|
Cash & Equivalents (Quarter)
|
206.00M | 168.00M | 704.00M | 195.00M | 1,675.00M | 1,450.00M | 976.00M | 1,322.00M | 1,008.00M | 1,129.00M |
|
Short-term Investments (Quarter)
|
20.00M | 16.00M | 1.00M | 4.00M | 1.00M | 2.00M | | 7.00M | 7.00M | 3.00M |
|
Cash & Current Investments (Quarter)
|
226.00M | 184.00M | 705.00M | 199.00M | 1,676.00M | 1,452.00M | 976.00M | 1,329.00M | 1,015.00M | 1,132.00M |
|
Receivables - Net (Quarter)
|
469.00M | 549.00M | 610.00M | 666.00M | 514.00M | 574.00M | 493.00M | 740.00M | 651.00M | 698.00M |
|
Receivables - Other (Quarter)
|
9.00M | 23.00M | 27.00M | 37.00M | 129.00M | 102.00M | 49.00M | 68.00M | 41.00M | 49.00M |
|
Receivables (Quarter)
|
478.00M | 572.00M | 637.00M | 703.00M | 643.00M | 676.00M | 542.00M | 808.00M | 692.00M | 747.00M |
|
Inventory (Quarter)
|
3.00M | 3.00M | 5.00M | 6.00M | 5.00M | 4.00M | 4.00M | 5.00M | 4.00M | 5.00M |
|
Prepaid Assets (Quarter)
|
77.00M | 74.00M | 111.00M | | | | | | | |
|
Current Assets (Quarter)
|
796.00M | 861.00M | 1,373.00M | 916.00M | 2,243.00M | 2,066.00M | 1,678.00M | 2,129.00M | 1,869.00M | 2,049.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
419.00M | 250.00M | 273.00M | 309.00M | 201.00M | 137.00M | 157.00M | 153.00M | 146.00M | 148.00M |
|
Long-Term Investments (Quarter)
|
111.00M | 141.00M | 7.00M | 110.00M | 81.00M | 77.00M | 7.00M | 48.00M | 51.00M | 120.00M |
|
Goodwill (Quarter)
|
232.00M | 237.00M | 136.00M | 778.00M | 785.00M | 341.00M | 335.00M | 336.00M | 331.00M | 335.00M |
|
Intangibles (Quarter)
|
858.00M | 967.00M | 1,143.00M | 1,376.00M | 1,293.00M | 1,195.00M | 1,144.00M | 1,099.00M | 1,042.00M | 1,155.00M |
|
Goodwill & Intangibles (Quarter)
|
1,090.00M | 1,204.00M | 1,279.00M | 2,154.00M | 2,078.00M | 1,536.00M | 1,479.00M | 1,435.00M | 1,373.00M | 1,490.00M |
|
Long-Term Deferred Tax (Quarter)
|
69.00M | 78.00M | 63.00M | 66.00M | 113.00M | 147.00M | 126.00M | 134.00M | 122.00M | 146.00M |
|
Other Non-Current Assets (Quarter)
|
185.00M | 228.00M | 260.00M | 311.00M | 311.00M | 316.00M | 156.00M | 185.00M | 612.00M | 751.00M |
|
Non-Current Assets (Quarter)
|
1,966.00M | 2,461.00M | 2,912.00M | 3,259.00M | 2,796.00M | 2,650.00M | 2,538.00M | 2,684.00M | 2,879.00M | 3,296.00M |
|
Assets (Quarter)
|
2,762.00M | 3,010.00M | 3,753.00M | 128.00M | 4.00M | 106.00M | 103.00M | 110.00M | 4,748.00M | 5,345.00M |
|
Accounts Payables (Quarter)
|
526.00M | 595.00M | 616.00M | 568.00M | 466.00M | 579.00M | 697.00M | 711.00M | 650.00M | 676.00M |
|
Notes Payables (Quarter)
|
106.00M | 110.00M | 104.00M | 87.00M | 869.00M | 292.00M | 55.00M | 599.00M | 398.00M | 478.00M |
|
Payables (Quarter)
|
632.00M | 705.00M | 720.00M | 655.00M | 1,335.00M | 871.00M | 752.00M | 1,310.00M | 1,048.00M | 1,154.00M |
|
Accumulated Expenses (Quarter)
|
306.00M | 360.00M | 340.00M | | | | | | | |
|
Short term Debt (Quarter)
|
106.00M | 110.00M | 104.00M | 87.00M | 869.00M | 292.00M | 55.00M | 599.00M | 398.00M | 478.00M |
|
Current Leases (Quarter)
|
| 44.00M | 55.00M | 65.00M | 34.00M | 35.00M | 26.00M | 30.00M | 26.00M | 28.00M |
|
Current Taxes (Quarter)
|
50.00M | 64.00M | 50.00M | 50.00M | 30.00M | 52.00M | 32.00M | 51.00M | 52.00M | 52.00M |
|
Current Deferred Revenue (Quarter)
|
462.00M | 490.00M | 572.00M | 555.00M | 452.00M | 617.00M | 681.00M | 752.00M | 766.00M | 829.00M |
|
Total Current Liabilities (Quarter)
|
1,150.00M | 1,306.00M | 1,407.00M | 1,365.00M | 1,867.00M | 1,624.00M | 1,544.00M | 2,190.00M | 1,928.00M | 2,100.00M |
|
Non-Current Debt (Quarter)
|
1,606.00M | 1,678.00M | 1,910.00M | 2,078.00M | 2,898.00M | 2,553.00M | 2,341.00M | 2,567.00M | 2,876.00M | 3,723.00M |
|
Non-Current Deffered Revenue (Quarter)
|
852.00M | 867.00M | 934.00M | 1,009.00M | 1,117.00M | 996.00M | 1,043.00M | 1,096.00M | 1,294.00M | 1,340.00M |
|
Pension (Quarter)
|
96.00M | 104.00M | 91.00M | 96.00M | 103.00M | 92.00M | 66.00M | 66.00M | 68.00M | 69.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
170.00M | 95.00M | 124.00M | 118.00M | 95.00M | 93.00M | 78.00M | 68.00M | 18.00M | 17.00M |
|
Operating Leases (Quarter)
|
| 589.00M | 615.00M | 660.00M | 450.00M | 384.00M | 401.00M | 426.00M | 388.00M | 406.00M |
|
Other Non-Current Liabilities (Quarter)
|
29.00M | 7.00M | 17.00M | 116.00M | 94.00M | 41.00M | 81.00M | 75.00M | 17.00M | 69.00M |
|
Total Non-Current Liabilities (Quarter)
|
2,758.00M | 3,370.00M | 4,009.00M | 4,272.00M | 5,021.00M | 4,566.00M | 4,280.00M | 4,569.00M | 5,128.00M | 5,981.00M |
|
Total Liabilities (Quarter)
|
3,908.00M | 4,676.00M | 5,416.00M | 91.00M | | 73.00M | 65.00M | 69.00M | 7,056.00M | 8,081.00M |
|
Total Debt (Quarter)
|
1,712.00M | 1,788.00M | 2,014.00M | 2,165.00M | 3,767.00M | 2,845.00M | 2,396.00M | 3,166.00M | 3,274.00M | 4,201.00M |
|
Common Equity (Quarter)
|
-1146.00M | -1361.00M | -1139.00M | -1473.00M | -1857.00M | -1481.00M | -1615.00M | -1950.00M | -2312.00M | -2741.00M |
|
Shareholder's Equity (Quarter)
|
-1154.00M | -1361.00M | -1139.00M | -1473.00M | -1857.00M | -1481.00M | -1615.00M | -1950.00M | -2312.00M | -2741.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
2,762.00M | 3,010.00M | 3,753.00M | 128.00M | 4.00M | 106.00M | 103.00M | 110.00M | 4,748.00M | 5,345.00M |
|
Retained Earnings (Quarter)
|
-2860.00M | 951.00M | 1,166.00M | | | | | | | |