|
Cash & Equivalents
|
159.00M | 140.00M | 390.00M | 658.00M | 756.00M | 496.00M | 450.00M | 415.00M | 582.00M | 498.00M | 366.00M |
|
Cash & Current Investments
|
159.00M | 140.00M | 390.00M | 658.00M | 756.00M | 496.00M | 450.00M | 415.00M | 582.00M | 498.00M | 366.00M |
|
Receivables - Net
|
| 1,246.00M | 1,286.00M | 1,114.00M | 782.00M | 652.00M | 670.00M | 699.00M | 630.00M | 559.00M | 493.00M |
|
Receivables - Other
|
| 53.00M | 279.00M | | 177.00M | 155.00M | 151.00M | 154.00M | 184.00M | 190.00M | 135.00M |
|
Receivables
|
| 1,299.00M | 1,565.00M | 1,114.00M | 959.00M | 807.00M | 821.00M | 853.00M | 814.00M | 749.00M | 628.00M |
|
Prepaid Assets
|
| 240.00M | 241.00M | 181.00M | 234.00M | 283.00M | 306.00M | 228.00M | 242.00M | 240.00M | 261.00M |
|
Current Assets
|
| 1,874.00M | 1,917.00M | 2,710.00M | 1,964.00M | 1,586.00M | 1,577.00M | 1,680.00M | 1,625.00M | 1,655.00M | 1,252.00M |
|
Land & Improvements
|
| 10.00M | 10.00M | 3.00M | 2.00M | 1.00M | 1.00M | 1.00M | | | |
|
Property, Plant & Equipment (Net)
|
| 280.00M | 283.00M | 257.00M | 328.00M | 342.00M | 305.00M | 281.00M | 266.00M | 197.00M | 167.00M |
|
Goodwill
|
4,784.00M | 4,872.00M | 3,889.00M | 3,366.00M | 3,408.00M | 1,502.00M | 1,528.00M | 1,339.00M | 955.00M | 651.00M | 609.00M |
|
Intangibles
|
| 1,425.00M | 1,144.00M | 891.00M | 651.00M | 426.00M | 187.00M | 52.00M | 39.00M | 32.00M | 14.00M |
|
Goodwill & Intangibles
|
4,784.00M | 6,297.00M | 5,033.00M | 4,257.00M | 4,059.00M | 1,928.00M | 1,715.00M | 1,391.00M | 994.00M | 683.00M | 623.00M |
|
Other Non-Current Assets
|
| 607.00M | 476.00M | 324.00M | 329.00M | 387.00M | 413.00M | 453.00M | 489.00M | 436.00M | 388.00M |
|
Non-Current Assets
|
| 7,184.00M | 5,792.00M | 4,838.00M | 4,716.00M | 2,928.00M | 2,679.00M | 2,356.00M | 1,946.00M | 1,507.00M | 1,347.00M |
|
Assets
|
| 9,058.00M | 7,709.00M | 7,548.00M | 6,680.00M | 4,514.00M | 4,256.00M | 4,036.00M | 3,571.00M | 3,162.00M | 2,599.00M |
|
Accounts Payables
|
| 264.00M | 164.00M | 118.00M | 230.00M | 198.00M | 182.00M | 198.00M | 228.00M | 174.00M | 157.00M |
|
Notes Payables
|
| 1,132.00M | | | | | | | | | |
|
Payables
|
| 1,396.00M | 164.00M | 118.00M | 230.00M | 198.00M | 182.00M | 198.00M | 228.00M | 174.00M | 157.00M |
|
Accumulated Expenses
|
| 249.00M | 269.00M | 355.00M | 193.00M | 174.00M | 237.00M | 243.00M | 197.00M | 183.00M | 170.00M |
|
Other Accumulated Expenses
|
| 845.00M | 611.00M | 493.00M | 567.00M | 647.00M | 450.00M | 443.00M | 382.00M | 328.00M | 290.00M |
|
Short term Debt
|
| 24.00M | 124.00M | 82.00M | 55.00M | 50.00M | 90.00M | 30.00M | 35.00M | 34.00M | 24.00M |
|
Current Deferred Revenue
|
| 227.00M | 206.00M | 151.00M | 112.00M | 108.00M | 133.00M | 82.00M | 81.00M | 91.00M | 155.00M |
|
Total Current Liabilities
|
| 2,741.00M | 1,402.00M | 1,368.00M | 1,197.00M | 1,177.00M | 1,092.00M | 1,025.00M | 923.00M | 868.00M | 744.00M |
|
Capital Leases
|
| | | 33.00M | 26.00M | 17.00M | 20.00M | | | | |
|
Non-Current Debt
|
| 37.00M | 1,913.00M | 1,979.00M | 1,512.00M | 1,464.00M | 1,420.00M | 1,383.00M | 1,277.00M | 1,248.00M | 615.00M |
|
Pension
|
| 153.00M | 172.00M | 4.00M | | | | | | | |
|
Preferred Stock Liabilities
|
| | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M |
|
Minority Interest
|
| | | | | | | | | 4.00M | 4.00M |
|
Non-Current Deferred Tax Liability
|
| 764.00M | 619.00M | 577.00M | 327.00M | 331.00M | 285.00M | 238.00M | 200.00M | 162.00M | 24.00M |
|
Operating Leases
|
| | | | | 320.00M | 288.00M | 255.00M | 217.00M | 211.00M | 138.00M |
|
Other Non-Current Liabilities
|
| 201.00M | 173.00M | 146.00M | 280.00M | 91.00M | 108.00M | 95.00M | 69.00M | 84.00M | 93.00M |
|
Total Non-Current Liabilities
|
| 3,695.00M | 4,106.00M | 3,731.00M | 3,036.00M | 2,981.00M | 2,816.00M | 2,667.00M | 2,443.00M | 2,303.00M | 1,521.00M |
|
Total Liabilities
|
| 3,896.00M | 4,279.00M | 3,877.00M | 3,316.00M | 3,072.00M | 2,924.00M | 2,762.00M | 2,512.00M | 2,387.00M | 1,614.00M |
|
Total Debt
|
| 61.00M | 2,037.00M | 2,061.00M | 1,567.00M | 1,514.00M | 1,510.00M | 1,413.00M | 1,312.00M | 1,282.00M | 639.00M |
|
Common Equity
|
5,540.00M | 5,343.00M | 3,812.00M | 3,850.00M | 3,878.00M | 3,890.00M | 3,899.00M | 1,132.00M | 917.00M | 633.00M | 843.00M |
|
Shareholder's Equity
|
5,540.00M | 5,343.00M | 3,812.00M | 3,850.00M | 3,878.00M | 3,890.00M | 3,899.00M | 1,132.00M | 917.00M | 633.00M | 843.00M |
|
Liabilities and Shareholders Equity
|
| 9,058.00M | 7,709.00M | 7,548.00M | 6,680.00M | 4,514.00M | 4,256.00M | 4,036.00M | 3,571.00M | 3,162.00M | 2,599.00M |
|
Treasury Shares
|
5.77M | 7.52M | 4.93M | 5.43M | 4.56M | 3.60M | 5.62M | 3.79M | 3.17M | 8.84M | 60.87M |
|
Retained Earnings
|
-129.00M | -181.00M | -526.00M | -494.00M | -425.00M | -407.00M | -398.00M | -429.00M | -466.00M | -2849.00M | -2433.00M |