|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 233.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 233.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 664.00M | 664.00M | 701.00M | 699.00M | 661.00M | 684.00M | 653.00M | 630.00M | -1.00M | -1.00M | 612.00M | 559.00M | -1.00M | 518.00M | 528.00M | 493.00M | 480.00M | 458.00M | 488.00M | 500.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 53.00M | 4.00M | 17.00M | 32.00M | 47.00M | 50.00M | 161.00M | 184.00M | 58.00M | 67.00M | 197.00M | 190.00M | 22.00M | 104.00M | 152.00M | 135.00M | 137.00M | 2.00M | 2.00M | 128.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 717.00M | 668.00M | 718.00M | 731.00M | 708.00M | 734.00M | 814.00M | 814.00M | 57.00M | 66.00M | 809.00M | 749.00M | 21.00M | 622.00M | 680.00M | 628.00M | 617.00M | 460.00M | 490.00M | 628.00M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 213.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 1,069.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 181.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 617.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 617.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 10.00M | 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 | 276.00M | 381.00M | 370.00M | 382.00M | 266.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 1,328.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 2,397.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 142.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 142.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 173.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 456.00M | 446.00M | 434.00M | 443.00M | 426.00M | 407.00M | 395.00M | 382.00M | 6.00M | 6.00M | 305.00M | 328.00M | 6.00M | 362.00M | 360.00M | 290.00M | 294.00M | 295.00M | 289.00M | 270.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 22.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 128.00M | 124.00M | 111.00M | 82.00M | 75.00M | 73.00M | 75.00M | 81.00M | 79.00M | 80.00M | 99.00M | 146.00M | 153.00M | 152.00M | 168.00M | 103.00M | 83.00M | 80.00M | 145.00M | 74.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 681.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 17.00M | 18.00M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 665.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 96.00M | 90.00M | 87.00M | 238.00M | 102.00M | 105.00M | 117.00M | 83.00M | 85.00M | 75.00M | 61.00M | 30.00M | 43.00M | 48.00M | 54.00M | 24.00M | 16.00M | 16.00M | 22.00M | 19.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 205.00M | 199.00M | 195.00M | 184.00M | 179.00M | 173.00M | 167.00M | 217.00M | 158.00M | 159.00M | 167.00M | 157.00M | 155.00M | 144.00M | 141.00M | 138.00M | 134.00M | 127.00M | 117.00M | 102.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 103.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 1,467.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 1,570.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 687.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1,168.00M | 2.00M | 2.00M | 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 | 685.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -410.00M | 3,907.00M | -2308.00M | 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 | 839.00M | 804.00M | 777.00M | 717.00M | 685.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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 | 2,397.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | | | | 3.10M | | 0.27M | 2.23M | 5.03M | 13.66M | 56.94M | 60.87M | 5.95M | 60.87M | 63.55M | 68.26M | 70.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -410.00M | -407.00M | -423.00M | -429.00M | | 1.00M | -513.00M | -466.00M | -448.00M | -451.00M | 1.00M | -435.00M | -2752.00M | -463.00M | -449.00M | -472.00M | -461.00M | -437.00M | -2577.00M | -2613.00M |