|
Cash & Equivalents
|
41.00M | 31.00M | 138.00M | 256.00M | 436.00M | 377.00M | 467.00M | 515.00M | 748.00M | 689.00M | 1,130.00M | 1,491.00M | 318.00M | 333.00M | 398.00M | 605.00M | 363.00M | 368.00M | 461.00M | 479.00M | 247.00M | 324.00M | 487.00M | 499.00M | 460.00M | 432.00M | 555.00M |
|
Short-term Investments
|
| | | 1.00M | | | | 1.00M | | | | 18.00M | 16.00M | 38.00M | 95.00M | 113.00M | 91.00M | 99.00M | | | | | | | | | |
|
Cash & Current Investments
|
41.00M | 31.00M | 138.00M | 257.00M | 436.00M | 377.00M | 467.00M | 516.00M | 748.00M | 689.00M | 1,130.00M | 1,509.00M | 334.00M | 371.00M | 493.00M | 718.00M | 454.00M | 467.00M | 461.00M | 479.00M | 247.00M | 324.00M | 487.00M | 499.00M | 460.00M | 432.00M | 555.00M |
|
Receivables - Net
|
| | | 730.00M | 662.00M | 646.00M | 634.00M | 639.00M | 595.00M | 664.00M | 723.00M | 767.00M | 1,184.00M | 1,232.00M | 1,249.00M | 1,313.00M | 1,221.00M | 1,318.00M | 1,280.00M | 1,395.00M | 1,256.00M | 1,314.00M | 1,344.00M | 1,444.00M | 1,356.00M | 1,510.00M | 1,562.00M |
|
Receivables - Other
|
| | | 245.00M | 251.00M | 245.00M | 272.00M | 142.00M | 152.00M | 184.00M | 224.00M | 217.00M | 452.00M | 480.00M | 511.00M | 459.00M | 490.00M | 509.00M | 530.00M | 436.00M | 458.00M | 509.00M | 553.00M | 453.00M | 485.00M | 542.00M | 577.00M |
|
Receivables
|
| | | 975.00M | 913.00M | 891.00M | 906.00M | 781.00M | 747.00M | 848.00M | 947.00M | 984.00M | 1,636.00M | 1,712.00M | 1,760.00M | 1,772.00M | 1,711.00M | 1,827.00M | 1,810.00M | 1,831.00M | 1,714.00M | 1,823.00M | 1,897.00M | 1,897.00M | 1,841.00M | 2,052.00M | 2,139.00M |
|
Inventory
|
| | | 58.00M | 59.00M | 60.00M | 57.00M | 64.00M | 66.00M | 69.00M | 71.00M | 69.00M | 142.00M | 149.00M | 150.00M | 163.00M | 163.00M | 170.00M | 155.00M | 150.00M | 148.00M | 155.00M | 155.00M | 143.00M | 150.00M | 154.00M | 148.00M |
|
Prepaid Assets
|
| | | 33.00M | 37.00M | 61.00M | 74.00M | 77.00M | 75.00M | 82.00M | 93.00M | 83.00M | 131.00M | 167.00M | 164.00M | 112.00M | 127.00M | 167.00M | 226.00M | 122.00M | 123.00M | 152.00M | 152.00M | 119.00M | 135.00M | 160.00M | 164.00M |
|
Current Assets
|
| | | 1,342.00M | 1,450.00M | 1,394.00M | 1,504.00M | 1,437.00M | 1,633.00M | 1,685.00M | 2,239.00M | 2,626.00M | 2,227.00M | 2,361.00M | 2,472.00M | 2,652.00M | 2,364.00M | 2,532.00M | 2,652.00M | 2,582.00M | 2,232.00M | 2,454.00M | 2,691.00M | 2,658.00M | 2,586.00M | 2,798.00M | 3,006.00M |
|
Property, Plant & Equipment (Net)
|
| | | 402.00M | 397.00M | 365.00M | 354.00M | 355.00M | 353.00M | 348.00M | 337.00M | 326.00M | 384.00M | 388.00M | 399.00M | 407.00M | 412.00M | 418.00M | 377.00M | 385.00M | 375.00M | 383.00M | 387.00M | 379.00M | 372.00M | 382.00M | 393.00M |
|
Goodwill
|
| | 312.00M | 980.00M | 767.00M | 780.00M | 851.00M | 1,082.00M | 1,077.00M | 1,079.00M | 1,099.00M | 1,106.00M | 2,310.00M | 2,226.00M | 2,327.00M | 2,382.00M | 2,405.00M | 21.00M | 2,404.00M | 2,471.00M | 2,471.00M | 2,825.00M | 2,931.00M | 2,894.00M | 2,940.00M | 3,126.00M | 3,150.00M |
|
Intangibles
|
| | | 1,172.00M | 47.00M | 1,019.00M | 921.00M | 1,198.00M | 1,201.00M | 1,208.00M | 1,224.00M | 1,240.00M | 2,598.00M | 2,494.00M | 2,197.00M | 1,784.00M | 2,371.00M | 2,398.00M | 1,624.00M | 1,620.00M | 1,549.00M | 1,773.00M | 1,732.00M | 1,660.00M | 1,635.00M | 1,672.00M | 1,636.00M |
|
Goodwill & Intangibles
|
| | 312.00M | 2,152.00M | 814.00M | 1,799.00M | 1,772.00M | 2,280.00M | 2,278.00M | 2,287.00M | 2,323.00M | 2,346.00M | 4,908.00M | 4,720.00M | 4,524.00M | 4,166.00M | 4,776.00M | 2,419.00M | 4,028.00M | 4,091.00M | 4,020.00M | 4,598.00M | 4,663.00M | 4,554.00M | 4,575.00M | 4,798.00M | 4,786.00M |
|
Long-Term Deferred Tax
|
| | | | | 65.00M | 64.00M | 89.00M | 89.00M | 87.00M | 86.00M | 73.00M | 70.00M | 63.00M | 61.00M | 108.00M | 111.00M | 106.00M | 107.00M | 113.00M | 115.00M | 50.00M | 68.00M | 57.00M | 64.00M | 75.00M | 52.00M |
|
Other Non-Current Assets
|
| | | 61.00M | 36.00M | 45.00M | 34.00M | 30.00M | 29.00M | 27.00M | 23.00M | 302.00M | 653.00M | 617.00M | 576.00M | 392.00M | 404.00M | 420.00M | 407.00M | 111.00M | 110.00M | 122.00M | 103.00M | 120.00M | 119.00M | 122.00M | 115.00M |
|
Non-Current Assets
|
| | | 2,669.00M | 2,436.00M | 2,376.00M | 2,322.00M | 2,628.00M | 2,585.00M | 2,558.00M | 2,544.00M | 2,533.00M | 5,915.00M | 5,693.00M | 5,469.00M | 5,439.00M | 5,402.00M | 5,442.00M | 5,297.00M | 5,008.00M | 4,960.00M | 5,507.00M | 5,554.00M | 5,494.00M | 5,512.00M | 5,741.00M | 5,715.00M |
|
Assets
|
2,065.00M | 2,146.00M | 2,315.00M | 4,011.00M | 3,886.00M | 3,770.00M | 3,826.00M | 4,065.00M | 4,218.00M | 4,243.00M | 4,783.00M | 5,159.00M | 8,142.00M | 8,054.00M | 7,941.00M | 8,091.00M | 7,766.00M | 7,974.00M | 7,949.00M | 7,590.00M | 7,192.00M | 7,961.00M | 8,245.00M | 8,152.00M | 8,098.00M | 8,539.00M | 8,721.00M |
|
Accounts Payables
|
| | | 156.00M | 152.00M | 155.00M | 142.00M | 150.00M | 167.00M | 180.00M | 205.00M | 236.00M | 391.00M | 448.00M | 469.00M | 490.00M | 442.00M | 473.00M | 431.00M | 472.00M | 382.00M | 424.00M | 454.00M | 497.00M | 450.00M | 524.00M | 537.00M |
|
Payables
|
| | | 156.00M | 152.00M | 155.00M | 142.00M | 150.00M | 167.00M | 180.00M | 205.00M | 236.00M | 391.00M | 448.00M | 469.00M | 490.00M | 442.00M | 473.00M | 431.00M | 472.00M | 382.00M | 424.00M | 454.00M | 497.00M | 450.00M | 524.00M | 537.00M |
|
Accumulated Expenses
|
| | | 149.00M | 104.00M | 131.00M | 162.00M | 182.00M | 124.00M | 151.00M | 147.00M | 209.00M | 251.00M | 275.00M | 294.00M | 337.00M | 244.00M | 296.00M | 320.00M | 363.00M | 241.00M | 297.00M | 342.00M | 381.00M | 282.00M | 330.00M | 390.00M |
|
Other Accumulated Expenses
|
| | | 157.00M | 132.00M | 150.00M | 139.00M | 133.00M | 103.00M | 100.00M | 151.00M | 129.00M | 214.00M | 219.00M | 243.00M | 325.00M | 284.00M | 295.00M | 328.00M | 344.00M | 288.00M | 287.00M | 301.00M | 303.00M | 285.00M | 310.00M | 304.00M |
|
Short term Debt
|
| | | 19.00M | 217.00M | 18.00M | 16.00M | 18.00M | 18.00M | 13.00M | 1.00M | 1.00M | 2.00M | 3.00M | 6.00M | 206.00M | 6.00M | 6.00M | 256.00M | 5.00M | 105.00M | 4.00M | 5.00M | 4.00M | 4.00M | 5.00M | 5.00M |
|
Current Deferred Revenue
|
| | | 193.00M | 205.00M | 235.00M | 249.00M | 219.00M | 221.00M | 232.00M | 238.00M | 243.00M | 422.00M | 421.00M | 428.00M | 463.00M | 469.00M | 491.00M | 474.00M | 526.00M | 542.00M | 547.00M | 570.00M | 590.00M | 634.00M | 644.00M | 672.00M |
|
Total Current Liabilities
|
| | | 823.00M | 919.00M | 821.00M | 834.00M | 841.00M | 781.00M | 730.00M | 792.00M | 867.00M | 1,367.00M | 1,453.00M | 1,523.00M | 1,921.00M | 1,549.00M | 1,651.00M | 1,899.00M | 1,807.00M | 1,654.00M | 1,662.00M | 1,781.00M | 1,885.00M | 1,762.00M | 1,933.00M | 2,031.00M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 2,583.00M | | | 2,342.00M | 2,322.00M | 2,624.00M | 2,844.00M | 2,847.00M | 2,749.00M | 2,750.00M | 2,751.00M | 2,753.00M |
|
Non-Current Deffered Revenue
|
| | | 78.00M | 53.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | 73.00M | 69.00M | 65.00M | 40.00M | 38.00M | 38.00M | 37.00M | 50.00M | 48.00M | 50.00M | 52.00M | 48.00M | 50.00M | 53.00M | 53.00M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | 797.00M | 797.00M | 797.00M | 797.00M | 797.00M | 797.00M | 797.00M | 797.00M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 23.00M | 24.00M | 24.00M | 27.00M | 45.00M | 43.00M | 46.00M | 45.00M | 43.00M | 489.00M | 454.00M | 342.00M | 415.00M | 344.00M | 351.00M | 340.00M | 304.00M | 236.00M | 236.00M | 248.00M | 198.00M | 207.00M | 218.00M | 218.00M |
|
Operating Leases
|
| | | 95.00M | 93.00M | 91.00M | 88.00M | 96.00M | 81.00M | 81.00M | 79.00M | 79.00M | 189.00M | 172.00M | 158.00M | 166.00M | 155.00M | 168.00M | 170.00M | 172.00M | 173.00M | 185.00M | 193.00M | 192.00M | 192.00M | 208.00M | 200.00M |
|
Other Non-Current Liabilities
|
| | | 49.00M | 83.00M | 106.00M | 119.00M | 106.00M | 103.00M | 99.00M | 90.00M | 71.00M | 126.00M | 127.00M | 111.00M | 111.00M | 126.00M | 124.00M | 122.00M | 127.00M | 139.00M | 129.00M | 134.00M | 105.00M | 134.00M | 161.00M | 147.00M |
|
Total Non-Current Liabilities
|
| | | 2,205.00M | 2,278.00M | 2,099.00M | 2,109.00M | 2,401.00M | 2,324.00M | 2,316.00M | 2,396.00M | 2,765.00M | 4,941.00M | 4,974.00M | 4,883.00M | 5,056.00M | 4,678.00M | 4,806.00M | 4,798.00M | 4,595.00M | 4,752.00M | 4,997.00M | 5,144.00M | 5,094.00M | 4,982.00M | 5,207.00M | 5,298.00M |
|
Total Liabilities
|
| | | 2,254.00M | 2,361.00M | 2,205.00M | 2,228.00M | 2,507.00M | 2,427.00M | 2,415.00M | 2,486.00M | 2,836.00M | 5,067.00M | 5,101.00M | 4,994.00M | 5,167.00M | 4,804.00M | 4,930.00M | 4,920.00M | 4,722.00M | 4,891.00M | 5,126.00M | 5,278.00M | 5,199.00M | 5,116.00M | 5,368.00M | 5,445.00M |
|
Total Debt
|
| | | 19.00M | 217.00M | 18.00M | 16.00M | 18.00M | 18.00M | 13.00M | 1.00M | 1.00M | 2.00M | 3.00M | 6.00M | 2,789.00M | 6.00M | 6.00M | 2,598.00M | 2,327.00M | 2,729.00M | 2,848.00M | 2,852.00M | 2,753.00M | 2,754.00M | 2,756.00M | 2,758.00M |
|
Common Equity
|
| 678.00M | 687.00M | 1,757.00M | 1,525.00M | 1,565.00M | 1,598.00M | 1,558.00M | 1,791.00M | 1,828.00M | 2,297.00M | 2,323.00M | 2,278.00M | 2,156.00M | 2,150.00M | 2,127.00M | 2,165.00M | 2,247.00M | 2,232.00M | 2,071.00M | 2,301.00M | 2,835.00M | 2,967.00M | 2,953.00M | 2,982.00M | 3,171.00M | 3,276.00M |
|
Shareholder's Equity
|
| 678.00M | 687.00M | 1,757.00M | 1,525.00M | 1,565.00M | 1,598.00M | 1,558.00M | 1,791.00M | 1,828.00M | 2,297.00M | 2,323.00M | 2,278.00M | 2,156.00M | 2,150.00M | 2,127.00M | 2,165.00M | 2,247.00M | 2,232.00M | 2,071.00M | 2,301.00M | 2,835.00M | 2,967.00M | 2,953.00M | 2,982.00M | 3,171.00M | 3,276.00M |
|
Liabilities and Shareholders Equity
|
2,065.00M | 2,146.00M | 2,315.00M | 4,011.00M | 3,886.00M | 3,770.00M | 3,826.00M | 4,065.00M | 4,218.00M | 4,243.00M | 4,783.00M | 5,159.00M | 8,142.00M | 8,054.00M | 7,941.00M | 8,091.00M | 7,766.00M | 7,974.00M | 7,949.00M | 7,590.00M | 7,192.00M | 7,961.00M | 8,245.00M | 8,152.00M | 8,098.00M | 8,539.00M | 8,721.00M |
|
Retained Earnings
|
| | | -131.00M | -325.00M | -289.00M | -262.00M | -284.00M | -292.00M | -271.00M | -252.00M | -237.00M | -255.00M | -214.00M | -229.00M | -267.00M | -266.00M | -228.00M | -294.00M | -490.00M | -523.00M | -524.00M | -481.00M | -567.00M | -520.00M | -418.00M | -428.00M |
|
Treasury Shares
|
| | | 0.93M | | | | 1.11M | | | | 0.76M | 0.53M | 0.68M | 1.95M | 2.51M | 0.54M | 0.43M | 1.63M | 1.63M | 16.26M | 24.39M | 24.39M | 16.26M | 3.10M | 3.10M | 3.10M |