|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 445.00M | 483.00M | 550.00M | 370.00M | 412.00M | 516.00M | 461.00M | 389.00M | 416.00M | 539.00M | 348.00M | 304.00M | 314.00M | 414.00M | 462.00M | 342.00M | 442.00M | 403.00M | 539.00M | 500.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 445.00M | 483.00M | 550.00M | 370.00M | 412.00M | 516.00M | 461.00M | 389.00M | 416.00M | 539.00M | 348.00M | 304.00M | 314.00M | 414.00M | 462.00M | 342.00M | 442.00M | 403.00M | 539.00M | 500.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 877.00M | 934.00M | 1,245.00M | 1,411.00M | 1,035.00M | 1,033.00M | 909.00M | 942.00M | 1,076.00M | 1,022.00M | 1,014.00M | 981.00M | 1,007.00M | 992.00M | 1,095.00M | 1,066.00M | 1,150.00M | 1,213.00M | 1,122.00M | 1,086.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.00M | 183.00M | 227.00M | 224.00M | 211.00M | 208.00M | 230.00M | 252.00M | 258.00M | 229.00M | 207.00M | 177.00M | 202.00M | 217.00M | 214.00M | 271.00M | 280.00M | 282.00M | 247.00M | 280.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,059.00M | 1,117.00M | 1,472.00M | 1,635.00M | 1,246.00M | 1,241.00M | 1,139.00M | 1,194.00M | 1,334.00M | 1,251.00M | 1,221.00M | 1,158.00M | 1,209.00M | 1,209.00M | 1,309.00M | 1,337.00M | 1,430.00M | 1,495.00M | 1,369.00M | 1,366.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | 126.00M | 114.00M | 147.00M | 116.00M | 125.00M | 119.00M | 164.00M | 162.00M | 584.00M | 523.00M | 189.00M | 211.00M | 202.00M | 190.00M | 173.00M | 185.00M | 164.00M | 160.00M | 166.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,628.00M | 1,726.00M | 2,136.00M | 2,152.00M | 1,774.00M | 1,882.00M | 1,719.00M | 1,747.00M | 1,912.00M | 2,374.00M | 2,092.00M | 1,651.00M | 1,734.00M | 1,825.00M | 1,961.00M | 1,873.00M | 2,057.00M | 2,092.00M | 2,085.00M | 2,051.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.00M | 136.00M | 131.00M | 136.00M | 132.00M | 135.00M | 146.00M | 182.00M | 206.00M | 218.00M | 224.00M | 239.00M | 247.00M | 252.00M | 277.00M | 237.00M | 294.00M | 233.00M | 225.00M | 232.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 886.00M | 662.00M | 590.00M | 576.00M | 430.00M | 199.00M | 177.00M | 188.00M | 172.00M | 188.00M | 193.00M | 206.00M | 178.00M | 185.00M | 188.00M | 192.00M | 178.00M | 181.00M | 104.00M | 107.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,761.00M | 1,763.00M | 1,772.00M | 2,060.00M | 2,051.00M | 2,025.00M | 2,056.00M | 2,087.00M | 2,095.00M | 2,107.00M | 2,090.00M | 2,109.00M | 2,110.00M | 2,111.00M | 2,553.00M | 2,630.00M | 2,643.00M | 2,693.00M | 2,674.00M | 2,677.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.00M | 654.00M | 635.00M | 708.00M | 688.00M | 656.00M | 633.00M | 645.00M | 642.00M | 639.00M | 618.00M | 618.00M | 605.00M | 595.00M | 885.00M | 763.00M | 753.00M | 761.00M | 740.00M | 727.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,429.00M | 2,417.00M | 2,407.00M | 2,768.00M | 2,739.00M | 2,681.00M | 2,689.00M | 2,732.00M | 2,737.00M | 2,746.00M | 2,708.00M | 2,727.00M | 2,715.00M | 2,706.00M | 3,438.00M | 3,393.00M | 3,396.00M | 3,454.00M | 3,414.00M | 3,404.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.00M | 245.00M | 237.00M | 231.00M | 212.00M | 202.00M | 184.00M | 213.00M | 205.00M | 196.00M | 190.00M | 239.00M | 205.00M | 197.00M | 200.00M | 209.00M | 196.00M | 179.00M | 150.00M | 162.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.00M | 145.00M | 147.00M | 152.00M | 166.00M | 239.00M | 243.00M | 294.00M | 62.00M | 347.00M | 337.00M | 365.00M | 404.00M | 442.00M | 505.00M | 82.00M | 96.00M | | 317.00M | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,047.00M | 3,796.00M | 3,696.00M | 2,996.00M | 3,860.00M | 3,636.00M | 3,635.00M | 1,717.00M | 3,824.00M | 3,913.00M | 3,881.00M | 1,662.00M | 4,929.00M | 4,838.00M | 4,702.00M | 1,473.00M | 4,790.00M | 4,701.00M | 4,564.00M | 1,475.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,675.00M | 5,522.00M | 5,832.00M | 6,204.00M | 5,634.00M | 5,518.00M | 5,354.00M | 5,566.00M | 5,736.00M | 6,287.00M | 5,973.00M | 5,565.00M | 6,663.00M | 6,663.00M | 6,663.00M | 6,663.00M | 6,847.00M | 6,793.00M | 6,649.00M | 6,584.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 633.00M | 964.00M | 1,026.00M | 630.00M | 647.00M | 557.00M | 637.00M | 755.00M | 726.00M | 687.00M | 593.00M | 669.00M | 676.00M | 737.00M | 772.00M | 792.00M | 813.00M | 733.00M | 712.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 633.00M | 964.00M | 1,026.00M | 630.00M | 647.00M | 557.00M | 637.00M | 755.00M | 726.00M | 687.00M | 593.00M | 669.00M | 676.00M | 737.00M | 772.00M | 792.00M | 813.00M | 733.00M | 712.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.00M | 293.00M | 318.00M | 317.00M | 272.00M | 296.00M | 322.00M | 325.00M | 285.00M | 327.00M | 308.00M | 340.00M | 301.00M | 359.00M | 397.00M | 351.00M | 369.00M | 341.00M | 385.00M | 342.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.00M | 198.00M | 177.00M | 162.00M | 182.00M | 168.00M | 176.00M | 220.00M | 192.00M | 710.00M | 503.00M | 249.00M | 239.00M | 243.00M | 266.00M | 280.00M | 324.00M | 288.00M | 249.00M | 235.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | 16.00M | | | | 364.00M | 367.00M | 117.00M | 239.00M | 31.00M | 22.00M | 22.00M | 46.00M | 36.00M | 39.00M | 43.00M | 46.00M | 49.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 41.00M | 40.00M | 41.00M | 43.00M | 44.00M | 45.00M | 48.00M | 47.00M | 47.00M | 49.00M | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.00M | 278.00M | 289.00M | 313.00M | 334.00M | 337.00M | 289.00M | 275.00M | 282.00M | 325.00M | 341.00M | 359.00M | 348.00M | 353.00M | 381.00M | 328.00M | 333.00M | 334.00M | 334.00M | 331.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,419.00M | 1,443.00M | 1,788.00M | 1,875.00M | 1,461.00M | 1,492.00M | 1,389.00M | 1,821.00M | 1,928.00M | 2,252.00M | 2,127.00M | 1,572.00M | 1,579.00M | 1,653.00M | 1,827.00M | 1,782.00M | 1,857.00M | 1,857.00M | 1,771.00M | 1,688.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1,585.00M | 1,578.00M | 1,875.00M | 2.00M | 1,746.00M | 1,722.00M | 1,376.00M | 1,374.00M | 1,628.00M | 1,516.00M | 1,801.00M | 1,842.00M | 1,900.00M | 2,560.00M | 2,533.00M | 2,705.00M | 2,571.00M | 2,558.00M | 2,547.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.00M | 339.00M | 310.00M | 88.00M | 64.00M | 38.00M | 15.00M | 11.00M | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 32.00M | 14.00M | 14.00M | 14.00M | 10.00M | 6.00M | 12.00M | 13.00M | 14.00M | 11.00M | 11.00M | 11.00M | 9.00M | 11.00M | 14.00M | 13.00M | 2.00M | 5.00M | 9.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 16.00M | 13.00M | 70.00M | 70.00M | 72.00M | 68.00M | 92.00M | 94.00M | 95.00M | 92.00M | 262.00M | 81.00M | 79.00M | 84.00M | 83.00M | 83.00M | 88.00M | 86.00M | 95.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.00M | 194.00M | 189.00M | 188.00M | 180.00M | 179.00M | 196.00M | 193.00M | 185.00M | 178.00M | 178.00M | 176.00M | 175.00M | 188.00M | 236.00M | 228.00M | 219.00M | 217.00M | 245.00M | 292.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.00M | 248.00M | 254.00M | 95.00M | 219.00M | 93.00M | 205.00M | 117.00M | 286.00M | 282.00M | 101.00M | 290.00M | 106.00M | 107.00M | 111.00M | 244.00M | 124.00M | 128.00M | 296.00M | 279.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,751.00M | 3,773.00M | 4,078.00M | 2,652.00M | 3,837.00M | 3,829.00M | 3,580.00M | 1,914.00M | 3,793.00M | 4,376.00M | 4,307.00M | 1,898.00M | 4,098.00M | 4,246.00M | 5,156.00M | 1,628.00M | 5,293.00M | 5,176.00M | 4,884.00M | 1,874.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,000.00M | 4,021.00M | 4,332.00M | 4,521.00M | 4,056.00M | 3,922.00M | 3,785.00M | 3,934.00M | 4,079.00M | 4,658.00M | 4,408.00M | 4,171.00M | 4,204.00M | 4,353.00M | 5,267.00M | 5,196.00M | 5,417.00M | 5,304.00M | 5,180.00M | 5,072.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 1,585.00M | 1,578.00M | 1,891.00M | 2.00M | 1,746.00M | 1,722.00M | 1,740.00M | 1,741.00M | 1,745.00M | 1,755.00M | 1,832.00M | 1,864.00M | 1,922.00M | 2,606.00M | 2,569.00M | 2,744.00M | 2,614.00M | 2,604.00M | 2,596.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,675.00M | -895.00M | 1,480.00M | 1,683.00M | 1,578.00M | 1,596.00M | 1,569.00M | 1,632.00M | 1,657.00M | 1,629.00M | 1,565.00M | 1,394.00M | 1,419.00M | 1,411.00M | 1,514.00M | 1,453.00M | 1,430.00M | 1,489.00M | 1,464.00M | 1,512.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,675.00M | 1,192.00M | 1,480.00M | 1,683.00M | 1,578.00M | 1,596.00M | 1,569.00M | 1,632.00M | 1,657.00M | 1,629.00M | 1,565.00M | 1,394.00M | 1,419.00M | 1,411.00M | 1,514.00M | 1,467.00M | 1,430.00M | 1,489.00M | 1,469.00M | 1,503.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,675.00M | 5,522.00M | 5,832.00M | 6,204.00M | 5,634.00M | 5,518.00M | 5,354.00M | 5,566.00M | 5,736.00M | 6,287.00M | 5,973.00M | 5,565.00M | 6,663.00M | 6,663.00M | 6,663.00M | 6,663.00M | 6,847.00M | 6,793.00M | 6,649.00M | 6,584.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.06M | 39.65M | 40.20M | 0.69M | 1.53M | 42.65M | 44.30M | 45.38M | 1.30M | 46.62M | 46.60M | 1.02M | 2.53M | 0.14M | 50.03M | 53.05M | 53.97M | 55.85M | 6.65M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1054.00M | 1,169.00M | 1,208.00M | -881.00M | -876.00M | 1,276.00M | 1,334.00M | -882.00M | 1,478.00M | 1,109.00M | -861.00M | 1,072.00M | -912.00M | -911.00M | -885.00M | 1,367.00M | -930.00M | -868.00M | -896.00M | 1,697.00M |