|
Cash & Equivalents
|
163.00M | 140.00M | 143.00M | 160.00M | 148.00M | 390.00M | 255.00M | 309.00M | 468.00M | 658.00M | 553.00M | 993.00M | 586.00M | 756.00M | 520.00M | 276.00M | 228.00M | 496.00M | 395.00M | 428.00M | 488.00M | 450.00M | 389.00M | 397.00M | 394.00M | 415.00M | 588.00M | 519.00M | 577.00M | 582.00M | 526.00M | 500.00M | 451.00M | 498.00M | 415.00M | 300.00M | 393.00M | 366.00M | 277.00M | 275.00M | 248.00M |
|
Cash & Current Investments
|
163.00M | 140.00M | 143.00M | 160.00M | 148.00M | 390.00M | 255.00M | 309.00M | 468.00M | 658.00M | 553.00M | 993.00M | 586.00M | 756.00M | 520.00M | 276.00M | 228.00M | 496.00M | 395.00M | 428.00M | 488.00M | 450.00M | 389.00M | 397.00M | 394.00M | 415.00M | 588.00M | 519.00M | 577.00M | 582.00M | 526.00M | 500.00M | 451.00M | 498.00M | 415.00M | 300.00M | 393.00M | 366.00M | 277.00M | 275.00M | 248.00M |
|
Receivables - Net
|
| 1,246.00M | | | 1,420.00M | 1,286.00M | 5.00M | 1,374.00M | 1,380.00M | 1,114.00M | 1,026.00M | 930.00M | 951.00M | 782.00M | 820.00M | 824.00M | 840.00M | 652.00M | 690.00M | 693.00M | 687.00M | 670.00M | 664.00M | 664.00M | 701.00M | 699.00M | 661.00M | 684.00M | 653.00M | 630.00M | -1.00M | -1.00M | 612.00M | 559.00M | 600.00M | 518.00M | 528.00M | 493.00M | 480.00M | 458.00M | 488.00M |
|
Receivables - Other
|
| 53.00M | | | 360.00M | 279.00M | 272.00M | 262.00M | 267.00M | | 163.00M | 193.00M | 191.00M | 177.00M | 197.00M | 192.00M | 165.00M | 155.00M | 169.00M | 160.00M | 166.00M | 151.00M | 164.00M | 159.00M | 159.00M | 154.00M | 160.00M | 155.00M | 161.00M | 184.00M | 163.00M | 187.00M | 197.00M | 190.00M | 174.00M | 156.00M | 156.00M | 52.00M | 54.00M | 140.00M | 2.00M |
|
Receivables
|
| 1,299.00M | | | 1,780.00M | 1,565.00M | 277.00M | 1,636.00M | 1,647.00M | 1,114.00M | 1,189.00M | 1,123.00M | 1,142.00M | 959.00M | 1,017.00M | 1,016.00M | 1,005.00M | 807.00M | 859.00M | 853.00M | 853.00M | 821.00M | 828.00M | 823.00M | 860.00M | 853.00M | 821.00M | 839.00M | 814.00M | 814.00M | 162.00M | 186.00M | 809.00M | 749.00M | 774.00M | 674.00M | 684.00M | 545.00M | 534.00M | 598.00M | 490.00M |
|
Prepaid Assets
|
| 240.00M | | | 247.00M | 241.00M | 270.00M | 264.00M | 233.00M | 181.00M | 219.00M | 229.00M | 230.00M | 234.00M | 294.00M | 315.00M | 313.00M | 283.00M | 318.00M | 287.00M | 312.00M | 306.00M | 334.00M | 267.00M | 257.00M | 228.00M | 234.00M | 239.00M | 250.00M | 242.00M | 277.00M | 247.00M | 275.00M | 240.00M | 216.00M | 342.00M | 372.00M | 261.00M | 297.00M | 276.00M | 258.00M |
|
Current Assets
|
| 1,874.00M | | | 2,020.00M | 1,917.00M | 1,974.00M | 1,986.00M | 2,112.00M | 2,710.00M | 2,620.00M | 2,661.00M | 1,993.00M | 1,964.00M | 1,831.00M | 1,607.00M | 1,546.00M | 1,586.00M | 1,572.00M | 1,568.00M | 1,653.00M | 1,577.00M | 1,551.00M | 1,487.00M | 1,511.00M | 1,680.00M | 1,643.00M | 1,597.00M | 1,641.00M | 1,625.00M | 1,556.00M | 1,517.00M | 1,535.00M | 1,655.00M | 1,589.00M | 1,352.00M | 1,445.00M | 1,252.00M | 1,185.00M | 1,147.00M | 1,154.00M |
|
Land & Improvements
|
| 10.00M | | | | 10.00M | | | | 3.00M | | | | 2.00M | | | | 1.00M | | | | 1.00M | | | | 1.00M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 280.00M | | | 264.00M | 283.00M | 282.00M | 262.00M | 249.00M | 257.00M | 260.00M | 276.00M | 297.00M | 328.00M | 336.00M | 333.00M | 331.00M | 342.00M | 321.00M | 309.00M | 306.00M | 305.00M | 281.00M | 281.00M | 273.00M | 281.00M | 272.00M | 263.00M | 262.00M | 266.00M | 259.00M | 252.00M | 241.00M | 197.00M | 186.00M | 179.00M | 174.00M | 167.00M | 179.00M | 182.00M | 186.00M |
|
Goodwill
|
| 4,872.00M | | | 4,850.00M | 3,889.00M | 3,899.00M | 3,921.00M | 3,899.00M | 3,366.00M | 3,457.00M | 3,424.00M | 3,417.00M | 3,408.00M | 3,171.00M | 2,105.00M | 2,090.00M | 1,502.00M | 1,486.00M | 1,491.00M | 1,506.00M | 1,528.00M | 1,513.00M | 1,519.00M | 1,506.00M | 1,339.00M | 1,335.00M | 1,310.00M | 1,286.00M | 955.00M | 965.00M | 967.00M | 668.00M | 651.00M | 643.00M | 637.00M | 642.00M | 609.00M | 610.00M | 617.00M | 616.00M |
|
Intangibles
|
| 1,425.00M | | | 1,225.00M | 1,144.00M | 1,083.00M | 1,023.00M | 959.00M | 891.00M | 831.00M | 771.00M | 711.00M | 651.00M | 627.00M | 566.00M | 487.00M | 426.00M | 366.00M | 306.00M | 247.00M | 187.00M | 147.00M | 116.00M | 84.00M | 52.00M | 46.00M | 43.00M | 41.00M | 39.00M | 37.00M | 36.00M | 34.00M | 32.00M | 31.00M | 15.00M | 15.00M | 14.00M | 13.00M | 13.00M | 12.00M |
|
Goodwill & Intangibles
|
| 6,297.00M | | | 6,075.00M | 5,033.00M | 4,982.00M | 4,944.00M | 4,858.00M | 4,257.00M | 4,288.00M | 4,195.00M | 4,128.00M | 4,059.00M | 3,798.00M | 2,671.00M | 2,577.00M | 1,928.00M | 1,852.00M | 1,797.00M | 1,753.00M | 1,715.00M | 1,660.00M | 1,635.00M | 1,590.00M | 1,391.00M | 1,381.00M | 1,353.00M | 1,327.00M | 994.00M | 1,002.00M | 1,003.00M | 702.00M | 683.00M | 674.00M | 652.00M | 657.00M | 623.00M | 623.00M | 630.00M | 628.00M |
|
Other Non-Current Assets
|
| 607.00M | | | 564.00M | 476.00M | 462.00M | 456.00M | 328.00M | 324.00M | 343.00M | 304.00M | 312.00M | 329.00M | 360.00M | 375.00M | 370.00M | 387.00M | 384.00M | 397.00M | 402.00M | 413.00M | 413.00M | 474.00M | 475.00M | 453.00M | 464.00M | 475.00M | 486.00M | 489.00M | 494.00M | 489.00M | 466.00M | 436.00M | 421.00M | 422.00M | 391.00M | 388.00M | 381.00M | 370.00M | 382.00M |
|
Non-Current Assets
|
| 7,184.00M | | | 6,903.00M | 5,792.00M | 5,726.00M | 5,662.00M | 5,435.00M | 4,838.00M | 4,891.00M | 4,775.00M | 4,737.00M | 4,716.00M | 4,832.00M | 3,696.00M | 3,568.00M | 2,928.00M | 2,822.00M | 2,758.00M | 2,707.00M | 2,679.00M | 2,599.00M | 2,636.00M | 2,581.00M | 2,356.00M | 2,336.00M | 2,303.00M | 2,280.00M | 1,946.00M | 1,947.00M | 1,936.00M | 1,611.00M | 1,507.00M | 1,469.00M | 1,428.00M | 1,396.00M | 1,347.00M | 1,347.00M | 1,341.00M | 1,346.00M |
|
Assets
|
| 9,058.00M | | | 8,923.00M | 7,709.00M | 7,700.00M | 7,648.00M | 7,547.00M | 7,548.00M | 7,511.00M | 7,436.00M | 6,730.00M | 6,680.00M | 6,663.00M | 5,303.00M | 5,114.00M | 4,514.00M | 4,394.00M | 4,326.00M | 4,360.00M | 4,256.00M | 4,150.00M | 4,123.00M | 4,092.00M | 4,036.00M | 3,979.00M | 3,900.00M | 3,921.00M | 3,571.00M | 3,503.00M | 3,453.00M | 3,146.00M | 3,162.00M | 3,058.00M | 2,780.00M | 2,841.00M | 2,599.00M | 2,532.00M | 2,488.00M | 2,500.00M |
|
Accounts Payables
|
| 264.00M | | | 116.00M | 164.00M | 130.00M | 106.00M | 147.00M | 118.00M | 152.00M | 158.00M | 216.00M | 230.00M | 313.00M | 161.00M | 145.00M | 198.00M | 168.00M | 170.00M | 173.00M | 182.00M | 167.00M | 161.00M | 169.00M | 198.00M | 189.00M | 166.00M | 203.00M | 228.00M | 176.00M | 169.00M | 166.00M | 174.00M | 167.00M | 136.00M | 133.00M | 157.00M | 155.00M | 126.00M | 135.00M |
|
Notes Payables
|
| 1,132.00M | | | 1,106.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1,396.00M | | | 1,222.00M | 164.00M | 130.00M | 106.00M | 147.00M | 118.00M | 152.00M | 158.00M | 216.00M | 230.00M | 313.00M | 161.00M | 145.00M | 198.00M | 168.00M | 170.00M | 173.00M | 182.00M | 167.00M | 161.00M | 169.00M | 198.00M | 189.00M | 166.00M | 203.00M | 228.00M | 176.00M | 169.00M | 166.00M | 174.00M | 167.00M | 136.00M | 133.00M | 157.00M | 155.00M | 126.00M | 135.00M |
|
Accumulated Expenses
|
| 249.00M | | | 245.00M | 269.00M | 257.00M | 247.00M | 221.00M | 355.00M | 289.00M | 297.00M | 233.00M | 193.00M | 148.00M | 165.00M | 140.00M | 174.00M | 151.00M | 182.00M | 200.00M | 237.00M | 205.00M | 234.00M | 252.00M | 243.00M | 206.00M | 219.00M | 227.00M | 197.00M | 174.00M | 180.00M | 195.00M | 183.00M | 175.00M | 171.00M | 193.00M | 170.00M | 165.00M | 168.00M | 180.00M |
|
Other Accumulated Expenses
|
| 845.00M | | | 609.00M | 611.00M | 603.00M | 604.00M | 591.00M | 493.00M | 537.00M | 567.00M | 613.00M | 567.00M | 817.00M | 747.00M | 693.00M | 647.00M | 535.00M | 496.00M | 478.00M | 450.00M | 456.00M | 446.00M | 434.00M | 443.00M | 426.00M | 407.00M | 395.00M | 382.00M | 375.00M | 325.00M | 305.00M | 328.00M | 324.00M | 362.00M | 360.00M | 290.00M | 294.00M | 295.00M | 289.00M |
|
Short term Debt
|
| 24.00M | | | 22.00M | 124.00M | 46.00M | 59.00M | 71.00M | 82.00M | 81.00M | 43.00M | 49.00M | 55.00M | 53.00M | 52.00M | 50.00M | 50.00M | 60.00M | 68.00M | 78.00M | 90.00M | 89.00M | 89.00M | 21.00M | 30.00M | 30.00M | 30.00M | 33.00M | 35.00M | 38.00M | 41.00M | 40.00M | 34.00M | 33.00M | 33.00M | 26.00M | 24.00M | 26.00M | 28.00M | 16.00M |
|
Current Deferred Revenue
|
| 227.00M | | | 208.00M | 206.00M | 212.00M | 196.00M | 184.00M | 151.00M | 142.00M | 129.00M | 119.00M | 112.00M | 103.00M | 92.00M | 95.00M | 108.00M | 109.00M | 106.00M | 112.00M | 133.00M | 128.00M | 124.00M | 111.00M | 82.00M | 75.00M | 73.00M | 75.00M | 81.00M | 79.00M | 80.00M | 99.00M | 91.00M | 94.00M | 95.00M | 115.00M | 155.00M | 83.00M | 80.00M | 145.00M |
|
Total Current Liabilities
|
| 2,741.00M | | | 2,306.00M | 1,402.00M | 1,248.00M | 1,212.00M | 1,214.00M | 1,368.00M | 1,374.00M | 1,313.00M | 1,251.00M | 1,197.00M | 1,434.00M | 1,217.00M | 1,123.00M | 1,177.00M | 1,023.00M | 1,022.00M | 1,041.00M | 1,092.00M | 1,045.00M | 1,054.00M | 987.00M | 1,025.00M | 926.00M | 895.00M | 933.00M | 923.00M | 842.00M | 795.00M | 805.00M | 868.00M | 849.00M | 819.00M | 827.00M | 744.00M | 723.00M | 697.00M | 702.00M |
|
Capital Leases
|
| | | | | | | | | 33.00M | | 36.00M | | 26.00M | 23.00M | 19.00M | 17.00M | 17.00M | 20.00M | 19.00M | 18.00M | 20.00M | 17.00M | 18.00M | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 37.00M | | | 26.00M | 1,913.00M | 2,075.00M | 2,071.00M | 1,991.00M | 1,979.00M | 1,972.00M | 2,001.00M | 1,528.00M | 1,512.00M | 1,496.00M | 1,488.00M | 1,468.00M | 1,464.00M | 1,596.00M | 1,581.00M | 1,574.00M | 1,420.00M | 1,388.00M | 1,340.00M | 1,384.00M | 1,383.00M | 1,277.00M | 1,272.00M | 1,272.00M | 1,277.00M | 1,277.00M | 1,274.00M | 1,266.00M | 1,248.00M | 1,083.00M | 789.00M | 718.00M | 615.00M | 625.00M | 628.00M | 697.00M |
|
Pension
|
| 153.00M | | | 151.00M | 172.00M | 172.00M | 171.00M | 151.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | | |
|
Non-Current Deferred Tax Liability
|
| 764.00M | | | 781.00M | 619.00M | 616.00M | 592.00M | 605.00M | 577.00M | 382.00M | 346.00M | 320.00M | 327.00M | 283.00M | 186.00M | 181.00M | 331.00M | 108.00M | 93.00M | 106.00M | 285.00M | 96.00M | 90.00M | 87.00M | 238.00M | 102.00M | 105.00M | 117.00M | 200.00M | 85.00M | 75.00M | 61.00M | 162.00M | 43.00M | 48.00M | 54.00M | 24.00M | 16.00M | 16.00M | 22.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | 394.00M | 370.00M | 342.00M | 320.00M | 224.00M | 218.00M | 209.00M | 288.00M | 205.00M | 199.00M | 195.00M | 255.00M | 179.00M | 173.00M | 167.00M | 217.00M | 158.00M | 159.00M | 167.00M | 211.00M | 155.00M | 144.00M | 141.00M | 138.00M | 134.00M | 127.00M | 117.00M |
|
Other Non-Current Liabilities
|
| 201.00M | | | 169.00M | 173.00M | 148.00M | 143.00M | 132.00M | 146.00M | 131.00M | 135.00M | 130.00M | 280.00M | 99.00M | 105.00M | 87.00M | 91.00M | 81.00M | 95.00M | 105.00M | 108.00M | 106.00M | 113.00M | 114.00M | 95.00M | 91.00M | 88.00M | 84.00M | 69.00M | 70.00M | 81.00M | 85.00M | 84.00M | 81.00M | 83.00M | 78.00M | 93.00M | 88.00M | 101.00M | 103.00M |
|
Total Non-Current Liabilities
|
| 3,695.00M | | | 3,264.00M | 4,106.00M | 4,111.00M | 4,046.00M | 3,961.00M | 3,731.00M | 3,728.00M | 3,660.00M | 3,099.00M | 3,036.00M | 3,495.00M | 3,155.00M | 3,017.00M | 2,981.00M | 2,951.00M | 2,914.00M | 2,930.00M | 2,816.00M | 2,734.00M | 2,683.00M | 2,653.00M | 2,667.00M | 2,484.00M | 2,445.00M | 2,489.00M | 2,443.00M | 2,362.00M | 2,303.00M | 2,299.00M | 2,303.00M | 2,130.00M | 1,800.00M | 1,740.00M | 1,521.00M | 1,498.00M | 1,468.00M | 1,538.00M |
|
Total Liabilities
|
-6050.00M | 3,896.00M | -5561.00M | -5700.00M | 3,433.00M | 4,279.00M | 4,259.00M | 4,189.00M | 4,093.00M | 3,877.00M | 3,859.00M | 3,795.00M | 3,229.00M | 3,316.00M | 3,594.00M | 3,260.00M | 3,104.00M | 3,072.00M | 3,032.00M | 3,009.00M | 3,035.00M | 2,924.00M | 2,840.00M | 2,796.00M | 2,767.00M | 2,762.00M | 2,575.00M | 2,533.00M | 2,573.00M | 2,512.00M | 2,432.00M | 2,384.00M | 2,384.00M | 2,387.00M | 2,211.00M | 1,883.00M | 1,818.00M | 1,614.00M | 1,586.00M | 1,569.00M | 1,641.00M |
|
Total Debt
|
| 61.00M | | | 48.00M | 2,037.00M | 2,121.00M | 2,130.00M | 2,062.00M | 2,061.00M | 2,053.00M | 2,044.00M | 1,577.00M | 1,567.00M | 1,549.00M | 1,540.00M | 1,518.00M | 1,514.00M | 1,656.00M | 1,649.00M | 1,652.00M | 1,510.00M | 1,477.00M | 1,429.00M | 1,405.00M | 1,413.00M | 1,307.00M | 1,302.00M | 1,305.00M | 1,312.00M | 1,315.00M | 1,315.00M | 1,306.00M | 1,282.00M | 1,116.00M | 822.00M | 744.00M | 639.00M | 651.00M | 656.00M | 713.00M |
|
Common Equity
|
6,050.00M | 5,343.00M | 5,561.00M | 5,700.00M | 5,693.00M | 3,812.00M | 3,299.00M | 3,317.00M | 3,312.00M | 3,850.00M | 3,510.00M | 3,499.00M | 3,359.00M | 3,878.00M | 2,927.00M | 1,901.00M | 1,868.00M | 3,890.00M | 1,220.00M | 1,175.00M | 1,183.00M | 3,899.00M | 1,168.00M | 1,185.00M | 1,183.00M | 1,132.00M | 1,262.00M | 1,225.00M | 1,206.00M | 917.00M | 929.00M | 927.00M | 620.00M | 633.00M | 705.00M | 755.00M | 881.00M | 843.00M | 804.00M | 777.00M | 717.00M |
|
Shareholder's Equity
|
6,050.00M | 5,343.00M | 5,561.00M | 5,700.00M | 5,693.00M | 3,812.00M | 3,299.00M | 3,317.00M | 3,312.00M | 3,850.00M | 3,510.00M | 3,499.00M | 3,359.00M | 3,878.00M | 2,927.00M | 1,901.00M | 1,868.00M | 3,890.00M | 1,220.00M | 1,175.00M | 1,183.00M | 3,899.00M | 1,168.00M | 1,185.00M | 1,183.00M | 1,132.00M | 1,262.00M | 1,225.00M | 1,206.00M | 917.00M | 929.00M | 927.00M | 620.00M | 633.00M | 705.00M | 755.00M | 881.00M | 843.00M | 804.00M | 777.00M | 717.00M |
|
Liabilities and Shareholders Equity
|
| 9,058.00M | | | 8,923.00M | 7,709.00M | 7,700.00M | 7,648.00M | 7,547.00M | 7,548.00M | 7,511.00M | 7,436.00M | 6,730.00M | 6,680.00M | 6,663.00M | 5,303.00M | 5,114.00M | 4,514.00M | 4,394.00M | 4,326.00M | 4,360.00M | 4,256.00M | 4,150.00M | 4,123.00M | 4,092.00M | 4,036.00M | 3,979.00M | 3,900.00M | 3,921.00M | 3,571.00M | 3,503.00M | 3,453.00M | 3,146.00M | 3,162.00M | 3,058.00M | 2,780.00M | 2,841.00M | 2,599.00M | 2,532.00M | 2,488.00M | 2,500.00M |
|
Treasury Shares
|
| 7.52M | | | | 4.93M | | | | 5.43M | | | | 4.56M | | | | 3.60M | | | | 5.62M | | | | 3.79M | | | | 3.17M | | 0.27M | 2.23M | 8.84M | 13.66M | 56.94M | 60.87M | 60.87M | 60.87M | 63.55M | 68.26M |
|
Retained Earnings
|
| -181.00M | | | -203.00M | -526.00M | -511.00M | -498.00M | -490.00M | -494.00M | -481.00M | -512.00M | -424.00M | -425.00M | -551.00M | -1583.00M | -1601.00M | -407.00M | -2236.00M | -2290.00M | -2299.00M | -398.00M | -2326.00M | -2317.00M | -2308.00M | -429.00M | -2217.00M | -2220.00M | -2207.00M | -466.00M | -2551.00M | -2561.00M | -2852.00M | -2849.00M | -2752.00M | -2539.00M | -2418.00M | -2433.00M | -2486.00M | -2529.00M | -2577.00M |