Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 335,000,000 | 225,000,000 | 212,000,000 | 246,000,000 | 378,000,000 | 250,000,000 | 229,000,000 | 412,000,000 | 355,000,000 | 290,000,000 | 309,000,000 | 460,000,000 | 544,000,000 | 436,000,000 | 1,004,000,000 | 260,000,000 | 254,000,000 | 801,000,000 | 629,000,000 | 2,054,000,000 | 2,025,000,000 | 2,285,000,000 | 1,127,000,000 | 377,000,000 | 425,000,000 | 497,000,000 | 376,000,000 | 502,000,000 | 427,900,000 | 361,400,000 | 380,000,000 | 396,900,000 | 473,100,000 | 291,400,000 | 342,000,000 | 373,400,000 | 360,300,000 | 377,800,000 | 279,000,000 | 289,800,000 | 1,285,300,000 | 1,175,800,000 | 1,034,300,000 | 644,100,000 | 680,101,000 | 111,620,000 | 143,886,000 | 21,524,000 | 67,259,000 | 178,155,000 | 206,182,000 | 252,293,000 | 296,503,000 | 1,868,000 | 1,348,000 | 1,215,000 | 800,000 | 108,000 | 328,000 | 816,000 | 79,000 | 129,000 | 82,000 | ||||||||||||||||
accounts receivable | 1,103,000,000 | 1,132,000,000 | 1,083,000,000 | 977,000,000 | 1,064,000,000 | 1,088,000,000 | 1,077,000,000 | 973,000,000 | 1,059,000,000 | 1,008,000,000 | 1,019,000,000 | 954,000,000 | 2,013,000,000 | 2,190,000,000 | 2,248,000,000 | 2,105,000,000 | 1,987,000,000 | 3,171,000,000 | 3,137,000,000 | 2,886,000,000 | 2,624,000,000 | 2,244,000,000 | 2,415,000,000 | 2,500,000,000 | 2,577,000,000 | 2,723,000,000 | 2,753,000,000 | 2,596,000,000 | 2,914,900,000 | 2,855,900,000 | 2,858,400,000 | 2,725,300,000 | 2,601,000,000 | 2,481,900,000 | 2,338,000,000 | 2,313,300,000 | 2,338,400,000 | 2,266,400,000 | 2,265,100,000 | 2,266,400,000 | 1,647,200,000 | 1,673,200,000 | 504,700,000 | 543,800,000 | 475,323,000 | 342,182,000 | 342,752,000 | 134,227,000 | 123,082,000 | 89,740,000 | 73,455,000 | 61,245,000 | 42,881,000 | 30,834,000 | 24,350,000 | 22,425,000 | 26,332,000 | 24,533,000 | 24,643,000 | 24,272,000 | 26,282,000 | 23,314,000 | 17,668,000 | 17,569,000 | 15,535,000 | 12,340,000 | 11,071,000 | 12,202,000 | 17,119,000 | 17,067,000 | 12,316,000 | 5,663,000 | 6,251,000 | 6,699,000 | 5,173,000 | 5,354,000 | 5,662,000 | 5,646,000 | 4,683,000 |
other current assets | 262,000,000 | 265,000,000 | 286,000,000 | 283,000,000 | 212,000,000 | 210,000,000 | 222,000,000 | 208,000,000 | 199,000,000 | 224,000,000 | 221,000,000 | 199,000,000 | 257,000,000 | 271,000,000 | 279,000,000 | 286,000,000 | 284,000,000 | 492,000,000 | 505,000,000 | 430,000,000 | 435,000,000 | 501,000,000 | 464,000,000 | 465,000,000 | 424,000,000 | 570,000,000 | 554,000,000 | 590,000,000 | 487,500,000 | 496,000,000 | 567,100,000 | 465,700,000 | 507,600,000 | 485,000,000 | 416,100,000 | 386,900,000 | 473,000,000 | 461,800,000 | 497,000,000 | 401,000,000 | 284,800,000 | 194,400,000 | 10,300,000 | 7,400,000 | 9,875,000 | 9,965,000 | 10,869,000 | 5,800,000 | 5,081,000 | 4,203,000 | 3,785,000 | 1,866,000 | 1,376,000 | 719,000 | 1,544,000 | 219,000 | 246,000 | 251,000 | 547,000 | 813,000 | 554,000 | 459,000 | 356,000 | 459,000 | 575,000 | 472,000 | 1,018,000 | 650,000 | 887,000 | 875,000 | 595,000 | 149,000 | 266,000 | 303,000 | 214,000 | 181,000 | 76,000 | 42,000 | 92,000 |
total current assets | 1,699,000,000 | 1,623,000,000 | 1,580,000,000 | 1,505,000,000 | 1,654,000,000 | 1,548,000,000 | 1,528,000,000 | 1,593,000,000 | 1,613,000,000 | 1,522,000,000 | 1,565,000,000 | 1,630,000,000 | 2,831,000,000 | 2,916,000,000 | 3,555,000,000 | 2,677,000,000 | 2,550,000,000 | 4,464,000,000 | 4,271,000,000 | 5,370,000,000 | 5,084,000,000 | 5,030,000,000 | 4,006,000,000 | 3,342,000,000 | 3,426,000,000 | 3,790,000,000 | 3,683,000,000 | 3,688,000,000 | 3,830,300,000 | 3,713,300,000 | 3,805,500,000 | 3,587,900,000 | 3,581,700,000 | 3,258,300,000 | 3,096,100,000 | 3,073,600,000 | 3,171,700,000 | 3,106,000,000 | 3,041,100,000 | 2,957,200,000 | 3,240,700,000 | 3,894,300,000 | 1,567,400,000 | 1,233,100,000 | 1,203,779,000 | 483,416,000 | 512,204,000 | 172,172,000 | 202,410,000 | 277,971,000 | 289,258,000 | 320,934,000 | 346,208,000 | 225,540,000 | 235,426,000 | 99,141,000 | 99,527,000 | 26,891,000 | 26,932,000 | 27,565,000 | 28,386,000 | 24,654,000 | 19,837,000 | 19,034,000 | 17,214,000 | 15,080,000 | 14,201,000 | 14,824,000 | 20,706,000 | 20,888,000 | 15,980,000 | 8,653,000 | 7,901,000 | 8,546,000 | 7,478,000 | 6,948,000 | 6,596,000 | 6,464,000 | 5,788,000 |
long-term assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 3,642,000,000 | 3,646,000,000 | 3,539,000,000 | 3,402,000,000 | 3,357,000,000 | 3,305,000,000 | 3,257,000,000 | 3,075,000,000 | 2,072,000,000 | 2,037,000,000 | 1,978,000,000 | 1,832,000,000 | 1,828,000,000 | 1,799,000,000 | 1,796,000,000 | 1,808,000,000 | 1,821,000,000 | 2,627,000,000 | 2,651,000,000 | 2,661,000,000 | 2,573,000,000 | 2,597,000,000 | 2,632,000,000 | 2,704,000,000 | 2,589,000,000 | 2,551,000,000 | 2,559,000,000 | 2,605,000,000 | 2,705,200,000 | 2,692,100,000 | 2,725,500,000 | 2,663,700,000 | 2,602,100,000 | 2,542,200,000 | 2,531,200,000 | 2,537,400,000 | 2,711,300,000 | 2,754,500,000 | 2,820,300,000 | 2,852,200,000 | 955,700,000 | 958,500,000 | 219,200,000 | 221,900,000 | 224,138,000 | 97,378,000 | 98,819,000 | 56,571,000 | 39,668,000 | 15,554,000 | 14,011,000 | 13,090,000 | 8,083,000 | 6,694,000 | 4,315,000 | 2,979,000 | 2,868,000 | 2,865,000 | 2,871,000 | 2,960,000 | 2,806,000 | 2,642,000 | 2,695,000 | 2,797,000 | 2,836,000 | 2,931,000 | 3,065,000 | 3,141,000 | 3,226,000 | 3,077,000 | 2,885,000 | 2,312,000 | 2,398,000 | 2,408,000 | 2,443,000 | 2,488,000 | 2,468,000 | 2,401,000 | 2,173,000 |
operating lease assets | 762,000,000 | 756,000,000 | 709,000,000 | 727,000,000 | 750,000,000 | 742,000,000 | 727,000,000 | 708,000,000 | 695,000,000 | 704,000,000 | 717,000,000 | 719,000,000 | 816,000,000 | 832,000,000 | 821,000,000 | 908,000,000 | 829,000,000 | 2,601,000,000 | 2,602,000,000 | 2,278,000,000 | 2,221,000,000 | 2,226,000,000 | 2,143,000,000 | 2,245,000,000 | 2,110,000,000 | 2,074,000,000 | 2,047,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 1,546,000,000 | 1,553,000,000 | 1,491,000,000 | 1,461,000,000 | 1,516,000,000 | 1,481,000,000 | 1,484,000,000 | 1,498,000,000 | 1,465,000,000 | 1,493,000,000 | 1,483,000,000 | 1,472,000,000 | 2,229,000,000 | 2,284,000,000 | 2,332,000,000 | 2,479,000,000 | 2,493,000,000 | 4,572,000,000 | 4,554,000,000 | 4,599,000,000 | 4,506,000,000 | 4,422,000,000 | 4,395,000,000 | 4,450,000,000 | 4,374,000,000 | 4,451,000,000 | 4,443,000,000 | 4,467,000,000 | 4,494,800,000 | 4,505,900,000 | 4,627,400,000 | 4,563,600,000 | 4,534,300,000 | 4,466,700,000 | 4,352,700,000 | 4,325,800,000 | 4,734,100,000 | 4,732,000,000 | 4,787,000,000 | 4,610,600,000 | 3,445,000,000 | 3,391,800,000 | 967,800,000 | 929,300,000 | 918,485,000 | 540,954,000 | 539,168,000 | 363,448,000 | 302,847,000 | 69,927,000 | 66,904,000 | 55,947,000 | 22,521,000 | 19,084,000 | 16,959,000 | 16,959,000 | 16,959,000 | 16,959,000 | 16,959,000 | 16,959,000 | 16,959,000 | 16,959,000 | 16,959,000 | 16,959,000 | 15,602,000 | 15,602,000 | 15,602,000 | 14,915,000 | 16,040,000 | 16,040,000 | 16,040,000 | 7,737,000 | 5,527,000 | 5,527,000 | 5,527,000 | 5,527,000 | 3,567,000 | 3,567,000 | 3,567,000 |
identifiable intangible assets, net of 565 and 499 in accumulated amortization, respectively | 325,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term assets | 214,000,000 | 214,000,000 | 210,000,000 | 254,000,000 | 266,000,000 | 262,000,000 | 201,000,000 | 196,000,000 | 217,000,000 | 213,000,000 | 209,000,000 | 209,000,000 | 303,000,000 | 287,000,000 | 268,000,000 | 255,000,000 | 237,000,000 | 377,000,000 | 336,000,000 | 287,000,000 | 367,000,000 | 351,000,000 | 340,000,000 | 295,000,000 | 303,000,000 | 280,000,000 | 260,000,000 | 257,000,000 | 347,100,000 | 367,900,000 | 392,500,000 | 351,100,000 | 172,100,000 | 170,900,000 | 204,300,000 | 224,200,000 | 208,700,000 | 197,700,000 | 236,900,000 | 233,100,000 | 129,800,000 | 121,700,000 | 30,700,000 | 26,300,000 | 26,496,000 | 10,075,000 | 9,518,000 | 2,799,000 | 1,308,000 | 834,000 | 829,000 | 764,000 | 472,000 | 511,000 | 474,000 | 381,000 | 399,000 | 481,000 | 528,000 | 516,000 | 735,000 | 820,000 | 1,067,000 | 1,044,000 | 1,126,000 | ||||||||||||||
total long-term assets | 6,489,000,000 | 6,510,000,000 | 6,299,000,000 | 6,206,000,000 | 6,269,000,000 | 6,182,000,000 | 6,076,000,000 | 5,899,000,000 | 4,815,000,000 | 4,830,000,000 | 4,783,000,000 | 4,639,000,000 | 5,672,000,000 | 5,724,000,000 | 5,765,000,000 | 6,030,000,000 | 5,983,000,000 | 11,100,000,000 | 11,098,000,000 | 10,799,000,000 | 10,661,000,000 | 10,611,000,000 | 10,556,000,000 | 10,786,000,000 | 10,490,000,000 | 10,524,000,000 | 10,513,000,000 | 8,582,000,000 | 8,845,800,000 | 8,906,400,000 | 9,155,800,000 | 9,013,700,000 | 8,776,500,000 | 8,673,600,000 | 8,592,200,000 | 8,624,800,000 | 9,247,600,000 | 9,324,300,000 | 9,551,200,000 | 9,686,000,000 | 5,795,900,000 | 5,808,400,000 | 1,565,700,000 | 1,528,100,000 | 1,542,514,000 | 897,414,000 | 911,551,000 | 608,069,000 | 497,922,000 | 116,508,000 | 111,196,000 | 92,274,000 | 41,563,000 | 35,191,000 | 29,820,000 | 28,500,000 | 28,503,000 | 28,705,000 | 28,891,000 | 29,107,000 | 29,366,000 | 30,005,000 | |||||||||||||||||
total assets | 8,189,000,000 | 8,133,000,000 | 7,879,000,000 | 7,712,000,000 | 7,923,000,000 | 7,729,000,000 | 7,603,000,000 | 7,492,000,000 | 6,428,000,000 | 6,352,000,000 | 6,348,000,000 | 6,269,000,000 | 8,503,000,000 | 8,640,000,000 | 9,320,000,000 | 8,707,000,000 | 8,533,000,000 | 15,564,000,000 | 15,369,000,000 | 16,169,000,000 | 15,745,000,000 | 15,641,000,000 | 14,562,000,000 | 14,128,000,000 | 13,916,000,000 | 14,314,000,000 | 14,196,000,000 | 12,270,000,000 | 12,676,100,000 | 12,619,700,000 | 12,961,300,000 | 12,601,600,000 | 12,358,200,000 | 11,931,900,000 | 11,688,300,000 | 11,698,400,000 | 12,419,300,000 | 12,430,300,000 | 12,592,300,000 | 12,643,200,000 | 9,036,600,000 | 9,702,700,000 | 3,133,100,000 | 2,761,200,000 | 2,746,293,000 | 1,380,830,000 | 1,423,755,000 | 780,241,000 | 700,332,000 | 394,479,000 | 400,454,000 | 413,208,000 | 387,771,000 | 260,731,000 | 265,246,000 | 127,641,000 | 128,030,000 | 55,596,000 | 55,823,000 | 56,672,000 | 57,752,000 | 54,109,000 | 49,753,000 | 49,039,000 | 44,320,000 | 42,453,000 | 41,665,000 | 47,904,000 | 48,130,000 | 21,609,000 | |||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 465,000,000 | 498,000,000 | 501,000,000 | 477,000,000 | 445,000,000 | 477,000,000 | 570,000,000 | 532,000,000 | 473,000,000 | 464,000,000 | 505,000,000 | 521,000,000 | 1,022,000,000 | 1,153,000,000 | 1,330,000,000 | 1,110,000,000 | 963,000,000 | 1,293,000,000 | 1,329,000,000 | 1,255,000,000 | 1,025,000,000 | 840,000,000 | 1,057,000,000 | 1,157,000,000 | 1,132,000,000 | 1,176,000,000 | 1,188,000,000 | 1,258,000,000 | 1,231,800,000 | 1,209,200,000 | 1,214,300,000 | 1,250,700,000 | 1,158,000,000 | 1,077,700,000 | 990,700,000 | 1,056,300,000 | 912,000,000 | 986,100,000 | 997,700,000 | 1,063,700,000 | 958,400,000 | 1,030,000,000 | 245,100,000 | 252,700,000 | 241,354,000 | 216,969,000 | 227,738,000 | 43,111,000 | 36,535,000 | 23,591,000 | 20,227,000 | 22,108,000 | 12,286,000 | 8,329,000 | 10,383,000 | 8,565,000 | 7,130,000 | 8,890,000 | 8,714,000 | 8,756,000 | 8,780,000 | 8,874,000 | 7,215,000 | 6,769,000 | 5,516,000 | 5,483,000 | 5,635,000 | 6,578,000 | 6,176,000 | 7,707,000 | 5,271,000 | 892,000 | 714,000 | 1,109,000 | 1,006,000 | 1,034,000 | 685,000 | 1,202,000 | 1,459,000 |
accrued expenses | 816,000,000 | 777,000,000 | 758,000,000 | 708,000,000 | 805,000,000 | 772,000,000 | 782,000,000 | 775,000,000 | 827,000,000 | 800,000,000 | 792,000,000 | 774,000,000 | 1,087,000,000 | 1,106,000,000 | 1,084,000,000 | 1,107,000,000 | 1,199,000,000 | 2,117,000,000 | 1,966,000,000 | 1,814,000,000 | 1,855,000,000 | 1,673,000,000 | 1,446,000,000 | 1,414,000,000 | 1,417,000,000 | 1,491,000,000 | 1,507,000,000 | 1,480,000,000 | 1,517,900,000 | 1,501,800,000 | 1,501,800,000 | 1,525,800,000 | 1,517,400,000 | 1,395,500,000 | 1,346,500,000 | 1,382,100,000 | 1,476,500,000 | 1,391,200,000 | 1,352,300,000 | 1,291,800,000 | 740,000 | ||||||||||||||||||||||||||||||||||||||
short-term borrowings and current maturities of long-term debt | 125,000,000 | 63,000,000 | 61,000,000 | 62,000,000 | 68,000,000 | 64,000,000 | 63,000,000 | 69,000,000 | 66,000,000 | 66,000,000 | 66,000,000 | 59,000,000 | 60,000,000 | 55,000,000 | 682,000,000 | 58,000,000 | 56,000,000 | 92,000,000 | 88,000,000 | 1,338,000,000 | 130,000,000 | 198,000,000 | 260,000,000 | 84,000,000 | 64,000,000 | 340,000,000 | 114,000,000 | 367,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
short-term operating lease liabilities | 152,000,000 | 148,000,000 | 131,000,000 | 127,000,000 | 134,000,000 | 129,000,000 | 129,000,000 | 121,000,000 | 111,000,000 | 110,000,000 | 110,000,000 | 107,000,000 | 145,000,000 | 142,000,000 | 134,000,000 | 170,000,000 | 153,000,000 | 584,000,000 | 533,000,000 | 483,000,000 | 461,000,000 | 460,000,000 | 456,000,000 | 468,000,000 | 454,000,000 | 481,000,000 | 448,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 110,000,000 | 113,000,000 | 101,000,000 | 46,000,000 | 112,000,000 | 99,000,000 | 79,000,000 | 93,000,000 | 45,000,000 | 93,000,000 | 58,000,000 | 30,000,000 | 111,000,000 | 159,000,000 | 178,000,000 | 69,000,000 | 132,000,000 | 291,000,000 | 260,000,000 | 263,000,000 | 177,000,000 | 158,000,000 | 166,000,000 | 135,000,000 | 140,000,000 | 183,000,000 | 184,000,000 | 208,000,000 | 161,400,000 | 144,200,000 | 206,000,000 | 116,900,000 | 142,300,000 | 143,500,000 | 125,100,000 | 156,700,000 | 188,300,000 | 141,800,000 | 228,600,000 | 203,600,000 | 193,100,000 | 104,000,000 | 7,000,000 | 6,700,000 | 7,960,000 | 6,819,000 | 6,486,000 | 4,684,000 | 5,106,000 | 1,548,000 | 1,477,000 | 1,789,000 | 1,395,000 | 1,026,000 | 774,000 | 808,000 | 746,000 | 646,000 | 527,000 | 773,000 | 495,000 | 473,000 | 378,000 | 968,000 | 389,000 | 415,000 | 292,000 | 1,030,000 | 1,005,000 | 1,057,000 | 1,008,000 | 199,000 | 197,000 | 530,000 | 445,000 | 295,000 | 191,000 | 252,000 | 145,000 |
total current liabilities | 1,667,000,000 | 1,599,000,000 | 1,551,000,000 | 1,420,000,000 | 1,563,000,000 | 1,542,000,000 | 1,622,000,000 | 1,590,000,000 | 1,522,000,000 | 1,533,000,000 | 1,546,000,000 | 1,507,000,000 | 2,442,000,000 | 2,634,000,000 | 3,432,000,000 | 2,538,000,000 | 2,527,000,000 | 4,377,000,000 | 4,176,000,000 | 5,153,000,000 | 3,648,000,000 | 3,329,000,000 | 3,385,000,000 | 3,258,000,000 | 3,207,000,000 | 3,671,000,000 | 3,441,000,000 | 3,313,000,000 | 2,995,100,000 | 2,940,100,000 | 3,012,100,000 | 2,997,100,000 | 2,907,700,000 | 2,733,700,000 | 2,597,300,000 | 2,731,600,000 | 2,693,900,000 | 2,640,200,000 | 2,712,900,000 | 2,694,400,000 | 1,948,800,000 | 2,129,400,000 | 398,400,000 | 381,100,000 | 345,570,000 | 272,754,000 | 301,205,000 | 99,333,000 | 84,318,000 | 55,292,000 | 45,592,000 | 49,027,000 | 28,698,000 | 16,756,000 | 18,188,000 | 16,071,000 | 15,285,000 | 14,630,000 | 15,372,000 | 15,251,000 | 15,633,000 | 15,480,000 | 13,311,000 | 18,064,000 | 14,935,000 | 13,877,000 | 8,658,000 | 10,396,000 | 11,251,000 | 13,002,000 | 9,531,000 | 4,872,000 | 3,195,000 | 3,822,000 | 3,108,000 | 4,870,000 | 2,887,000 | 3,034,000 | 3,404,000 |
long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 3,222,000,000 | 3,344,000,000 | 3,336,000,000 | 3,325,000,000 | 3,343,000,000 | 3,330,000,000 | 3,323,000,000 | 3,335,000,000 | 2,447,000,000 | 2,452,000,000 | 2,478,000,000 | 2,473,000,000 | 2,848,000,000 | 2,857,000,000 | 2,877,000,000 | 3,514,000,000 | 3,515,000,000 | 5,181,000,000 | 5,162,000,000 | 5,369,000,000 | 6,545,000,000 | 6,939,000,000 | 5,766,000,000 | 5,182,000,000 | 5,121,000,000 | 5,134,000,000 | 5,362,000,000 | 3,902,000,000 | 4,005,300,000 | 4,406,100,000 | 4,612,100,000 | 4,417,500,000 | 4,541,000,000 | 4,754,300,000 | 4,810,900,000 | 4,731,500,000 | 5,297,300,000 | 5,342,700,000 | 5,379,100,000 | 5,272,600,000 | 3,359,100,000 | ||||||||||||||||||||||||||||||||||||||
deferred tax liability | 449,000,000 | 383,000,000 | 392,000,000 | 393,000,000 | 371,000,000 | 364,000,000 | 342,000,000 | 337,000,000 | 326,000,000 | 301,000,000 | 307,000,000 | 319,000,000 | 334,000,000 | 325,000,000 | 300,000,000 | 316,000,000 | 306,000,000 | 380,000,000 | 378,000,000 | 371,000,000 | 494,000,000 | 507,000,000 | 505,000,000 | 495,000,000 | 483,000,000 | 463,000,000 | 442,000,000 | 444,000,000 | 428,900,000 | 422,800,000 | 416,100,000 | 418,800,000 | 535,000,000 | 547,000,000 | 569,000,000 | 572,400,000 | 703,100,000 | 712,600,000 | 719,100,000 | 933,300,000 | 41,500,000 | ||||||||||||||||||||||||||||||||||||||
employee benefit obligations | 84,000,000 | 85,000,000 | 85,000,000 | 85,000,000 | 88,000,000 | 88,000,000 | 89,000,000 | 91,000,000 | 90,000,000 | 91,000,000 | 92,000,000 | 93,000,000 | 116,000,000 | 118,000,000 | 120,000,000 | 122,000,000 | 126,000,000 | 167,000,000 | 178,000,000 | 192,000,000 | 157,000,000 | 155,000,000 | 152,000,000 | 157,000,000 | 141,000,000 | 145,000,000 | 145,000,000 | 153,000,000 | 157,900,000 | 159,500,000 | 163,600,000 | 162,100,000 | 211,500,000 | 227,600,000 | 247,800,000 | 251,400,000 | 278,200,000 | 284,000,000 | 302,700,000 | 312,600,000 | 106,700,000 | 127,500,000 | |||||||||||||||||||||||||||||||||||||
long-term operating lease liabilities | 611,000,000 | 612,000,000 | 583,000,000 | 603,000,000 | 614,000,000 | 613,000,000 | 598,000,000 | 588,000,000 | 584,000,000 | 592,000,000 | 606,000,000 | 606,000,000 | 671,000,000 | 689,000,000 | 682,000,000 | 752,000,000 | 677,000,000 | 2,042,000,000 | 2,086,000,000 | 1,795,000,000 | 1,763,000,000 | 1,770,000,000 | 1,689,000,000 | 1,776,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 338,000,000 | 329,000,000 | 292,000,000 | 283,000,000 | 303,000,000 | 294,000,000 | 297,000,000 | 285,000,000 | 262,000,000 | 264,000,000 | 264,000,000 | 259,000,000 | 306,000,000 | 310,000,000 | 311,000,000 | 327,000,000 | 366,000,000 | 450,000,000 | 475,000,000 | 440,000,000 | 353,000,000 | 307,000,000 | 337,000,000 | 364,000,000 | 328,000,000 | 378,000,000 | 387,000,000 | 488,000,000 | 499,100,000 | 551,500,000 | 652,500,000 | 596,100,000 | 464,600,000 | 419,500,000 | 375,400,000 | 373,900,000 | 370,900,000 | 373,600,000 | 396,900,000 | 369,500,000 | 136,900,000 | 159,900,000 | 35,500,000 | 58,400,000 | 61,854,000 | 34,108,000 | 32,663,000 | 28,224,000 | 27,894,000 | 3,838,000 | 3,770,000 | 3,385,000 | 3,083,000 | 2,130,000 | 978,000 | 410,000 | 477,000 | 426,000 | 176,000 | 544,000 | 841,000 | 808,000 | 847,000 | 1,202,000 | 437,000 | 401,000 | 488,000 | 456,000 | 527,000 | 564,000 | 571,000 | 616,000 | 543,000 | 108,000 | 109,000 | 115,000 | 91,000 | 190,000 | 207,000 |
total long-term liabilities | 4,704,000,000 | 4,753,000,000 | 4,688,000,000 | 4,690,000,000 | 4,719,000,000 | 4,688,000,000 | 4,649,000,000 | 4,636,000,000 | 3,709,000,000 | 3,700,000,000 | 3,747,000,000 | 3,750,000,000 | 4,275,000,000 | 4,299,000,000 | 4,290,000,000 | 5,031,000,000 | 4,990,000,000 | 8,220,000,000 | 8,279,000,000 | 8,167,000,000 | 9,312,000,000 | 9,678,000,000 | 8,449,000,000 | 7,974,000,000 | 7,744,000,000 | 7,731,000,000 | 7,922,000,000 | 4,987,000,000 | 5,091,200,000 | 5,539,900,000 | 5,844,300,000 | 5,594,500,000 | 5,752,100,000 | 5,948,400,000 | 6,003,100,000 | 5,929,200,000 | 6,649,500,000 | 6,712,900,000 | 6,797,800,000 | 6,888,000,000 | 3,948,000,000 | 4,081,700,000 | 1,056,300,000 | 725,000,000 | 748,235,000 | 157,324,000 | 157,770,000 | 225,065,000 | 159,267,000 | 122,355,000 | 121,464,000 | 119,122,000 | 106,335,000 | 5,628,000 | 3,724,000 | 3,210,000 | 3,762,000 | 4,014,000 | 4,458,000 | 7,408,000 | 9,057,000 | 7,385,000 | 7,174,000 | 2,571,000 | 1,611,000 | 1,664,000 | 6,434,000 | 4,759,000 | 10,731,000 | 10,448,000 | 10,016,000 | 650,000 | 656,000 | 1,512,000 | 2,732,000 | 1,401,000 | 2,450,000 | 3,135,000 | 2,856,000 |
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 64,000 | 53,000 | 53,000 | 30,000 | 29,000 | 18,000 | 18,000 | 18,000 | 17,000 | 17,000 | 17,000 | 8,000 | 8,000 | 33,000 | 33,000 | 33,000 | 33,000 | 33,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 26,000 | 26,000 | 26,000 | ||||||||||||||||||||||||||||
additional paid-in capital | 1,196,000,000 | 1,233,000,000 | 1,227,000,000 | 1,274,000,000 | 1,340,000,000 | 1,322,000,000 | 1,302,000,000 | 1,298,000,000 | 1,284,000,000 | 1,268,000,000 | 1,252,000,000 | 1,238,000,000 | 1,195,000,000 | 1,187,000,000 | 1,176,000,000 | 1,179,000,000 | 1,174,000,000 | 1,971,000,000 | 1,988,000,000 | 1,998,000,000 | 1,971,000,000 | 1,963,000,000 | 1,943,000,000 | 2,061,000,000 | 2,056,000,000 | 2,054,000,000 | 2,122,000,000 | 3,311,000,000 | 3,913,500,000 | 3,561,800,000 | 3,558,300,000 | 3,590,000,000 | 3,581,600,000 | 3,255,100,000 | 3,239,800,000 | 3,244,900,000 | 3,233,900,000 | 3,229,800,000 | 3,219,400,000 | 3,212,300,000 | 3,168,300,000 | 2,554,500,000 | 1,870,600,000 | 1,831,900,000 | 1,413,860,000 | 1,063,709,000 | 1,063,242,000 | 524,972,000 | 514,508,000 | 267,806,000 | 266,267,000 | 262,641,000 | 260,252,000 | 241,962,000 | 241,022,000 | 102,613,000 | 101,399,000 | 28,116,000 | 28,071,000 | 27,208,000 | 27,077,000 | 26,989,000 | 26,518,000 | 26,488,000 | 26,459,000 | 26,408,000 | 26,357,000 | 26,316,000 | 26,298,000 | 26,208,000 | 26,051,000 | 21,152,000 | 21,003,000 | 20,958,000 | 20,697,000 | 20,459,000 | 20,391,000 | 20,371,000 | 20,341,000 |
retained earnings | 829,000,000 | 747,000,000 | 641,000,000 | 572,000,000 | 496,000,000 | 402,000,000 | 252,000,000 | 185,000,000 | 127,000,000 | 43,000,000 | 10,000,000 | -4,000,000 | 803,000,000 | 672,000,000 | 531,000,000 | 43,000,000 | -79,000,000 | 1,139,000,000 | 983,000,000 | 868,000,000 | 766,000,000 | 672,000,000 | 804,000,000 | 786,000,000 | 680,000,000 | 563,000,000 | 428,000,000 | 377,000,000 | 286,100,000 | 177,900,000 | 32,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -208,000,000 | -199,000,000 | -228,000,000 | -246,000,000 | -195,000,000 | -225,000,000 | -222,000,000 | -217,000,000 | -214,000,000 | -192,000,000 | -207,000,000 | -222,000,000 | -212,000,000 | -152,000,000 | -109,000,000 | -84,000,000 | -79,000,000 | -183,000,000 | -195,000,000 | -158,000,000 | -129,000,000 | -192,000,000 | -210,000,000 | -145,000,000 | -205,000,000 | -153,000,000 | -153,000,000 | -54,600,000 | -94,500,000 | -167,500,000 | -193,700,000 | -125,100,000 | -100,500,000 | -47,300,000 | -72,300,000 | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||
total equity | 1,817,000,000 | 1,781,000,000 | 1,640,000,000 | 1,601,000,000 | 1,641,000,000 | 1,499,000,000 | 1,332,000,000 | 1,266,000,000 | 1,197,000,000 | 1,119,000,000 | 1,055,000,000 | 1,012,000,000 | 1,786,000,000 | 1,707,000,000 | 1,598,000,000 | 1,138,000,000 | 1,016,000,000 | 2,967,000,000 | 2,914,000,000 | 2,849,000,000 | 2,785,000,000 | 2,634,000,000 | 2,728,000,000 | 2,896,000,000 | 2,965,000,000 | 2,912,000,000 | 2,833,000,000 | 3,970,000,000 | 4,589,800,000 | 4,139,700,000 | 4,104,900,000 | 4,010,000,000 | 3,698,400,000 | 3,249,800,000 | 3,087,900,000 | 3,037,600,000 | 3,075,900,000 | 3,077,200,000 | |||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 8,189,000,000 | 8,133,000,000 | 7,879,000,000 | 7,712,000,000 | 7,923,000,000 | 7,729,000,000 | 7,603,000,000 | 7,492,000,000 | 6,428,000,000 | 6,352,000,000 | 6,348,000,000 | 6,269,000,000 | 8,503,000,000 | 8,640,000,000 | 9,320,000,000 | 8,707,000,000 | 8,533,000,000 | 15,564,000,000 | 15,369,000,000 | 16,169,000,000 | 15,745,000,000 | 15,641,000,000 | 14,562,000,000 | 14,128,000,000 | 13,916,000,000 | 14,314,000,000 | 14,196,000,000 | 12,270,000,000 | 12,676,100,000 | 12,619,700,000 | 12,961,300,000 | 12,601,600,000 | 12,358,200,000 | 11,931,900,000 | 11,688,300,000 | 11,698,400,000 | 12,419,300,000 | 12,430,300,000 | 21,609,000 | ||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 552 and 499 in accumulated amortization, respectively | 340,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 521 and 499 in accumulated amortization, respectively | 350,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 499 and 452 in accumulated amortization, respectively | 361,000,000 | 381,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 476 and 452 in accumulated amortization, respectively | 392,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 463 and 452 in accumulated amortization, respectively | 406,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets of discontinued operations | 16,000,000 | 17,000,000 | 17,000,000 | 19,000,000 | 24,000,000 | 26,000,000 | 25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 452 and 392 in accumulated amortization, respectively | 422,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities of discontinued operations | 15,000,000 | 16,000,000 | 17,000,000 | 19,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 431 and 392 in accumulated amortization, respectively | 366,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 423 and 392 in accumulated amortization, respectively | 383,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 407 and 392 in accumulated amortization, respectively | 396,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 392 and 347 in accumulated amortization, respectively | 407,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term assets of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 598 and 612 in accumulated amortization, respectively | 496,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 589 and 612 in accumulated amortization, respectively | 522,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 578 and 612 in accumulated amortization, respectively | 548,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 612 and 536 in accumulated amortization, respectively | 580,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; — and 0.001 of series a shares issued and outstanding as of december 31, 2021 and 2020, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity before noncontrolling interests | 1,138,000,000 | 1,016,000,000 | 2,927,000,000 | 2,776,000,000 | 2,709,000,000 | 2,649,000,000 | 2,484,000,000 | 2,578,000,000 | 2,743,000,000 | 2,572,000,000 | 2,505,000,000 | 2,438,000,000 | 3,575,000,000 | 3,604,400,000 | 2,700,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 40,000,000 | 138,000,000 | 140,000,000 | 136,000,000 | 150,000,000 | 150,000,000 | 153,000,000 | 393,000,000 | 407,000,000 | 395,000,000 | 395,000,000 | 408,300,000 | 407,700,000 | 424,200,000 | 405,600,000 | 389,600,000 | 369,600,000 | 346,700,000 | 337,600,000 | 353,900,000 | 348,800,000 | 355,600,000 | 343,700,000 | 331,600,000 | 8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 598 and 536 in accumulated amortization, respectively | 603,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; — and 0.001 of series a shares issued and outstanding as of september 30, 2021 and december 31, 2020, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 981 and 909 in accumulated amortization, respectively | 923,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; — and 0.001 of series a shares issued and outstanding as of june 30, 2021 and december 31, 2020, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 944 and 909 in accumulated amortization, respectively | 955,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; — and 0.001 of series a shares issued and outstanding as of march 31, 2021 and december 31, 2020, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 909 and 784 in accumulated amortization, respectively | 974,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; 0.001 and 0.07 of series a shares issued and outstanding as of december 31, 2020 and 2019, respectively | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 914 and 850 in accumulated amortization, respectively | 994,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; 0.07 of series a shares issued and outstanding as of september 30, 2020 and december 31, 2019, respectively | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 864 and 850 in accumulated amortization, respectively | 1,015,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; 0.07 of series a shares issued and outstanding as of june 30, 2020 and december 31, 2019, respectively | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 825 and 850 in accumulated amortization, respectively | 1,046,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; 0.07 of series a shares issued and outstanding as of march 31, 2020 and december 31, 2019, respectively | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 850 and 706 in accumulated amortization, respectively | 1,092,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; 0.07 of series a shares issued and outstanding as of december 31, 2019 and 2018, respectively | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 802 and 706 in accumulated amortization, respectively | 1,114,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | 1,671,000,000 | 1,611,000,000 | 1,586,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; 0.07 of series a shares issued and outstanding as of september 30, 2019 and december 31, 2018, respectively | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 775 and 706 in accumulated amortization, respectively | 1,168,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; 0.07 of series a shares issued and outstanding as of june 30, 2019 and december 31, 2018, respectively | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 736 and 706 in accumulated amortization, respectively | 1,204,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; 0.07 of series a shares issued and outstanding as of march 31, 2019 and december 31, 2018, respectively | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 706 and 560 in accumulated amortization, respectively | 1,253,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10 shares authorized; 0.07 of series a shares issued and outstanding as of december 31, 2018 and 2017, respectively | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -154,000,000 | -59,200,000 | -48,800,000 | 48,500,000 | 15,700,000 | 400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 670.6 and 559.5 in accumulated amortization, respectively | 1,298,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term debt | 84,000,000 | 84,900,000 | 90,000,000 | 103,700,000 | 90,000,000 | 117,000,000 | 135,000,000 | 136,500,000 | 117,100,000 | 121,100,000 | 134,300,000 | 135,300,000 | 120,300,000 | 365,200,000 | 1,800,000 | 1,800,000 | 2,907,000 | 1,565,000 | 1,777,000 | 2,028,000 | 1,680,000 | 1,215,000 | 1,215,000 | 1,219,000 | 1,235,000 | 117,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10.0 shares authorized; 0.07 of series a shares issued and outstanding at september 30, 2018 and december 31, 2017, respectively | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity before noncontrolling interests | 4,181,500,000 | 3,732,000,000 | 3,680,700,000 | 3,308,800,000 | 2,880,200,000 | 2,741,200,000 | 2,722,000,000 | 2,728,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 632.7 and 559.5 in accumulated amortization, respectively | 1,340,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10.0 shares authorized; 0.07 of series a shares issued and outstanding at june 30, 2018 and december 31, 2017, respectively | 41,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 604.7 and 559.5 in accumulated amortization, respectively | 1,410,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, 0.001 par value; 10.0 shares authorized; 0.07 of series a shares issued and outstanding at march 31, 2018 and december 31, 2017, respectively | 41,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 559.5 and 377.1 in accumulated amortization, respectively | 1,435,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10.0 shares authorized; 0.07 of series a shares issued and outstanding at december 31, 2017 and 2016, respectively | 41,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -42,600,000 | -259,500,000 | -321,700,000 | -372,400,000 | -392,900,000 | -428,900,000 | -443,000,000 | -488,200,000 | -465,000,000 | -402,600,000 | -309,400,000 | -234,500,000 | -219,100,000 | -167,592,000 | -155,161,000 | -140,666,000 | -111,789,000 | -100,448,000 | -93,679,000 | -75,574,000 | -60,287,000 | -50,218,000 | -46,319,000 | -40,392,000 | -301,000 | -1,453,000 | -2,227,000 | -2,870,000 | -3,327,000 | -3,826,000 | -4,580,000 | -5,041,000 | -6,635,000 | -7,540,000 | -8,388,000 | ||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 515.9 and 377.1 in accumulated amortization, respectively | 1,468,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10.0 shares authorized; .07 of series a shares issued and outstanding at september 30, 2017 and december 31, 2016 | 41,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 469.7 and 377.1 in accumulated amortization, respectively | 1,490,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 3,100,000 | 3,000,000 | 2,700,000 | 2,100,000 | 2,600,000 | 2,800,000 | 113,600,000 | 1,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10.0 shares authorized; .07 of series a shares issued and outstanding at june 30, 2017 and december 31, 2016 | 41,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 418.7 and 377.1 in accumulated amortization, respectively | 1,501,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10,000,000 shares authorized; 71,510 and 72,235 of series a shares issued and outstanding at march 31, 2017 and december 31, 2016, respectively | 41,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 377.1 and 210.2 in accumulated amortization, respectively | 1,534,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10,000,000 shares authorized; 72,235 and 72,885 of series a shares issued and outstanding at december 31, 2016 and december 31, 2015, respectively | 41,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 353.6 and 224.5 in accumulated amortization, respectively | 1,591,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10,000,000 shares authorized; 72,885 of series a shares issued and outstanding at september 30, 2016 and december 31, 2015 | 42,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 310.6 and 224.5 in accumulated amortization, respectively | 1,637,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10,000,000 shares authorized; 72,885 of series a shares issued and outstanding at june 30, 2016 and december 31, 2015 | 42,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 268.4 and 224.5 in accumulated amortization, respectively | 1,704,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10,000,000 shares authorized; 72,885 of series a shares issued and outstanding at march 31, 2016 and december 31, 2015 | 42,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 3,081,600,000 | 3,060,800,000 | 3,139,800,000 | 2,823,800,000 | 1,678,400,000 | 1,655,100,000 | 1,652,488,000 | 950,752,000 | 964,780,000 | 455,843,000 | 456,747,000 | 216,832,000 | 233,398,000 | 245,059,000 | 252,738,000 | 238,347,000 | 243,334,000 | 108,360,000 | 108,983,000 | 36,952,000 | 34,013,000 | 33,062,000 | 31,244,000 | 29,268,000 | 28,404,000 | 27,774,000 | 26,912,000 | 26,573,000 | 26,527,000 | 25,922,000 | 24,680,000 | 23,749,000 | 18,202,000 | 17,596,000 | 17,052,000 | 16,037,000 | 15,338,000 | 13,675,000 | 12,750,000 | 11,872,000 | |||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 12,592,300,000 | 12,643,200,000 | 9,036,600,000 | 3,133,100,000 | 2,761,200,000 | 2,746,293,000 | 1,380,830,000 | 1,423,755,000 | 780,241,000 | 700,332,000 | 394,479,000 | 400,454,000 | 413,208,000 | 387,771,000 | 260,731,000 | 265,246,000 | 127,641,000 | 128,030,000 | 55,596,000 | 57,752,000 | 54,109,000 | 49,753,000 | 49,039,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 224.5 and 74.6 in accumulated amortization, respectively | 1,876,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10,000,000 shares authorized; 72,885 and 73,335 of series a shares issued and outstanding at december 31, 2015 and december 31, 2014, respectively | 42,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset, current | 23,400,000 | 22,300,000 | 9,200,000 | 8,581,000 | 6,885,000 | 6,182,000 | 3,041,000 | 1,288,000 | 938,000 | 1,266,000 | 1,406,000 | 1,484,000 | 46,000 | 1,305,000 | 955,000 | 0 | 0 | 80,000 | 314,000 | 169,000 | 129,000 | 413,000 | 353,000 | 233,000 | 518,000 | 577,000 | 493,000 | 594,000 | 1,231,000 | 1,372,000 | 1,549,000 | 1,069,000 | 1,069,000 | 1,069,000 | 1,069,000 | 500,000 | 500,000 | 500,000 | |||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 158.9 and 74.6 in accumulated amortization, respectively | 1,159,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset, long-term | 106,000,000 | 94,700,000 | 76,000 | 75,000 | 511,000 | 72,000 | 73,000 | 72,000 | 79,000 | 2,069,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses, other | 648,900,000 | 325,400,000 | 98,400,000 | 69,800,000 | 47,772,000 | 30,947,000 | 45,947,000 | 37,769,000 | 33,356,000 | 23,733,000 | 20,410,000 | 21,123,000 | 11,913,000 | 6,196,000 | 4,741,000 | 2,789,000 | 4,729,000 | 2,945,000 | 3,741,000 | 2,877,000 | 3,469,000 | 3,590,000 | 3,715,000 | 2,272,000 | 2,279,000 | 1,753,000 | 1,264,000 | 862,000 | 2,225,000 | 2,183,000 | 1,583,000 | 861,000 | 1,532,000 | 1,490,000 | 1,151,000 | 1,412,000 | 1,012,000 | 1,423,000 | |||||||||||||||||||||||||||||||||||||||||
deferred tax liability, current | 28,100,000 | 94,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability, long-term | 345,300,000 | 388,600,000 | 83,813,000 | 21,658,000 | 24,793,000 | 3,395,000 | 2,711,000 | 2,346,000 | 2,412,000 | 2,338,000 | 2,220,000 | 2,032,000 | 1,630,000 | 1,559,000 | 1,460,000 | 1,156,000 | 658,000 | 443,000 | 664,000 | 583,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10,000,000 shares authorized; 72,885 and 73,335 of series a shares issued and outstanding at september 30, 2015 and december 31, 2014, respectively | 42,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash, current | 690,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 109,100,000 | 16,500,000 | 13,200,000 | 16,682,000 | 12,764,000 | 8,515,000 | 3,935,000 | 3,435,000 | 2,095,000 | 1,657,000 | 1,555,000 | 1,174,000 | 732,000 | 885,000 | 426,000 | 607,000 | 601,000 | 610,000 | 257,000 | 430,000 | 472,000 | 480,000 | 158,000 | 188,000 | 224,000 | 346,000 | 372,000 | 238,000 | 367,000 | 482,000 | 492,000 | 207,000 | 147,000 | 206,000 | 265,000 | 229,000 | 194,000 | 258,000 | |||||||||||||||||||||||||||||||||||||||||
income tax receivable | 29,000,000 | 15,400,000 | 13,217,000 | 1,504,000 | 2,265,000 | 2,840,000 | 2,913,000 | 2,569,000 | 2,790,000 | 2,497,000 | 2,846,000 | 1,109,000 | 869,000 | 859,000 | 1,002,000 | 1,348,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 113.4 and 74.6 in accumulated amortization, respectively | 1,230,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash, long-term | 11,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable noncontrolling interests and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued salaries and wages | 304,800,000 | 46,100,000 | 50,100,000 | 45,577,000 | 16,454,000 | 19,257,000 | 11,741,000 | 8,598,000 | 5,570,000 | 2,687,000 | 3,516,000 | 2,745,000 | 1,177,000 | 2,281,000 | 2,234,000 | 912,000 | 402,000 | 723,000 | 1,165,000 | 1,218,000 | 869,000 | 325,000 | 310,000 | 421,000 | 296,000 | 248,000 | 691,000 | 598,000 | 805,000 | 419,000 | 660,000 | 639,000 | 576,000 | 389,000 | 724,000 | 422,000 | 391,000 | 197,000 | |||||||||||||||||||||||||||||||||||||||||
senior notes | 3,074,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes | 64,100,000 | 63,400,000 | 91,900,000 | 102,339,000 | 101,074,000 | 99,844,000 | 106,268,000 | 112,717,000 | 111,197,000 | 109,718,000 | 108,280,000 | 92,757,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility and other long-term debt, net of current maturities | 267,400,000 | 400,000 | 200,000 | 229,000 | 484,000 | 470,000 | 75,373,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interests | 667,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible perpetual preferred stock, .001 par value; 10,000,000 shares authorized; 73,035 and 73,335 of series a and 562,525 and 0 of series c shares issued and outstanding at june 30, 2015 and december 31, 2014, respectively | 590,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interests and stockholders’ equity | 9,702,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 92.6 and 74.6 in accumulated amortization, respectively | 343,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 5,000,000 | 9,100,000 | 10,315,000 | 17,017,000 | 13,332,000 | 2,141,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior notes due 2019 | 915,500,000 | 500,000,000 | 500,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a convertible perpetual preferred stock, .001 par value; 10,000,000 shares; 73,335 shares issued and outstanding at march 31, 2015 and december 31, 2014, respectively | 42,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 74.6 and 15.4 in accumulated amortization, respectively | 341,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability, long term | 74,500,000 | 15,200,000 | 18,197,000 | 6,553,000 | 6,855,000 | 6,781,000 | 9,761,000 | 250,000 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a convertible perpetual preferred stock, .001 par value; 10,000,000 shares; 73,335 and 74,175 shares issued and outstanding at december 31, 2014 and december 31, 2013, respectively | 42,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | -107,000 | |||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 54,560 and 15,411 in accumulated amortization, respectively | 363,004,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a convertible perpetual preferred stock, .001 par value; 10,000,000 shares; 73,335 and 74,175 shares issued and outstanding at september 30, 2014 and december 31, 2013, respectively | 42,258,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b convertible perpetual preferred stock, .001 par value; 371,848 shares; 371,848 and 0 shares issued and outstanding at september 30, 2014 and december 31, 2013, respectively | 363,898,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 37,655 and 15,411 in accumulated amortization, respectively | 231,915,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par value; 10,000,000 shares; 73,335 and 74,175 shares issued and outstanding, respectively | 42,258,000 | 42,258,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 22,722 and 15,411 in accumulated amortization, respectively | 250,203,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 15,411 and 4,592 in accumulated amortization, respectively | 185,179,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par value; 10,000,000 shares; 74,175 shares issued and outstanding | 42,737,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 9,153 and 4,592 in accumulated amortization, respectively | 154,026,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of notes payable and capital leases | 723,000 | 850,000 | 791,000 | 491,000 | 359,000 | 1,667,000 | 1,671,000 | 1,674,000 | 1,678,000 | 1,214,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable and capital leases, net of current maturities | 459,000 | 767,000 | 1,121,000 | 676,000 | 734,000 | 1,667,000 | 2,083,000 | 2,513,000 | 2,929,000 | 3,346,000 | 213,000 | 516,000 | 820,000 | 1,123,000 | 1,400,000 | 1,700,000 | 2,010,000 | 2,222,000 | 34,000 | 10,000 | 58,000 | 94,000 | 94,000 | 140,000 | 184,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par value; 10,000,000 shares; 74,225 shares issued and outstanding | 42,765,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 6,295 and 4,592 in accumulated amortization, respectively | 30,121,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par value; 10,000,000 shares; 74,275 shares issued and outstanding | 42,794,000 | 42,794,000 | 42,794,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 5,382 and 4,592 in accumulated amortization, respectively | 29,373,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 4,592 and 3,320 in accumulated amortization, respectively | 22,473,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 3,902 and 3,320 in accumulated amortization, respectively | 10,487,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par value; 10,000,000 shares; 75,000 shares issued and outstanding | 42,794,000 | 42,794,000 | 42,794,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | 190,712,000 | 204,496,000 | 74,007,000 | 71,473,000 | 647,000 | 50,000 | 561,000 | 951,000 | 280,000 | 920,000 | 495,000 | 683,000 | 1,526,000 | 1,189,000 | 1,107,000 | 255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 3,577 and 3,320 in accumulated amortization, respectively | 8,902,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term debt and capital leases | 28,000 | 9,000 | 1,675,000 | 1,674,000 | 1,667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and capital leases, net of current maturities | 103,000 | 35,000 | 454,000 | 873,000 | 1,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 3,427 and 3,356 in accumulated amortization, respectively | 7,942,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans and advances | 130,000 | 128,000 | 115,000 | 120,000 | 120,000 | 126,000 | 162,000 | 173,000 | 177,000 | 30,000 | 34,000 | 45,000 | 52,000 | 63,000 | 73,000 | 84,000 | 94,000 | 104,000 | 119,000 | 125,000 | 134,000 | 143,000 | 153,000 | 166,000 | 201,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 3,356,000 and 2,827,000 in accumulated amortization, respectively | 8,053,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
line of credit | 0 | 0 | 395,000 | 2,749,000 | 6,530,000 | 5,116,000 | 4,715,000 | 4,159,000 | 2,320,000 | 8,254,000 | 7,624,000 | 7,223,000 | 0 | 103,000 | 1,346,000 | 2,529,000 | 2,265,000 | 2,805,000 | 2,465,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par value; 10,000,000 shares authorized; 75,000 shares and none issued and outstanding, respectively | 42,794,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated (deficit) earnings | -36,948,000 | -35,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 3,211,000 and 2,827,000 in accumulated amortization, respectively | 8,162,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value; 10,000,000 shares authorized; 75,000 shares and none issued and outstanding, respectively | 42,794,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 3,094,000 and 2,827,000 in accumulated amortization, respectively | 8,280,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liabilities, current | 80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par value; 10,000,000 shares; no shares issued or outstanding | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated earnings | 8,910,000 | 7,996,000 | 6,879,000 | 6,059,000 | 4,329,000 | 2,825,000 | 1,991,000 | 1,390,000 | 579,000 | 291,000 | 286,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 2,960,000 and 2,827,000 in accumulated amortization, respectively | 8,413,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 35,993,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 55,823,000 | 56,672,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of 2,827,000 and 2,198,000 in accumulated amortization, respectively | 8,546,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par value; 10,000,000 shares, no shares issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 2,669,000 and 2,198,000 in accumulated amortization, respectively | 8,704,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 2,512,000 and 2,198,000 in accumulated amortization, respectively | 8,861,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total long term assets | 29,455,000 | 29,916,000 | 27,106,000 | 27,373,000 | 27,464,000 | 14,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 2,355,000 and 2,198,000 in accumulated amortization, respectively | 9,018,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of 2,198,000 and 1,682,000 in accumulated amortization, respectively | 9,175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 2,015,000 and 1,682,000 in accumulated amortization, respectively | 7,508,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 1,906,000 and 1,682,000 in accumulated amortization, respectively | 7,617,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long term assets | 1,178,000 | 1,016,000 | 1,108,000 | 1,212,000 | 1,294,000 | 1,263,000 | 591,000 | 459,000 | 381,000 | 359,000 | 209,000 | 419,000 | 406,000 | 379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets, net of 1,794,000 and 1,682,000 in accumulated amortization, respectively | 7,729,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of 1,682,000 and 1,279,000 in accumulated amortization, respectively | 7,631,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset, long term | 134,000 | 377,000 | 1,035,000 | 1,334,000 | 1,791,000 | 1,504,000 | 1,504,000 | 1,504,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued acquisition earnouts | 2,210,000 | 0 | 0 | 1,960,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of 1,586,000 and 1,279,000 in accumulated amortization, | 6,647,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term assets | 27,198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long term debt | 1,247,000 | 1,250,000 | 1,250,000 | 50,000 | 113,000 | 117,000 | 117,000 | 177,000 | 177,000 | 180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par value; 10,000,000 shares no shares issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders equity | 47,904,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of 1,486,000 and 1,279,000 in accumulated amortization, | 6,747,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of 1,332,000 and 1,279,000 in accumulated amortization, respectively | 6,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of 1,279,000 and 1,004,000 in accumulated amortization, respectively | 3,950,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of 1,221,000 and 1,004,000 in accumulated amortization, respectively | 4,008,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of 1,164,000 and 1,004,000 in accumulated amortization, respectively | 4,065,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of 1,084,000 and 1,004,000 in accumulated amortization, respectively | 4,145,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible assets | 4,225,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities & stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
line of credit, current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
line of credit, long-term | 1,159,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable and capital leases, less current maturities | 127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets, net of accumulated amortization | 4,305,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identified intangible assets | 4,411,000 | 4,520,000 |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
