491.0
| |
| | 11,218.0
| |
| | 13,520.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Cost Of Goods Sold
| |
| | 10,448.0
| |
| | 11,876.0
| |
| | 12,325.0
| |
| | 14,531.0
| |
| | 15,645.0
| |
| | 10,378.0
| |
| | 9,082.0
| |
| | 10,763.0
| |
| |-
| |
| ! Gross Profit
| |
| | 3,277.0
| |
| | 3,079.0
| |
| | 2,422.0
| |
| | 1,198.0
| |
| | 942.0
| |
| | 1,113.0
| |
| | 2,136.0
| |
| | 2,757.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Selling General & Admin Exp.
| |
| | 1,038.0
| |
| | 1,765.0
| |
| | 1,117.0
| |
| | 1,572.0
| |
| | 1,105.0
| |
| | 772.0
| |
| | 893.0
| |
| | 1,079.0
| |
| |-
| |
| !R & D Exp.
| |
| | 818.0
| |
| | 923.0
| |
| | 843.0
| |
| | 768.0
| |
| | 770.0
| |
| | 723.0
| |
| | 778.0
| |
| | 891.0
| |
| |-
| |
| !Depreciation & Amort.
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Other Operating Expense/(Income)
| |
| | (10.0)
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| ! Other Operating Exp., Total
| |
| | 1,846.0
| |
| | 2,688.0
| |
| | 1,960.0
| |
| | 2,340.0
| |
| | 1,875.0
| |
| | 1,495.0
| |
| | 1,671.0
| |
| | 1,970.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| ! Operating Income
| |
| | 1,431.0
| |
| | 391.0
| |
| | 462.0
| |
| | (1,142.0)
| |
| | (933.0)
| |
| | (382.0)
| |
| | 465.0
| |
| | 787.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Interest Expense
| |
| | (71.0)
| |
| | (77.0)
| |
| | (67.0)
| |
| | (107.0)
| |
| | (168.0)
| |
| | (253.0)
| |
| | (252.0)
| |
| | (153.0)
| |
| |-
| |
| !Interest and Invest. Income
| |
| | 12.0
| |
| | 14.0
| |
| | 11.0
| |
| | 27.0
| |
| | 31.0
| |
| | 21.0
| |
| | 7.0
| |
| | 35.0
| |
| |-
| |
| ! Net Interest Exp.
| |
| | (59.0)
| |
| | (63.0)
| |
| | (56.0)
| |
| | (80.0)
| |
| | (137.0)
| |
| | (232.0)
| |
| | (245.0)
| |
| | (118.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Income/(Loss) from Affiliates
| |
| | 100.0
| |
| | 117.0
| |
| | 9.0
| |
| | 4.0
| |
| | 104.0
| |
| | 190.0
| |
| | 45.0
| |
| | 48.0
| |
| |-
| |
| !Currency Exchange Gains (Loss)
| |
| | 25.0
| |
| | (153.0)
| |
| | 208.0
| |
| | 161.0
| |
| | 101.0
| |
| | (332.0)
| |
| | 55.0
| |
| | (365.0)
| |
| |-
| |
| !Other Non-Operating Inc. (Exp.)
| |
| | (33.0)
| |
| | (44.0)
| |
| | (54.0)
| |
| | (104.0)
| |
| | (158.0)
| |
| | (163.0)
| |
| | (132.0)
| |
| | (166.0)
| |
| |-
| |
| ! EBT Excl. Unusual Items
| |
| | 1,464.0
| |
| | 248.0
| |
| | 569.0
| |
| | (1,161.0)
| |
| | (1,023.0)
| |
| | (919.0)
| |
| | 188.0
| |
| | 186.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Restructuring Charges
| |
| | -
| |
| | (129.0)
| |
| | (104.0)
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Impairment of Goodwill
| |
| | -
| |
| | -
| |
| | 785.0
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Gain (Loss) On Sale Of Assets
| |
| | 2.0
| |
| | (3.0)
| |
| | -
| |
| | 358.0
| |
| | 139.0
| |
| | (14.0)
| |
| | 56.0
| |
| | 81.0
| |
| |-
| |
| !Asset Writedown
| |
| | -
| |
| | (2.0)
| |
| | -
| |
| | -
| |
| | -
| |
| | (481.0)
| |
| | -
| |
| | -
| |
| |-
| |
| !Other Unusual Items
| |
| | (1,306.0)
| |
| | (4,750.0)
| |
| | 2,648.0
| |
| | (2,144.0)
| |
| | (7.0)
| |
| | (1,385.0)
| |
| | (538.0)
| |
| | (1,769.0)
| |
| |-
| |
| ! EBT Incl. Unusual Items
| |
| | 160.0
| |
| | (4,636.0)
| |
| | 3,898.0
| |
| | (2,947.0)
| |
| | (891.0)
| |
| | (2,799.0)
| |
| | (294.0)
| |
| | (1,502.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Income Tax Expense
| |
| | 76.0
| |
| | (604.0)
| |
| | 515.0
| |
| | (554.0)
| |
| | 420.0
| |
| | 302.0
| |
| | (418.0)
| |
| | (308.0)
| |
| |-
| |
| ! Earnings from Cont. Ops.
| |
| | 84.0
| |
| | (4,032.0)
| |
| | 3,383.0
| |
| | (2,393.0)
| |
| | (1,311.0)
| |
| | (3,101.0)
| |
| | 124.0
| |
| | (1,194.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Earnings of Discontinued Ops.
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | (68.0)
| |
| | (3.0)
| |
| | (80.0)
| |
| |-
| |
| !Extraord. Item & Account. Change
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| ! Net Income to Company
| |
| | 84.0
| |
| | (4,032.0)
| |
| | 3,383.0
| |
| | (2,393.0)
| |
| | (1,311.0)
| |
| | (3,169.0)
| |
| | 121.0
| |
| | (1,274.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Minority Int. in Earnings
| |
| | (1.0)
| |
| | -
| |
| | (1.0)
| |
| | (8.0)
| |
| | (4.0)
| |
| | (1.0)
| |
| | (1.0)
| |
| | 5.0
| |
| |-
| |
| ! Net Income
| |
| | 83.0
| |
| | (4,032.0)
| |
| | 3,382.0
| |
| | (2,401.0)
| |
| | (1,315.0)
| |
| | (3,170.0)
| |
| | 120.0
| |
| | (1,269.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Pref. Dividends and Other Adj.
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| ! NI to Common Incl Extra Items
| |
| | 83.0
| |
| | (4,032.0)
| |
| | 3,382.0
| |
| | (2,401.0)
| |
| | (1,315.0)
| |
| | (3,170.0)
| |
| | 120.0
| |
| | (1,269.0)
| |
| |-
| |
| ! NI to Common Excl. Extra Items
| |
| | 83.0
| |
| | (4,032.0)
| |
| | 3,382.0
| |
| | (2,401.0)
| |
| | (1,315.0)
| |
| | (3,102.0)
| |
| | 123.0
| |
| | (1,189.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Per Share Items
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Basic EPS
| |
| | 0.05
| |
| | (2.2)
| |
| | 1.84
| |
| | (1.29)
| |
| | (0.69)
| |
| | (0.53)
| |
| | 0.01
| |
| | (0.15)
| |
| |-
| |
| !Basic EPS Excl. Extra Items
| |
| | 0.05
| |
| | (2.2)
| |
| | 1.84
| |
| | (1.29)
| |
| | (0.69)
| |
| | (0.52)
| |
| | 0.01
| |
| | (0.14)
| |
| |-
| |
| !Weighted Avg. Basic Shares Out.
| |
| | 1,839.0
| |
| | 1,832.0
| |
| | 1,834.0
| |
| | 1,859.0
| |
| | 1,903.9
| |
| | 5,987.0
| |
| | 8,332.0
| |
| | 8,349.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Diluted EPS
| |
| | 0.04
| |
| | (2.2)
| |
| | 1.84
| |
| | (1.29)
| |
| | (0.69)
| |
| | (0.53)
| |
| | 0.01
| |
| | (0.15)
| |
| |-
| |
| !Diluted EPS Excl. Extra Items
| |
| | 0.04
| |
| | (2.2)
| |
| | 1.84
| |
| | (1.29)
| |
| | (0.69)
| |
| | (0.52)
| |
| | 0.01
| |
| | (0.14)
| |
| |-
| |
| !Weighted Avg. Diluted Shares Out.
| |
| | 1,851.0
| |
| | 1,832.0
| |
| | 1,840.0
| |
| | 1,859.0
| |
| | 1,903.9
| |
| | 5,987.0
| |
| | 8,352.0
| |
| | 8,349.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Normalized Basic EPS
| |
| | 0.5
| |
| | 0.08
| |
| | 0.19
| |
| | (0.39)
| |
| | (0.34)
| |
| | (0.1)
| |
| | 0.01
| |
| | 0.01
| |
| |-
| |
| !Normalized Diluted EPS
| |
| | 0.49
| |
| | 0.08
| |
| | 0.19
| |
| | (0.39)
| |
| | (0.34)
| |
| | (0.1)
| |
| | 0.01
| |
| | 0.01
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Dividends per Share
| |
| | 0.16
| |
| | 0.12
| |
| | 0.12
| |
| | 0.12
| |
| | 0.05
| |
| |NA
| |
| |NA
| |
| |NA
| |
| |-
| |
| !Payout Ratio %
| |
| |507.2%
| |
| |NM
| |
| |6.3%
| |
| |NM
| |
| |NM
| |
| |NM
| |
| |2.5%
| |
| |NM
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Shares per Depository Receipt
| |
| | 1.0
| |
| | 1.0
| |
| | 1.0
| |
| | 1.0
| |
| | 1.0
| |
| | 1.0
| |
| | 1.0
| |
| | 1.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Supplemental Items
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !EBITDA
| |
| | 1,943.0
| |
| | 929.0
| |
| | 986.0
| |
| | (499.0)
| |
| | (344.0)
| |
| | 222.0
| |
| | 996.0
| |
| | 1,285.0
| |
| |-
| |
| !EBITA
| |
| | 1,570.0
| |
| | 505.0
| |
| | 542.0
| |
| | (1,013.0)
| |
| | (835.0)
| |
| | (267.0)
| |
| | 553.0
| |
| | 855.0
| |
| |-
| |
| !EBIT
| |
| | 1,431.0
| |
| | 391.0
| |
| | 462.0
| |
| | (1,142.0)
| |
| | (933.0)
| |
| | (382.0)
| |
| | 465.0
| |
| | 787.0
| |
| |-
| |
| !EBITDAR
| |
| | 2,164.0
| |
| | 1,118.0
| |
| | 1,227.0
| |
| |NA
| |
| | (320.0)
| |
| | 241.0
| |
| | 1,014.0
| |
| | 1,315.0
| |
| |-
| |
| !Effective Tax Rate %
| |
| |47.5%
| |
| |NM
| |
| |13.2%
| |
| |NM
| |
| |NM
| |
| |NM
| |
| |NM
| |
| |NM
| |
| |-
| |
| !Current Domestic Taxes
| |
| | 15.0
| |
| | 4.0
| |
| | 33.0
| |
| | 0
| |
| | 11.0
| |
| | 12.0
| |
| | 19.0
| |
| | 13.0
| |
| |-
| |
| !Current Foreign Taxes
| |
| | 134.0
| |
| | 191.0
| |
| | 234.0
| |
| | 182.0
| |
| | 225.0
| |
| | 135.0
| |
| | 163.0
| |
| | 151.0
| |
| |-
| |
| !Total Current Taxes
| |
| | 149.0
| |
| | 195.0
| |
| | 267.0
| |
| | 182.0
| |
| | 236.0
| |
| | 147.0
| |
| | 182.0
| |
| | 164.0
| |
| |-
| |
| !Deferred Domestic Taxes
| |
| | (45.0)
| |
| | (779.0)
| |
| | 201.0
| |
| | (608.0)
| |
| | 223.0
| |
| | 440.0
| |
| | (515.0)
| |
| | (423.0)
| |
| |-
| |
| !Deferred Foreign Taxes
| |
| | (28.0)
| |
| | (20.0)
| |
| | 47.0
| |
| | (128.0)
| |
| | (39.0)
| |
| | (285.0)
| |
| | (85.0)
| |
| | (49.0)
| |
| |-
| |
| !Total Deferred Taxes
| |
| | (73.0)
| |
| | (799.0)
| |
| | 248.0
| |
| | (736.0)
| |
| | 184.0
| |
| | 155.0
| |
| | (600.0)
| |
| | (472.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Normalized Net Income
| |
| | 914.0
| |
| | 155.0
| |
| | 354.6
| |
| | (733.6)
| |
| | (643.4)
| |
| | (575.4)
| |
| | 116.5
| |
| | 121.3
| |
| |-
| |
| !Interest on Long Term Debt
| |
| |NA
| |
| |NA
| |
| |NA
| |
| |NA
| |
| | 88.0
| |
| | 74.0
| |
| | 63.0
| |
| | 68.0
| |
| |-
| |
| !Non-Cash Pension Expense
| |
| | 181.0
| |
| | 507.0
| |
| | 239.0
| |
| | 329.0
| |
| | 199.0
| |
| | (67.0)
| |
| | 26.0
| |
| | 29.0
| |
| |-
| |
| !Filing Date
| |
| |Mar-09-2017
| |
| |Mar-27-2018
| |
| |Mar-25-2019
| |
| |Mar-26-2020
| |
| |Mar-11-2021
| |
| |Mar-01-2022
| |
| |Mar-02-2023
| |
| |Mar-02-2023
| |
| |-
| |
| !Restatement Type
| |
| |RC
| |
| |RC
| |
| |RS
| |
| |RC
| |
| |NC
| |
| |RD
| |
| |NC
| |
| |O
| |
| |-
| |
| !Calculation Type
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Supplemental Operating Expense Items
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !R&D Exp.
| |
| | 818.0
| |
| | 918.0
| |
| | 843.0
| |
| | 768.0
| |
| | 1,111.0
| |
| | 1,557.0
| |
| | 1,144.0
| |
| | 1,250.0
| |
| |-
| |
| !Net Rental Exp.
| |
| | 221.0
| |
| | 189.0
| |
| | 241.0
| |
| |NA
| |
| | 24.0
| |
| | 19.0
| |
| | 18.0
| |
| | 30.0
| |
| |-
| |
| !Imputed Oper. Lease Interest Exp.
| |
| | 44.0
| |
| | 34.3
| |
| | 37.4
| |
| | -
| |
| | 6.2
| |
| | 5.8
| |
| | 4.7
| |
| | 5.3
| |
| |-
| |
| !Imputed Oper. Lease Depreciation
| |
| | 177.0
| |
| | 154.7
| |
| | 203.6
| |
| | -
| |
| | 17.8
| |
| | 13.2
| |
| | 13.3
| |
| | 24.7
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Stock-Based Comp., Unallocated
| |
| | 5.0
| |
| | 35.0
| |
| | 34.0
| |
| | 35.0
| |
| | 30.0
| |
| | 25.0
| |
| | 28.0
| |
| | 47.0
| |
| |-
| |
| ! Stock-Based Comp., Total
| |
| | 5.0
| |
| | 35.0
| |
| | 34.0
| |
| | 35.0
| |
| | 30.0
| |
| | 25.0
| |
| | 28.0
| |
| | 47.0
| |
| |}
| |
| {| class="wikitable"
| |
| ! colspan="9" |Balance Sheet
| |
| |-
| |
| !Balance Sheet as of:
| |
| !Dec-31-2015
| |
| !Dec-31-2016
| |
| !Restated
| |
| Dec-31-2017
| |
| !Dec-31-2018
| |
| !Dec-31-2019
| |
| !Dec-31-2020
| |
| !Reclassified
| |
| Dec-31-2021
| |
| !Dec-31-2022
| |
| |-
| |
| !Currency
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| |-
| |
| !ASSETS
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Cash And Equivalents
| |
| | 3,176.0
| |
| | 2,771.0
| |
| | 2,953.0
| |
| | 4,974.0
| |
| | 4,443.0
| |
| | 3,452.0
| |
| | 2,621.0
| |
| | 2,607.0
| |
| |-
| |
| !Short Term Investments
| |
| | 2.0
| |
| | 3.0
| |
| | 3.0
| |
| | 6.0
| |
| | 6.0
| |
| | -
| |
| | 8.0
| |
| | 11.0
| |
| |-
| |
| !Trading Asset Securities
| |
| | -
| |
| | -
| |
| | -
| |
| | 4.0
| |
| | 49.0
| |
| | 42.0
| |
| | -
| |
| | 2.0
| |
| |-
| |
| ! Total Cash & ST Investments
| |
| | 3,178.0
| |
| | 2,774.0
| |
| | 2,956.0
| |
| | 4,984.0
| |
| | 4,498.0
| |
| | 3,494.0
| |
| | 2,629.0
| |
| | 2,620.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Accounts Receivable
| |
| | 4,791.0
| |
| | 5,459.0
| |
| | 4,654.0
| |
| | 4,737.0
| |
| | 4,525.0
| |
| | 3,989.0
| |
| | 3,666.0
| |
| | 3,900.0
| |
| |-
| |
| !Other Receivables
| |
| | 1,281.0
| |
| | 1,332.0
| |
| | 1,402.0
| |
| | 1,626.0
| |
| | 2,025.0
| |
| | 2,194.0
| |
| | 2,276.0
| |
| | 2,786.0
| |
| |-
| |
| ! Total Receivables
| |
| | 6,072.0
| |
| | 6,791.0
| |
| | 6,056.0
| |
| | 6,363.0
| |
| | 6,550.0
| |
| | 6,183.0
| |
| | 5,942.0
| |
| | 6,686.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Inventory
| |
| | 2,637.0
| |
| | 3,086.0
| |
| | 3,803.0
| |
| | 4,287.0
| |
| | 4,320.0
| |
| | 3,690.0
| |
| | 3,666.0
| |
| | 4,708.0
| |
| |-
| |
| !Prepaid Exp.
| |
| | 195.0
| |
| | 197.0
| |
| | 208.0
| |
| | 376.0
| |
| | 604.0
| |
| | 837.0
| |
| | 950.0
| |
| | 1,779.0
| |
| |-
| |
| !Other Current Assets
| |
| | 34.0
| |
| | 10.0
| |
| | 94.0
| |
| | 810.0
| |
| | 100.0
| |
| | 415.0
| |
| | 2,128.0
| |
| | 218.0
| |
| |-
| |
| ! Total Current Assets
| |
| | 12,116.0
| |
| | 12,858.0
| |
| | 13,117.0
| |
| | 16,820.0
| |
| | 16,072.0
| |
| | 14,619.0
| |
| | 15,315.0
| |
| | 16,011.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Gross Property, Plant & Equipment
| |
| | 6,315.0
| |
| | 7,520.0
| |
| | 8,369.0
| |
| | 8,894.0
| |
| | 11,182.0
| |
| | 11,334.0
| |
| | 10,573.0
| |
| | 11,047.0
| |
| |-
| |
| !Accumulated Depreciation
| |
| | (2,825.0)
| |
| | (3,406.0)
| |
| | (3,711.0)
| |
| | (3,965.0)
| |
| | (4,370.0)
| |
| | (5,414.0)
| |
| | (5,453.0)
| |
| | (6,050.0)
| |
| |-
| |
| ! Net Property, Plant & Equipment
| |
| | 3,490.0
| |
| | 4,114.0
| |
| | 4,658.0
| |
| | 4,929.0
| |
| | 6,812.0
| |
| | 5,920.0
| |
| | 5,120.0
| |
| | 4,997.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Long-term Investments
| |
| | 689.0
| |
| | 1,246.0
| |
| | 633.0
| |
| | 726.0
| |
| | 619.0
| |
| | 671.0
| |
| | 616.0
| |
| | 894.0
| |
| |-
| |
| !Goodwill
| |
| | 1,503.0
| |
| | 1,537.0
| |
| | 1,545.0
| |
| | 1,045.0
| |
| | 994.0
| |
| | 1,074.0
| |
| | 1,026.0
| |
| | 1,099.0
| |
| |-
| |
| !Other Intangibles
| |
| | 1,331.0
| |
| | 1,602.0
| |
| | 2,028.0
| |
| | 1,903.0
| |
| | 1,785.0
| |
| | 1,776.0
| |
| | 874.0
| |
| | 819.0
| |
| |-
| |
| !Deferred Tax Assets, LT
| |
| | 318.0
| |
| | 876.0
| |
| | 1,451.0
| |
| | 2,092.0
| |
| | 1,887.0
| |
| | 1,826.0
| |
| | 2,249.0
| |
| | 2,731.0
| |
| |-
| |
| !Deferred Charges, LT
| |
| | 1,811.0
| |
| | 1,941.0
| |
| | 1,992.0
| |
| | 2,347.0
| |
| | 2,663.0
| |
| | 2,295.0
| |
| | 2,141.0
| |
| | 2,180.0
| |
| |-
| |
| !Other Long-Term Assets
| |
| | 1,066.0
| |
| | 1,364.0
| |
| | 2,503.0
| |
| | 1,995.0
| |
| | 1,434.0
| |
| | 1,336.0
| |
| | 1,333.0
| |
| | 719.0
| |
| |-
| |
| !Total Assets
| |
| | 22,324.0
| |
| | 25,538.0
| |
| | 27,927.0
| |
| | 31,857.0
| |
| | 32,266.0
| |
| | 29,517.0
| |
| | 28,674.0
| |
| | 29,450.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !LIABILITIES
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Accounts Payable
| |
| | 1,397.0
| |
| | 2,249.0
| |
| | 2,057.0
| |
| | 3,155.0
| |
| | 2,822.0
| |
| | 2,001.0
| |
| | 1,758.0
| |
| | 2,302.0
| |
| |-
| |
| !Accrued Exp.
| |
| | 2,054.0
| |
| | 2,219.0
| |
| | 1,578.0
| |
| | 1,798.0
| |
| | 1,840.0
| |
| | 1,449.0
| |
| | 1,401.0
| |
| | 1,565.0
| |
| |-
| |
| !Short-term Borrowings
| |
| | -
| |
| | -
| |
| | 20.0
| |
| | 22.0
| |
| | 8.0
| |
| | 307.0
| |
| | 7.0
| |
| | 2.0
| |
| |-
| |
| !Curr. Port. of LT Debt
| |
| | 446.0
| |
| | 197.0
| |
| | 67.0
| |
| | 831.0
| |
| | 458.0
| |
| | 745.0
| |
| | 27.0
| |
| | 27.0
| |
| |-
| |
| !Curr. Port. of Leases
| |
| | 2.0
| |
| | 3.0
| |
| | 23.0
| |
| | 34.0
| |
| | 340.0
| |
| | 259.0
| |
| | 270.0
| |
| | 355.0
| |
| |-
| |
| !Curr. Income Taxes Payable
| |
| | 164.0
| |
| | 211.0
| |
| | 209.0
| |
| | 138.0
| |
| | 172.0
| |
| | 154.0
| |
| | 101.0
| |
| | 104.0
| |
| |-
| |
| !Unearned Revenue, Current
| |
| | 1,491.0
| |
| | 1,246.0
| |
| | 4,124.0
| |
| | 3,808.0
| |
| | 4,240.0
| |
| | 4,203.0
| |
| | 3,627.0
| |
| | 4,846.0
| |
| |-
| |
| !Other Current Liabilities
| |
| | 2,619.0
| |
| | 3,409.0
| |
| | 4,353.0
| |
| | 5,441.0
| |
| | 5,111.0
| |
| | 4,810.0
| |
| | 3,968.0
| |
| | 4,717.0
| |
| |-
| |
| ! Total Current Liabilities
| |
| | 8,173.0
| |
| | 9,534.0
| |
| | 12,431.0
| |
| | 15,227.0
| |
| | 14,991.0
| |
| | 13,928.0
| |
| | 11,159.0
| |
| | 13,918.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Long-Term Debt
| |
| | 2,900.0
| |
| | 3,127.0
| |
| | 3,297.0
| |
| | 3,613.0
| |
| | 2,905.0
| |
| | 4,387.0
| |
| | 6,105.0
| |
| | 4,203.0
| |
| |-
| |
| !Long-Term Leases
| |
| | 50.0
| |
| | 64.0
| |
| | 114.0
| |
| | 195.0
| |
| | 2,014.0
| |
| | 1,784.0
| |
| | 1,474.0
| |
| | 1,492.0
| |
| |-
| |
| !Unearned Revenue, Non-Current
| |
| | 516.0
| |
| | 1,024.0
| |
| | 3,689.0
| |
| | 5,421.0
| |
| | 6,683.0
| |
| | 6,311.0
| |
| | 6,749.0
| |
| | 7,378.0
| |
| |-
| |
| !Pension & Other Post-Retire. Benefits
| |
| | 1,140.0
| |
| | 1,375.0
| |
| | 1,387.0
| |
| | 1,303.0
| |
| | 1,378.0
| |
| | 1,580.0
| |
| | 1,373.0
| |
| | 1,033.0
| |
| |-
| |
| !Def. Tax Liability, Non-Curr.
| |
| | 839.0
| |
| | 776.0
| |
| | 1,071.0
| |
| | 962.0
| |
| | 618.0
| |
| | 494.0
| |
| | 451.0
| |
| | 286.0
| |
| |-
| |
| !Other Non-Current Liabilities
| |
| | 3,690.0
| |
| | 7,774.0
| |
| | 5,005.0
| |
| | 6,188.0
| |
| | 7,031.0
| |
| | 5,908.0
| |
| | 5,999.0
| |
| | 7,156.0
| |
| |-
| |
| !Total Liabilities
| |
| | 17,308.0
| |
| | 23,674.0
| |
| | 26,994.0
| |
| | 32,909.0
| |
| | 35,620.0
| |
| | 34,392.0
| |
| | 33,310.0
| |
| | 35,466.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Common Stock
| |
| | 367.0
| |
| | 367.0
| |
| | 368.0
| |
| | 379.0
| |
| | 386.0
| |
| | 1,674.0
| |
| | 1,674.0
| |
| | 1,674.0
| |
| |-
| |
| !Additional Paid In Capital
| |
| | 180.0
| |
| | 181.0
| |
| | 195.0
| |
| | 268.0
| |
| | 319.0
| |
| | 1,012.0
| |
| | 1,012.0
| |
| | 1,012.0
| |
| |-
| |
| !Retained Earnings
| |
| | 4,405.0
| |
| | 389.0
| |
| | (395.0)
| |
| | (3,114.0)
| |
| | (5,299.0)
| |
| | (8,914.0)
| |
| | (8,525.0)
| |
| | (9,816.0)
| |
| |-
| |
| !Treasury Stock
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Comprehensive Inc. and Other
| |
| | 62.0
| |
| | 925.0
| |
| | 762.0
| |
| | 1,393.0
| |
| | 1,218.0
| |
| | 1,331.0
| |
| | 1,177.0
| |
| | 1,080.0
| |
| |-
| |
| ! Total Common Equity
| |
| | 5,014.0
| |
| | 1,862.0
| |
| | 930.0
| |
| | (1,074.0)
| |
| | (3,376.0)
| |
| | (4,897.0)
| |
| | (4,662.0)
| |
| | (6,050.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Minority Interest
| |
| | 2.0
| |
| | 2.0
| |
| | 3.0
| |
| | 22.0
| |
| | 22.0
| |
| | 22.0
| |
| | 26.0
| |
| | 34.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Total Equity
| |
| | 5,016.0
| |
| | 1,864.0
| |
| | 933.0
| |
| | (1,052.0)
| |
| | (3,354.0)
| |
| | (4,875.0)
| |
| | (4,636.0)
| |
| | (6,016.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Total Liabilities And Equity
| |
| | 22,324.0
| |
| | 25,538.0
| |
| | 27,927.0
| |
| | 31,857.0
| |
| | 32,266.0
| |
| | 29,517.0
| |
| | 28,674.0
| |
| | 29,450.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Supplemental Items
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Total Shares Out. on Filing Date
| |
| | 1,838.0
| |
| | 1,838.8
| |
| | 1,840.0
| |
| | 1,895.7
| |
| | 1,918.5
| |
| | 8,327.7
| |
| | 8,338.2
| |
| | 8,356.2
| |
| |-
| |
| !Total Shares Out. on Balance Sheet Date
| |
| | 1,838.0
| |
| | 1,838.8
| |
| | 1,840.0
| |
| | 1,895.7
| |
| | 1,918.5
| |
| | 8,327.7
| |
| | 8,338.2
| |
| | 8,356.2
| |
| |-
| |
| !Book Value/Share
| |
| | 2.73
| |
| | 1.01
| |
| | 0.51
| |
| | (0.57)
| |
| | (1.76)
| |
| | (0.59)
| |
| | (0.56)
| |
| | (0.72)
| |
| |-
| |
| !Tangible Book Value
| |
| | 2,180.0
| |
| | (1,277.0)
| |
| | (2,643.0)
| |
| | (4,022.0)
| |
| | (6,155.0)
| |
| | (7,747.0)
| |
| | (6,562.0)
| |
| | (7,968.0)
| |
| |-
| |
| !Tangible Book Value/Share
| |
| | 1.19
| |
| | (0.69)
| |
| | (1.44)
| |
| | (2.12)
| |
| | (3.21)
| |
| | (0.93)
| |
| | (0.79)
| |
| | (0.95)
| |
| |-
| |
| !Total Debt
| |
| | 3,398.0
| |
| | 3,391.0
| |
| | 3,521.0
| |
| | 4,695.0
| |
| | 5,725.0
| |
| | 7,482.0
| |
| | 7,883.0
| |
| | 6,079.0
| |
| |-
| |
| !Net Debt
| |
| | 220.0
| |
| | 617.0
| |
| | 565.0
| |
| | (289.0)
| |
| | 1,227.0
| |
| | 3,988.0
| |
| | 5,254.0
| |
| | 3,459.0
| |
| |-
| |
| !Debt Equiv. of Unfunded Proj. Benefit Obligation
| |
| | (349.0)
| |
| | (468.0)
| |
| | (1,198.0)
| |
| | (1,060.0)
| |
| | (212.0)
| |
| | 217.0
| |
| | (175.0)
| |
| | 87.0
| |
| |-
| |
| !Debt Equivalent Oper. Leases
| |
| | 1,768.0
| |
| | 1,512.0
| |
| | 1,928.0
| |
| |NA
| |
| | 192.0
| |
| | 152.0
| |
| | 144.0
| |
| | 240.0
| |
| |-
| |
| !Total Minority Interest
| |
| | 2.0
| |
| | 2.0
| |
| | 3.0
| |
| | 22.0
| |
| | 22.0
| |
| | 22.0
| |
| | 26.0
| |
| | 34.0
| |
| |-
| |
| !Equity Method Investments
| |
| | 576.0
| |
| | 844.0
| |
| | 375.0
| |
| | 412.0
| |
| | 402.0
| |
| | 394.0
| |
| | 404.0
| |
| | 422.0
| |
| |-
| |
| !Inventory Method
| |
| |FIFO
| |
| |FIFO
| |
| |NA
| |
| |NA
| |
| |FIFO
| |
| |FIFO
| |
| |FIFO
| |
| |FIFO
| |
| |-
| |
| !Raw Materials Inventory
| |
| | 509.0
| |
| | 529.0
| |
| | 558.0
| |
| | 553.0
| |
| | 522.0
| |
| | 417.0
| |
| | 376.0
| |
| | 479.0
| |
| |-
| |
| !Work in Progress Inventory
| |
| | 905.0
| |
| | 1,217.0
| |
| | 1,398.0
| |
| | 1,551.0
| |
| | 1,652.0
| |
| | 1,139.0
| |
| | 1,135.0
| |
| | 1,633.0
| |
| |-
| |
| !Finished Goods Inventory
| |
| | 1,173.0
| |
| | 1,312.0
| |
| | 1,818.0
| |
| | 2,168.0
| |
| | 2,119.0
| |
| | 2,111.0
| |
| | 2,146.0
| |
| | 2,593.0
| |
| |-
| |
| !Other Inventory Accounts
| |
| | 50.0
| |
| | 28.0
| |
| | 29.0
| |
| | 15.0
| |
| | 27.0
| |
| | 23.0
| |
| | 9.0
| |
| | 3.0
| |
| |-
| |
| !Land
| |
| | 1,375.0
| |
| | 1,667.0
| |
| | 1,842.0
| |
| | 1,916.0
| |
| | 2,020.0
| |
| | 1,994.0
| |
| | 1,865.0
| |
| | 1,936.0
| |
| |-
| |
| !Machinery
| |
| | 4,233.0
| |
| | 5,090.0
| |
| | 5,756.0
| |
| | 6,263.0
| |
| | 6,373.0
| |
| | 6,467.0
| |
| | 6,032.0
| |
| | 6,224.0
| |
| |-
| |
| !Construction in Progress
| |
| | 707.0
| |
| | 763.0
| |
| | 771.0
| |
| | 715.0
| |
| | 390.0
| |
| | 443.0
| |
| | 292.0
| |
| | 392.0
| |
| |-
| |
| !Full Time Employees
| |
| | 50,000
| |
| | 49,900
| |
| | 50,000
| |
| | 54,500
| |
| | 51,700
| |
| | 48,200
| |
| | 44,000
| |
| | 41,800
| |
| |-
| |
| !Order Backlog
| |
| | 76,399.0
| |
| | 80,910.0
| |
| | 55,000.0
| |
| | 63,100.0
| |
| | 60,900.0
| |
| | 52,900.0
| |
| | 50,600.0
| |
| | 60,200.0
| |
| |-
| |
| !Filing Date
| |
| |Mar-09-2017
| |
| |Mar-27-2018
| |
| |Mar-25-2019
| |
| |Mar-26-2020
| |
| |Mar-11-2021
| |
| |Mar-01-2022
| |
| |Mar-02-2023
| |
| |Mar-02-2023
| |
| |-
| |
| !Restatement Type
| |
| |NC
| |
| |NC
| |
| |RS
| |
| |NC
| |
| |NC
| |
| |NC
| |
| |RC
| |
| |O
| |
| |-
| |
| !Calculation Type
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |}
| |
| {| class="wikitable"
| |
| ! colspan="9" |Cash Flow
| |
| |-
| |
| !For the Fiscal Period Ending
| |
| !12 months
| |
| Dec-31-2015
| |
| !12 months
| |
| Dec-31-2016
| |
| !Restated
| |
| 12 months
| |
| Dec-31-2017
| |
| !12 months
| |
| Dec-31-2018
| |
| !12 months
| |
| Dec-31-2019
| |
| !Reclassified
| |
| 12 months
| |
| Dec-31-2020
| |
| !12 months
| |
| Dec-31-2021
| |
| !12 months
| |
| Dec-31-2022
| |
| |-
| |
| !Currency
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| !GBP
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Net Income
| |
| | 83.0
| |
| | (4,032.0)
| |
| | 3,382.0
| |
| | (2,401.0)
| |
| | (1,315.0)
| |
| | (3,170.0)
| |
| | 120.0
| |
| | (1,269.0)
| |
| |-
| |
| !Depreciation & Amort.
| |
| | 373.0
| |
| | 424.0
| |
| | 444.0
| |
| | 514.0
| |
| | 890.0
| |
| | 835.0
| |
| | 715.0
| |
| | 700.0
| |
| |-
| |
| !Amort. of Goodwill and Intangibles
| |
| | 139.0
| |
| | 114.0
| |
| | 80.0
| |
| | 129.0
| |
| | 98.0
| |
| | 115.0
| |
| | 88.0
| |
| | 68.0
| |
| |-
| |
| !Depreciation & Amort., Total
| |
| | 512.0
| |
| | 538.0
| |
| | 524.0
| |
| | 643.0
| |
| | 988.0
| |
| | 950.0
| |
| | 803.0
| |
| | 768.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Other Amortization
| |
| | 268.0
| |
| | 292.0
| |
| | 263.0
| |
| | 252.0
| |
| | 220.0
| |
| | 208.0
| |
| | 193.0
| |
| | 184.0
| |
| |-
| |
| !(Gain) Loss From Sale Of Assets
| |
| | 8.0
| |
| | 5.0
| |
| | 11.0
| |
| | 11.0
| |
| | (13.0)
| |
| | 37.0
| |
| | 9.0
| |
| | 18.0
| |
| |-
| |
| !(Gain) Loss On Sale Of Invest.
| |
| | 2.0
| |
| | -
| |
| | 14.0
| |
| | 6.0
| |
| | 1.0
| |
| | 24.0
| |
| | 7.0
| |
| | 75.0
| |
| |-
| |
| !Asset Writedown & Restructuring Costs
| |
| | 30.0
| |
| | 224.0
| |
| | 6.0
| |
| | 191.0
| |
| | 107.0
| |
| | 1,297.0
| |
| | 13.0
| |
| | 52.0
| |
| |-
| |
| !(Income) Loss on Equity Invest.
| |
| | (100.0)
| |
| | (117.0)
| |
| | (9.0)
| |
| | (4.0)
| |
| | (104.0)
| |
| | (191.0)
| |
| | (45.0)
| |
| | (48.0)
| |
| |-
| |
| !Stock-Based Compensation
| |
| | 5.0
| |
| | 35.0
| |
| | 34.0
| |
| | 35.0
| |
| | 30.0
| |
| | 25.0
| |
| | 28.0
| |
| | 47.0
| |
| |-
| |
| !Net Cash From Discontinued Ops.
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | (109.0)
| |
| | (43.0)
| |
| | 86.0
| |
| |-
| |
| !Other Operating Activities
| |
| | 1,060.0
| |
| | 3,722.0
| |
| | (3,126.0)
| |
| | 1,268.0
| |
| | 265.0
| |
| | 655.0
| |
| | (55.0)
| |
| | 1,984.0
| |
| |-
| |
| !Change in Acc. Receivable
| |
| | (836.0)
| |
| | 54.0
| |
| | (239.0)
| |
| | (581.0)
| |
| | 1,810.0
| |
| | (2,396.0)
| |
| | (641.0)
| |
| | 1,697.0
| |
| |-
| |
| !Change In Inventories
| |
| | 63.0
| |
| | (161.0)
| |
| | (194.0)
| |
| | (616.0)
| |
| | (43.0)
| |
| | 588.0
| |
| | (169.0)
| |
| | (887.0)
| |
| |-
| |
| !Change in Acc. Payable
| |
| | 242.0
| |
| | 234.0
| |
| | 398.0
| |
| | 1,732.0
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Change in Unearned Rev.
| |
| | -
| |
| | -
| |
| | 1,399.0
| |
| | 1,419.0
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Change in Other Net Operating Assets
| |
| | (243.0)
| |
| | 617.0
| |
| | (951.0)
| |
| | 271.0
| |
| | 351.0
| |
| | (927.0)
| |
| | (479.0)
| |
| | (857.0)
| |
| |-
| |
| ! Cash from Ops.
| |
| | 1,094.0
| |
| | 1,411.0
| |
| | 1,512.0
| |
| | 2,226.0
| |
| | 2,297.0
| |
| | (3,009.0)
| |
| | (259.0)
| |
| | 1,850.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Capital Expenditure
| |
| | (487.0)
| |
| | (585.0)
| |
| | (730.0)
| |
| | (905.0)
| |
| | (747.0)
| |
| | (585.0)
| |
| | (328.0)
| |
| | (359.0)
| |
| |-
| |
| !Sale of Property, Plant, and Equipment
| |
| | 33.0
| |
| | 8.0
| |
| | 4.0
| |
| | 43.0
| |
| | 50.0
| |
| | 23.0
| |
| | 61.0
| |
| | 48.0
| |
| |-
| |
| !Cash Acquisitions
| |
| | (5.0)
| |
| | (6.0)
| |
| | 263.0
| |
| | -
| |
| | (43.0)
| |
| | (106.0)
| |
| | -
| |
| | -
| |
| |-
| |
| !Divestitures
| |
| | 2.0
| |
| | 7.0
| |
| | -
| |
| | 573.0
| |
| | 453.0
| |
| | 23.0
| |
| | 99.0
| |
| | 1,398.0
| |
| |-
| |
| !Sale (Purchase) of Intangible assets
| |
| | (404.0)
| |
| | (623.0)
| |
| | (640.0)
| |
| | (667.0)
| |
| | (627.0)
| |
| | (347.0)
| |
| | (226.0)
| |
| | (229.0)
| |
| |-
| |
| !Invest. in Marketable & Equity Securt.
| |
| | (21.0)
| |
| | (179.0)
| |
| | (51.0)
| |
| | (19.0)
| |
| | (4.0)
| |
| | (18.0)
| |
| | (34.0)
| |
| | (32.0)
| |
| |-
| |
| !Net (Inc.) Dec. in Loans Originated/Sold
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Other Investing Activities
| |
| | (113.0)
| |
| | 15.0
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| ! Cash from Investing
| |
| | (995.0)
| |
| | (1,363.0)
| |
| | (1,154.0)
| |
| | (975.0)
| |
| | (918.0)
| |
| | (1,010.0)
| |
| | (428.0)
| |
| | 826.0
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Short Term Debt Issued
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Long-Term Debt Issued
| |
| | 1,150.0
| |
| | 93.0
| |
| | 309.0
| |
| | 1,054.0
| |
| | 22.0
| |
| | 4,774.0
| |
| | 2,005.0
| |
| | 1.0
| |
| |-
| |
| !Total Debt Issued
| |
| | 1,150.0
| |
| | 93.0
| |
| | 309.0
| |
| | 1,054.0
| |
| | 22.0
| |
| | 4,774.0
| |
| | 2,005.0
| |
| | 1.0
| |
| |-
| |
| !Short Term Debt Repaid
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Long-Term Debt Repaid
| |
| | (55.0)
| |
| | (438.0)
| |
| | (166.0)
| |
| | (60.0)
| |
| | (1,407.0)
| |
| | (3,168.0)
| |
| | (1,339.0)
| |
| | (2,242.0)
| |
| |-
| |
| !Total Debt Repaid
| |
| | (55.0)
| |
| | (438.0)
| |
| | (166.0)
| |
| | (60.0)
| |
| | (1,407.0)
| |
| | (3,168.0)
| |
| | (1,339.0)
| |
| | (2,242.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Issuance of Common Stock
| |
| | 32.0
| |
| | 1.0
| |
| | 21.0
| |
| | 1.0
| |
| | 24.0
| |
| | 1,972.0
| |
| | -
| |
| | -
| |
| |-
| |
| !Repurchase of Common Stock
| |
| | (435.0)
| |
| | (21.0)
| |
| | (24.0)
| |
| | (1.0)
| |
| | (15.0)
| |
| | (1.0)
| |
| | -
| |
| | -
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Common Dividends Paid
| |
| | (421.0)
| |
| | (301.0)
| |
| | (214.0)
| |
| | (216.0)
| |
| | (220.0)
| |
| | (91.0)
| |
| | (3.0)
| |
| | (1.0)
| |
| |-
| |
| !Total Dividends Paid
| |
| | (421.0)
| |
| | (301.0)
| |
| | (214.0)
| |
| | (216.0)
| |
| | (220.0)
| |
| | (91.0)
| |
| | (3.0)
| |
| | (1.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Special Dividend Paid
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Other Financing Activities
| |
| | (50.0)
| |
| | (73.0)
| |
| | (53.0)
| |
| | (76.0)
| |
| | (196.0)
| |
| | (462.0)
| |
| | (751.0)
| |
| | (624.0)
| |
| |-
| |
| ! Cash from Financing
| |
| | 221.0
| |
| | (739.0)
| |
| | (127.0)
| |
| | 702.0
| |
| | (1,792.0)
| |
| | 3,024.0
| |
| | (88.0)
| |
| | (2,866.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Foreign Exchange Rate Adj.
| |
| | (6.0)
| |
| | 286.0
| |
| | (69.0)
| |
| | 66.0
| |
| | (104.0)
| |
| | 56.0
| |
| | (82.0)
| |
| | 156.0
| |
| |-
| |
| ! Net Change in Cash
| |
| | 314.0
| |
| | (405.0)
| |
| | 162.0
| |
| | 2,019.0
| |
| | (517.0)
| |
| | (939.0)
| |
| | (857.0)
| |
| | (34.0)
| |
| |-
| |
| !
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Supplemental Items
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |-
| |
| !Cash Interest Paid
| |
| | 60.0
| |
| | 86.0
| |
| | 67.0
| |
| | 97.0
| |
| | 192.0
| |
| | 162.0
| |
| | 269.0
| |
| | 303.0
| |
| |-
| |
| !Cash Taxes Paid
| |
| | 160.0
| |
| | 157.0
| |
| | 180.0
| |
| | 248.0
| |
| | 175.0
| |
| | 231.0
| |
| | 185.0
| |
| | 174.0
| |
| |-
| |
| !Levered Free Cash Flow
| |
| | 255.0
| |
| | 316.3
| |
| | 2,607.9
| |
| | (1,078.6)
| |
| | (717.1)
| |
| | (1,264.9)
| |
| | (2,719.9)
| |
| | 2,781.3
| |
| |-
| |
| !Unlevered Free Cash Flow
| |
| | 299.4
| |
| | 364.4
| |
| | 2,649.8
| |
| | (1,011.8)
| |
| | (612.1)
| |
| | (1,106.8)
| |
| | (2,562.4)
| |
| | 2,876.9
| |
| |-
| |
| !Change in Net Working Capital
| |
| | 489.0
| |
| | (463.0)
| |
| | (2,910.0)
| |
| | (344.0)
| |
| | (107.0)
| |
| | 1,119.0
| |
| | 3,323.0
| |
| | (1,974.0)
| |
| |-
| |
| !Net Debt Issued
| |
| | 1,095.0
| |
| | (345.0)
| |
| | 143.0
| |
| | 994.0
| |
| | (1,385.0)
| |
| | 1,606.0
| |
| | 666.0
| |
| | (2,241.0)
| |
| |-
| |
| !Net Cash From Discontinued Ops. - Investing
| |
| | (121.0)
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| | -
| |
| |-
| |
| !Filing Date
| |
| |Mar-09-2017
| |
| |Mar-27-2018
| |
| |Mar-25-2019
| |
| |Mar-26-2020
| |
| |Mar-11-2021
| |
| |Mar-01-2022
| |
| |Mar-02-2023
| |
| |Mar-02-2023
| |
| |-
| |
| !Restatement Type
| |
| |NC
| |
| |NC
| |
| |RS
| |
| |NC
| |
| |NC
| |
| |RD
| |
| |NC
| |
| |O
| |
| |-
| |
| !Calculation Type
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |REP
| |
| |}
| |
| __INDEX__ | | __INDEX__ |