|
Cash & Equivalents
|
| | 0.26M | 0.33M | 0.60M | 0.87M | 516.00M | 0.08M | 446.00M | 312.00M | 303.00M | 320.00M | 335.00M | 432.00M | 476.00M | 475.00M | 515.00M | 524.00M | 536.00M | 552.00M | 601.00M | 427.00M |
|
Short-term Investments
|
| | | | | | | | | | 10.00M | 6.00M | 13.00M | | | | | | | | | |
|
Cash & Current Investments
|
| | 0.26M | 0.33M | 0.60M | 0.87M | 516.00M | 0.08M | 446.00M | 312.00M | 313.00M | 326.00M | 348.00M | 432.00M | 476.00M | 475.00M | 515.00M | 524.00M | 536.00M | 552.00M | 601.00M | 427.00M |
|
Receivables - Net
|
| | | | | | 375.00M | | 688.00M | 781.00M | 765.00M | 915.00M | 952.00M | 851.00M | 726.00M | 812.00M | 712.00M | 691.00M | 571.00M | 717.00M | 722.00M | 930.00M |
|
Receivables - Other
|
| | | | | | 15.00M | | | | 36.00M | 39.00M | 44.00M | 40.00M | 42.00M | 37.00M | 50.00M | 44.00M | 46.00M | 47.00M | 59.00M | 54.00M |
|
Receivables
|
| | | | | | 390.00M | | 688.00M | 781.00M | 801.00M | 954.00M | 996.00M | 891.00M | 768.00M | 849.00M | 762.00M | 735.00M | 617.00M | 764.00M | 781.00M | 984.00M |
|
Prepaid Assets
|
0.00M | | 1.13M | 0.98M | 0.82M | 0.66M | 137.00M | 0.34M | 117.00M | 157.00M | 130.00M | 174.00M | 161.00M | 146.00M | 116.00M | 152.00M | 171.00M | 135.00M | 128.00M | 139.00M | 135.00M | 211.00M |
|
Current Assets
|
0.00M | | 1.38M | 1.31M | 1.41M | 1.53M | 1,052.00M | 0.42M | 1,284.00M | 1,298.00M | 1,234.00M | 1,450.00M | 1,487.00M | 1,469.00M | 1,360.00M | 1,476.00M | 1,448.00M | 1,394.00M | 1,281.00M | 1,455.00M | 1,517.00M | 1,622.00M |
|
Property, Plant & Equipment (Net)
|
| | | | | | 216.00M | | 210.00M | 217.00M | 218.00M | 228.00M | 228.00M | 228.00M | 232.00M | 232.00M | 231.00M | 232.00M | 232.00M | 235.00M | 238.00M | 304.00M |
|
Long-Term Investments
|
| | 816.99M | 817.13M | 817.16M | 817.23M | 17.00M | 817.68M | 14.00M | 13.00M | 14.00M | 14.00M | 13.00M | 13.00M | 14.00M | 13.00M | 13.00M | 14.00M | 14.00M | 14.00M | 14.00M | 56.00M |
|
Goodwill
|
| | 1,028.00M | | | | 1,358.00M | | 1,312.00M | 1,148.00M | 1,188.00M | 1,198.00M | 1,207.00M | 1,190.00M | 1,212.00M | 1,206.00M | 1,207.00M | 1,236.00M | 1,201.00M | 1,217.00M | 1,250.00M | 1,559.00M |
|
Intangibles
|
| | | | | | 1,188.00M | | 1,188.00M | 1,188.00M | 636.00M | 1,166.00M | 1,171.00M | 570.00M | 552.00M | 528.00M | 505.00M | 500.00M | 480.00M | 471.00M | 465.00M | 758.00M |
|
Goodwill & Intangibles
|
| | 1,028.00M | | | | 2,546.00M | | 2,500.00M | 2,336.00M | 1,824.00M | 2,364.00M | 2,378.00M | 1,760.00M | 1,764.00M | 1,734.00M | 1,712.00M | 1,736.00M | 1,681.00M | 1,688.00M | 1,715.00M | 2,317.00M |
|
Long-Term Deferred Tax
|
| | | | | | 282.00M | | 267.00M | 279.00M | 333.00M | 339.00M | 340.00M | 299.00M | 281.00M | 264.00M | 268.00M | 253.00M | 268.00M | 274.00M | 274.00M | 265.00M |
|
Other Non-Current Assets
|
| 0.97M | | | | | 41.00M | | 34.00M | 45.00M | 47.00M | 44.00M | 57.00M | 61.00M | 50.00M | 64.00M | 61.00M | 61.00M | 89.00M | 63.00M | 58.00M | 128.00M |
|
Non-Current Assets
|
| | 249.00M | 817.13M | 817.16M | 817.23M | 275.00M | 817.68M | 2,567.00M | 2,402.00M | 276.00M | 2,499.00M | 2,493.00M | 2,411.00M | 2,391.00M | 2,359.00M | 2,334.00M | 2,358.00M | 2,343.00M | 2,330.00M | 2,354.00M | 3,138.00M |
|
Assets
|
0.00M | 0.97M | 818.37M | 818.43M | 818.58M | 818.76M | 3,771.00M | 818.09M | 3,851.00M | 3,700.00M | 3,728.00M | 3,949.00M | 3,980.00M | 3,880.00M | 3,751.00M | 3,835.00M | 3,782.00M | 3,752.00M | 3,624.00M | 3,785.00M | 3,871.00M | 4,760.00M |
|
Accounts Payables
|
| 0.63M | 0.38M | 4.52M | 3.94M | 6.56M | 137.00M | 5.59M | 274.00M | 339.00M | 253.00M | 350.00M | 386.00M | 385.00M | 302.00M | 386.00M | 333.00M | 330.00M | 263.00M | 325.00M | 353.00M | 556.00M |
|
Notes Payables
|
| | 1.50M | 1.50M | 1.50M | | 5.80M | 5.80M | | | | | | | | | | | | | | |
|
Payables
|
| 0.63M | 1.88M | 6.02M | 5.44M | 6.56M | 142.80M | 11.39M | 274.00M | 339.00M | 253.00M | 350.00M | 386.00M | 385.00M | 302.00M | 386.00M | 333.00M | 330.00M | 263.00M | 325.00M | 353.00M | 556.00M |
|
Accumulated Expenses
|
| | | | | | 519.00M | | 441.00M | 409.00M | 452.00M | 426.00M | 447.00M | 453.00M | 466.00M | 526.00M | 479.00M | 504.00M | 461.00M | 517.00M | 512.00M | 691.00M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 48.00M | | | 62.00M | 39.00M | 44.00M | 46.00M | 28.00M | | 35.00M | 16.00M | 11.00M |
|
Short term Debt
|
| 0.36M | 0.37M | 0.00M | 0.00M | 0.00M | 3.00M | 4.26M | 3.00M | 3.00M | 3.00M | 4.00M | 6.00M | 6.00M | 7.00M | 8.00M | 7.00M | 16.00M | 19.00M | 19.00M | 19.00M | 23.00M |
|
Current Leases
|
| | | | | | 21.00M | | 19.00M | 18.00M | 17.00M | 17.00M | 17.00M | 17.00M | 17.00M | 18.00M | 14.00M | 14.00M | 15.00M | 14.00M | 15.00M | 22.00M |
|
Current Taxes
|
| | | | | | 41.00M | | 40.00M | 66.00M | 48.00M | 85.00M | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.98M | 2.26M | 6.82M | 8.25M | 12.40M | 721.00M | 15.70M | 777.00M | 835.00M | 773.00M | 882.00M | 908.00M | 923.00M | 831.00M | 982.00M | 879.00M | 892.00M | 780.00M | 910.00M | 915.00M | 1,322.00M |
|
Non-Current Debt
|
| | 1.50M | 0.80M | 2.00M | 2.00M | 1,020.00M | 2.00M | 1,218.00M | 1,218.00M | 1,219.00M | 1,351.00M | 1,353.00M | 1,353.00M | 1,355.00M | 1,355.00M | 1,358.00M | 1,368.00M | 1,365.00M | 1,365.00M | 1,362.00M | 1,366.00M |
|
Non-Current Deffered Revenue
|
| | 28.59M | 28.59M | 28.59M | 28.59M | 28.59M | 28.59M | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | 333.00M | | 280.00M | 253.00M | 147.00M | 145.00M | 146.00M | 137.00M | 183.00M | 176.00M | 168.00M | 176.00M | 156.00M | 157.00M | 163.00M | 181.00M |
|
Preferred Stock Liabilities
|
| | 816.81M | 816.81M | 816.81M | 816.81M | 816.81M | 816.81M | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | 160.00M | | 1,180.00M | 1,093.00M | 1,219.00M | 1,190.00M | 1,162.00M | 3.00M | 4.00M | 3.00M | 4.00M | 5.00M | 6.00M | 6.00M | 7.00M | 5.00M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 119.00M | | 115.00M | 14.00M | 251.00M | 20.00M | 19.00M | 49.00M | 463.00M | 5.00M | 5.00M | 5.00M | 36.00M | 39.00M | 37.00M | 62.00M |
|
Operating Leases
|
| | | | | | 61.00M | | 49.00M | 53.00M | 61.00M | 62.00M | 58.00M | 57.00M | 55.00M | 56.00M | 52.00M | 67.00M | 63.00M | 60.00M | 58.00M | 64.00M |
|
Other Non-Current Liabilities
|
| | | | | | 23.00M | | 25.00M | 34.00M | 43.00M | 50.00M | 51.00M | 39.00M | 33.00M | 28.00M | 33.00M | 47.00M | 34.00M | 68.00M | 102.00M | 178.00M |
|
Total Non-Current Liabilities
|
| | | | | | 2,254.00M | | 2,560.00M | 2,497.00M | 2,314.00M | 2,547.00M | 2,590.00M | 2,586.00M | 2,506.00M | 2,633.00M | 2,531.00M | 2,599.00M | 2,533.00M | 2,590.00M | 2,562.00M | 3,048.00M |
|
Total Liabilities
|
| 0.98M | 105.49M | 85.27M | 84.09M | 73.13M | 2,277.00M | 104.34M | 2,585.00M | 2,531.00M | 2,357.00M | 2,597.00M | 2,641.00M | 2,625.00M | 2,539.00M | 2,661.00M | 2,564.00M | 2,646.00M | 2,567.00M | 2,658.00M | 2,664.00M | 3,226.00M |
|
Total Debt
|
| 0.36M | 1.87M | 0.80M | 2.00M | 2.00M | 1,023.00M | 6.26M | 1,221.00M | 1,221.00M | 1,222.00M | 1,355.00M | 1,359.00M | 1,359.00M | 1,362.00M | 1,363.00M | 1,365.00M | 1,384.00M | 1,384.00M | 1,384.00M | 1,381.00M | 1,389.00M |
|
Common Equity
|
0.00M | -0.01M | 984.00M | -83.65M | -82.33M | -71.18M | 1,334.00M | -103.06M | 1,266.00M | 1,169.00M | 1,371.00M | 1,352.00M | 1,339.00M | 1,255.00M | 1,212.00M | 1,174.00M | 1,218.00M | 1,106.00M | 1,057.00M | 1,127.00M | 1,207.00M | 1,534.00M |
|
Shareholder's Equity
|
0.00M | -0.01M | 984.00M | -83.65M | -82.33M | -71.18M | 1,334.00M | -103.06M | 1,266.00M | 1,169.00M | 1,371.00M | 1,352.00M | 1,339.00M | 1,255.00M | 1,212.00M | 1,174.00M | 1,218.00M | 1,106.00M | 1,057.00M | 1,127.00M | 1,207.00M | 1,534.00M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.97M | 818.37M | 818.43M | 818.58M | 818.76M | 3,771.00M | 818.09M | 3,851.00M | 3,700.00M | 3,728.00M | 3,949.00M | 3,980.00M | 3,880.00M | 3,751.00M | 3,835.00M | 3,782.00M | 3,752.00M | 3,624.00M | 3,785.00M | 3,871.00M | 4,760.00M |
|
Treasury Shares
|
| | | | | | | | | | | 27.03M | 26.22M | 24.45M | | | | 8.00M | 8.00M | 8.18M | 8.20M | 12.28M |
|
Retained Earnings
|
-0.03M | -0.04M | -103.93M | -83.65M | -82.33M | -71.18M | -1065.00M | -103.06M | -128.00M | -148.00M | -175.00M | -177.00M | -191.00M | -1390.00M | -1437.00M | -1456.00M | -1430.00M | -1559.00M | -1575.00M | -1500.00M | -1487.00M | -1549.00M |