|
Cash & Equivalents
|
121.00M | 109.00M | 64.00M | 82.00M | 41.00M | 48.00M | 51.00M | 78.00M | 59.00M | 55.00M | 99.00M | 150.00M | 182.00M | 182.00M | 182.00M | 396.00M | 248.00M | 308.00M | 205.00M | 205.00M | 206.00M | 166.00M | 168.00M | 233.00M | 704.00M | 188.00M | 195.00M | 688.00M | 1,675.00M | 988.00M | 1,450.00M | 1,361.00M | 976.00M | 710.00M | 1,322.00M | 1,008.00M | 611.00M | 1,129.00M |
|
Short-term Investments
|
153.00M | 155.00M | 165.00M | -13.00M | -39.00M | -50.00M | -30.00M | -38.00M | -27.00M | -34.00M | -42.00M | -26.00M | -37.00M | -19.00M | -19.00M | -42.00M | -11.00M | 5.00M | 284.00M | 257.00M | 20.00M | 264.00M | 16.00M | 269.00M | 1.00M | 16.00M | 4.00M | 18.00M | 1.00M | -60.00M | 2.00M | -37.00M | | -18.00M | 7.00M | -78.00M | 174.00M | 120.00M |
|
Cash & Current Investments
|
274.00M | 264.00M | 229.00M | 69.00M | 2.00M | -2.00M | 21.00M | 40.00M | 32.00M | 21.00M | 57.00M | 124.00M | 145.00M | 163.00M | 163.00M | 354.00M | 237.00M | 313.00M | 489.00M | 462.00M | 226.00M | 430.00M | 184.00M | 502.00M | 705.00M | 204.00M | 199.00M | 706.00M | 1,676.00M | 928.00M | 1,452.00M | 1,324.00M | 976.00M | 692.00M | 1,329.00M | 930.00M | 785.00M | 1,249.00M |
|
Receivables - Net
|
393.00M | 437.00M | 399.00M | 335.00M | 373.00M | 421.00M | 415.00M | 371.00M | 416.00M | 427.00M | 449.00M | 444.00M | 465.00M | 509.00M | 422.00M | 518.00M | 423.00M | 523.00M | 617.00M | 542.00M | 469.00M | 595.00M | 549.00M | 675.00M | 610.00M | 772.00M | 666.00M | 507.00M | 514.00M | 564.00M | 574.00M | 691.00M | 646.00M | 776.00M | 740.00M | 785.00M | 942.00M | 833.00M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 9.00M | | 23.00M | | 27.00M | | 37.00M | | 129.00M | | 102.00M | | 49.00M | | 68.00M | 41.00M | | |
|
Receivables
|
393.00M | 437.00M | 399.00M | 335.00M | 373.00M | 421.00M | 415.00M | 371.00M | 416.00M | 427.00M | 449.00M | 444.00M | 465.00M | 509.00M | 422.00M | 518.00M | 423.00M | 523.00M | 617.00M | 542.00M | 478.00M | 595.00M | 572.00M | 675.00M | 637.00M | 772.00M | 703.00M | 507.00M | 643.00M | 564.00M | 676.00M | 691.00M | 695.00M | 776.00M | 808.00M | 826.00M | 942.00M | 833.00M |
|
Inventory
|
4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 5.00M | 6.00M | 6.00M | 5.00M | 5.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 4.00M | 5.00M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | 77.00M | | 74.00M | | 111.00M | | | | | | 616.00M | | 702.00M | | 807.00M | | | |
|
Current Assets
|
569.00M | 600.00M | 477.00M | 419.00M | 458.00M | 523.00M | 486.00M | 659.00M | 484.00M | 490.00M | 583.00M | 609.00M | 548.00M | 692.00M | -2069.00M | 927.00M | -2139.00M | 899.00M | 836.00M | 766.00M | 796.00M | 849.00M | 861.00M | 939.00M | 1,373.00M | 1,029.00M | 916.00M | 1,242.00M | 2,243.00M | 1,613.00M | 2,066.00M | 2,102.00M | 1,678.00M | 1,549.00M | 2,129.00M | 1,869.00M | 1,661.00M | 2,049.00M |
|
Property, Plant & Equipment (Net)
|
1,660.00M | 1,854.00M | 1,851.00M | 1,836.00M | 1,767.00M | 1,654.00M | 1,708.00M | 1,690.00M | 1,456.00M | 1,401.00M | 1,363.00M | 1,376.00M | 1,336.00M | 1,345.00M | | 1,079.00M | | 1,089.00M | 459.00M | 425.00M | 419.00M | 422.00M | 250.00M | 417.00M | 273.00M | 284.00M | 309.00M | -85.00M | 201.00M | 142.00M | 137.00M | 126.00M | 157.00M | 149.00M | 153.00M | 146.00M | 149.00M | 148.00M |
|
Long-Term Investments
|
42.00M | 44.00M | 46.00M | -4.00M | 44.00M | 43.00M | 44.00M | 43.00M | 46.00M | -34.00M | -38.00M | -1.00M | -1.00M | -3.00M | 84.00M | 87.00M | 85.00M | -8.00M | -16.00M | -7.00M | 111.00M | 157.00M | 141.00M | -1.00M | 104.00M | 105.00M | 110.00M | -21.00M | 81.00M | 76.00M | 77.00M | 76.00M | 36.00M | 40.00M | 48.00M | 51.00M | 58.00M | -11.00M |
|
Goodwill
|
142.00M | 95.00M | 80.00M | 82.00M | 83.00M | 78.00M | 88.00M | 92.00M | 93.00M | 96.00M | 88.00M | 94.00M | 92.00M | 94.00M | 93.00M | 83.00M | 80.00M | 84.00M | 236.00M | | 232.00M | | 237.00M | | 563.00M | | 778.00M | | 785.00M | | 341.00M | | 335.00M | | 336.00M | 331.00M | | |
|
Intangibles
|
300.00M | 284.00M | 283.00M | 274.00M | 260.00M | 253.00M | 268.00M | 266.00M | 271.00M | 277.00M | 300.00M | 313.00M | 342.00M | 354.00M | 354.00M | 408.00M | 438.00M | 509.00M | 881.00M | 1,251.00M | 858.00M | 902.00M | 967.00M | 989.00M | 1,143.00M | 1,461.00M | 1,376.00M | -47.00M | 1,293.00M | 1,248.00M | 1,195.00M | 1,160.00M | 1,144.00M | 1,116.00M | 1,099.00M | 1,042.00M | 1,172.00M | 1,155.00M |
|
Goodwill & Intangibles
|
442.00M | 379.00M | 363.00M | 356.00M | 343.00M | 331.00M | 356.00M | 358.00M | 364.00M | 373.00M | 388.00M | 407.00M | 434.00M | 448.00M | 447.00M | 491.00M | 518.00M | 593.00M | 1,117.00M | 1,251.00M | 1,090.00M | 902.00M | 1,204.00M | 989.00M | 1,706.00M | 1,461.00M | 2,154.00M | -47.00M | 2,078.00M | 1,248.00M | 1,536.00M | 1,160.00M | 1,479.00M | 1,116.00M | 1,435.00M | 1,373.00M | 1,172.00M | 1,155.00M |
|
Long-Term Deferred Tax
|
| | | 95.00M | 90.00M | | | 88.00M | 133.00M | 116.00M | 111.00M | 153.00M | 145.00M | 202.00M | | 161.00M | | 97.00M | 71.00M | 46.00M | 69.00M | 73.00M | 78.00M | 68.00M | 63.00M | 65.00M | 66.00M | 94.00M | 113.00M | 140.00M | 147.00M | 130.00M | 126.00M | 131.00M | 134.00M | 122.00M | 120.00M | 146.00M |
|
Other Non-Current Assets
|
| | | -45.00M | | | | | | | | | | | | | | | 306.00M | | 248.00M | 217.00M | 241.00M | 252.00M | 270.00M | 274.00M | 311.00M | -37.00M | 311.00M | 312.00M | 316.00M | 328.00M | 336.00M | 387.00M | 424.00M | 612.00M | 697.00M | 751.00M |
|
Non-Current Assets
|
2,352.00M | 2,455.00M | 2,434.00M | 2,474.00M | 2,398.00M | 2,275.00M | 2,403.00M | 2,319.00M | 2,145.00M | 2,130.00M | 2,109.00M | 2,244.00M | 2,218.00M | 2,322.00M | 2,069.00M | 2,179.00M | 2,139.00M | 2,148.00M | 2,093.00M | 2,152.00M | 1,966.00M | 2,109.00M | 2,461.00M | 2,209.00M | 2,912.00M | 3,113.00M | 3,259.00M | 2,898.00M | 2,796.00M | 2,725.00M | 2,650.00M | 2,559.00M | 2,538.00M | 2,603.00M | 2,684.00M | 2,879.00M | 3,277.00M | 3,296.00M |
|
Assets
|
3,132.00M | 3,077.00M | 2,911.00M | 2,893.00M | 2,856.00M | 2,880.00M | 2,889.00M | 2,978.00M | 2,898.00M | 2,878.00M | 2,917.00M | 3,070.00M | 2,984.00M | 3,250.00M | | 3,332.00M | | 3,047.00M | 3,235.00M | 2,918.00M | 2,762.00M | 2,958.00M | 3,010.00M | 3,148.00M | 4,092.00M | 4,142.00M | 128.00M | 4,140.00M | 88.00M | 4,385.00M | 106.00M | 4,661.00M | 103.00M | 4,152.00M | 4,813.00M | 4,748.00M | 4,938.00M | 5,345.00M |
|
Accounts Payables
|
-683.00M | -739.00M | -714.00M | -668.00M | -658.00M | -713.00M | -740.00M | -722.00M | -651.00M | -645.00M | -693.00M | -670.00M | -671.00M | -741.00M | -709.00M | -691.00M | -748.00M | -719.00M | -821.00M | -585.00M | 526.00M | -441.00M | 595.00M | -502.00M | 616.00M | -494.00M | 568.00M | -371.00M | 466.00M | -481.00M | 579.00M | -518.00M | 697.00M | -605.00M | 711.00M | -650.00M | -715.00M | -676.00M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | 106.00M | | 110.00M | | 104.00M | | 87.00M | | 869.00M | | 292.00M | | 55.00M | | 599.00M | 398.00M | | |
|
Payables
|
-683.00M | -739.00M | -714.00M | -668.00M | -658.00M | -713.00M | -740.00M | -722.00M | -651.00M | -645.00M | -693.00M | -670.00M | -671.00M | -741.00M | -709.00M | -691.00M | -748.00M | -719.00M | -821.00M | -585.00M | 632.00M | -441.00M | 705.00M | -502.00M | 720.00M | -494.00M | 655.00M | -371.00M | 1,335.00M | -481.00M | 871.00M | -518.00M | 752.00M | -605.00M | 1,310.00M | -252.00M | -715.00M | -676.00M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | 306.00M | | 360.00M | | 340.00M | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | -193.00M | | | | | | | | -1332.00M | | -1489.00M | | -1591.00M | -25.00M | | -29.00M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | 106.00M | | 110.00M | | 104.00M | | 87.00M | | 869.00M | | 292.00M | | 55.00M | | 599.00M | -2876.00M | | -3723.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 44.00M | | 55.00M | | 65.00M | | 34.00M | | 35.00M | -25.00M | 26.00M | -27.00M | 30.00M | -26.00M | | -28.00M |
|
Current Taxes
|
-345.00M | -341.00M | -345.00M | -194.00M | -165.00M | -188.00M | -238.00M | -167.00M | -141.00M | -120.00M | -122.00M | -73.00M | -76.00M | -71.00M | -54.00M | -43.00M | -47.00M | -35.00M | -47.00M | -68.00M | 50.00M | -53.00M | 64.00M | -46.00M | 50.00M | -51.00M | 50.00M | -37.00M | 30.00M | -30.00M | 52.00M | -26.00M | 32.00M | -21.00M | 51.00M | -52.00M | -25.00M | -52.00M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | 462.00M | -888.00M | 490.00M | -907.00M | 572.00M | -949.00M | 555.00M | -1234.00M | 452.00M | -1087.00M | 617.00M | -1016.00M | 681.00M | -1122.00M | 752.00M | -1294.00M | -1334.00M | -1340.00M |
|
Total Current Liabilities
|
-1048.00M | -1102.00M | -1083.00M | 1,040.00M | -982.00M | -1056.00M | -1037.00M | 1,136.00M | -835.00M | -845.00M | -855.00M | -765.00M | -770.00M | -834.00M | -972.00M | -754.00M | -928.00M | -773.00M | -1406.00M | -1392.00M | 1,150.00M | -1092.00M | 1,306.00M | -1202.00M | 1,407.00M | -1284.00M | 1,365.00M | -1630.00M | 1,867.00M | -1132.00M | 1,624.00M | -1556.00M | 1,544.00M | -1489.00M | 2,190.00M | -1928.00M | -2097.00M | -2100.00M |
|
Capital Leases
|
-1.00M | -1.00M | -2.00M | -2.00M | -1.00M | -1.00M | -2.00M | -2.00M | | -1.00M | -2.00M | | -1.00M | -2.00M | -3.00M | | -3.00M | -2.00M | -2.00M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
-1388.00M | -1415.00M | -1199.00M | 1,016.00M | -977.00M | -916.00M | -806.00M | 776.00M | -875.00M | -804.00M | -701.00M | -691.00M | -588.00M | -610.00M | -1242.00M | -1206.00M | -1269.00M | -1330.00M | -1390.00M | -1559.00M | 1,606.00M | -2106.00M | 1,678.00M | -1946.00M | 1,910.00M | -2295.00M | 2,078.00M | -1870.00M | 2,898.00M | -2913.00M | 2,553.00M | -2336.00M | 2,341.00M | -2443.00M | 2,567.00M | -2782.00M | -3249.00M | -3333.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | 852.00M | | 867.00M | | 934.00M | | 1,009.00M | -213.00M | 1,117.00M | -248.00M | 996.00M | -213.00M | 1,043.00M | -237.00M | 1,096.00M | -286.00M | -299.00M | -316.00M |
|
Pension
|
-113.00M | -133.00M | -142.00M | -142.00M | -139.00M | -159.00M | -197.00M | -200.00M | -184.00M | -190.00M | -181.00M | -178.00M | -192.00M | -191.00M | -187.00M | -161.00M | -184.00M | -198.00M | -135.00M | -141.00M | 96.00M | -100.00M | 104.00M | -94.00M | 91.00M | -98.00M | 96.00M | -101.00M | 103.00M | -98.00M | 92.00M | -69.00M | 66.00M | -66.00M | 66.00M | -68.00M | -69.00M | -69.00M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 5.00M |
|
Liabilities from Discontinued Operations
|
-3.00M | | | | | -4.00M | | | -61.00M | -61.00M | -61.00M | -60.00M | -60.00M | -62.00M | -61.00M | -62.00M | | | -23.00M | | | | | | | | -22.00M | | | -3.00M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-131.00M | -118.00M | -123.00M | -118.00M | -113.00M | -100.00M | -74.00M | -84.00M | -91.00M | -94.00M | -88.00M | -101.00M | -101.00M | -99.00M | -93.00M | -106.00M | -175.00M | -245.00M | -143.00M | -205.00M | 170.00M | -196.00M | 95.00M | -115.00M | 124.00M | -140.00M | 118.00M | -74.00M | 95.00M | -98.00M | 93.00M | -87.00M | 78.00M | -81.00M | 68.00M | -18.00M | -25.00M | -17.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 2,781.00M | | | 838.00M | | 857.00M | 589.00M | | 615.00M | -634.00M | 660.00M | -504.00M | 450.00M | -401.00M | 419.00M | -402.00M | 427.00M | -401.00M | 426.00M | -388.00M | -379.00M | -378.00M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 29.00M | | 7.00M | | 125.00M | | 116.00M | | 94.00M | | 89.00M | | 81.00M | | 75.00M | 78.00M | | |
|
Total Non-Current Liabilities
|
-2030.00M | -2066.00M | -1867.00M | -1697.00M | -1686.00M | -1652.00M | -1542.00M | -1564.00M | -1655.00M | -1613.00M | -1514.00M | -1512.00M | -1446.00M | -1477.00M | -2105.00M | -2100.00M | -2213.00M | -2363.00M | -2301.00M | -2558.00M | 2,758.00M | -3328.00M | 3,370.00M | -3108.00M | 4,009.00M | -4282.00M | 4,272.00M | -4114.00M | 5,021.00M | -5039.00M | 4,566.00M | -4280.00M | 4,280.00M | -4481.00M | 4,569.00M | -5128.00M | -5481.00M | -5981.00M |
|
Total Liabilities
|
-3081.00M | -3168.00M | -2950.00M | -2737.00M | -2668.00M | -2712.00M | -2579.00M | -2507.00M | -2551.00M | -2519.00M | -2430.00M | -2337.00M | -2276.00M | -2373.00M | -3138.00M | -2916.00M | -3141.00M | -3136.00M | -3730.00M | -3950.00M | 3,908.00M | -4420.00M | 4,676.00M | -4310.00M | 5,416.00M | -5566.00M | 91.00M | -5744.00M | 79.00M | -6174.00M | 73.00M | -5836.00M | 65.00M | -5970.00M | 6,759.00M | -7056.00M | -2640.00M | -8081.00M |
|
Total Debt
|
-1388.00M | -1415.00M | -1199.00M | 1,016.00M | -977.00M | -916.00M | -806.00M | 776.00M | -875.00M | -804.00M | -701.00M | -691.00M | -588.00M | -610.00M | -1242.00M | -1206.00M | -1269.00M | -1330.00M | -1390.00M | -1559.00M | 1,712.00M | -2106.00M | 1,788.00M | -1946.00M | 2,014.00M | -2295.00M | 2,165.00M | -1870.00M | 3,767.00M | -2913.00M | 2,845.00M | -2336.00M | 2,396.00M | -2443.00M | 3,166.00M | -5658.00M | -3249.00M | -7056.00M |
|
Common Equity
|
45.00M | -97.00M | -47.00M | 149.00M | 181.00M | 161.00M | 302.00M | 271.00M | 340.00M | 351.00M | 479.00M | 725.00M | 700.00M | 868.00M | | 408.00M | | -98.00M | -504.00M | -1040.00M | -1154.00M | -1468.00M | -1361.00M | -1169.00M | -1139.00M | -1432.00M | -1473.00M | -1612.00M | -1857.00M | -1797.00M | -1481.00M | -1181.00M | -1615.00M | -1824.00M | -1950.00M | -2312.00M | -2644.00M | |
|
Shareholder's Equity
|
51.00M | | | 156.00M | 188.00M | 168.00M | 310.00M | 278.00M | 347.00M | 359.00M | 487.00M | 733.00M | 708.00M | 877.00M | 2,807.00M | 416.00M | | | | | -1154.00M | | -1361.00M | | -1139.00M | | -1473.00M | | -1857.00M | | -1481.00M | | -1615.00M | | -1950.00M | -2312.00M | | -2741.00M |
|
Liabilities and Shareholders Equity
|
3,132.00M | 3,077.00M | 2,911.00M | 2,893.00M | 2,856.00M | 2,880.00M | 2,889.00M | 2,978.00M | 2,898.00M | 2,878.00M | 2,917.00M | 3,070.00M | 2,984.00M | 3,250.00M | | 3,332.00M | | 3,047.00M | 3,235.00M | 2,918.00M | 2,762.00M | 2,958.00M | 3,010.00M | 3,148.00M | 4,092.00M | 4,142.00M | 128.00M | 4,140.00M | 88.00M | 4,385.00M | 106.00M | 4,661.00M | 103.00M | 4,152.00M | 4,813.00M | 4,748.00M | 4,938.00M | 5,345.00M |
|
Retained Earnings
|
-2888.00M | -2905.00M | -2901.00M | -2900.00M | -2890.00M | -2890.00M | -2898.00M | -2894.00M | -2899.00M | -2898.00M | -2894.00M | -2899.00M | -2894.00M | -2901.00M | -2901.00M | -2892.00M | -2906.00M | -2911.00M | -2897.00M | -2873.00M | -2860.00M | -2868.00M | -2874.00M | -2869.00M | -2865.00M | -2864.00M | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | -137.00M | -283.00M | | | | | | | | | | | | | | | | | | | | | |