|
Cash & Equivalents
|
941.00M | 786.00M | 966.00M | 1,053.00M | 1,106.00M | 970.00M | 883.00M | 536.00M | 439.00M | 739.00M | 712.00M | 436.00M | 370.00M | 389.00M | 304.00M | 342.00M |
|
Short-term Investments
|
| | 7.00M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
941.00M | 786.00M | 973.00M | 1,053.00M | 1,106.00M | 970.00M | 883.00M | 536.00M | 439.00M | 739.00M | 712.00M | 436.00M | 370.00M | 389.00M | 304.00M | 342.00M |
|
Receivables - Net
|
1,900.00M | 1,883.00M | 1,654.00M | 1,087.00M | 1,056.00M | 847.00M | 628.00M | 592.00M | 510.00M | 927.00M | 938.00M | 899.00M | 1,411.00M | 942.00M | 981.00M | 1,066.00M |
|
Receivables - Other
|
657.00M | 428.00M | 454.00M | 589.00M | 399.00M | 490.00M | 224.00M | 416.00M | 383.00M | 185.00M | 215.00M | 178.00M | 224.00M | 252.00M | 177.00M | 271.00M |
|
Receivables
|
2,557.00M | 2,311.00M | 2,108.00M | 1,676.00M | 1,455.00M | 1,337.00M | 852.00M | 1,008.00M | 893.00M | 1,112.00M | 1,153.00M | 1,077.00M | 1,635.00M | 1,194.00M | 1,158.00M | 1,337.00M |
|
Current Deferred Tax Assets
|
192.00M | 199.00M | 297.00M | 251.00M | 168.00M | 90.00M | | | | | | | | | | |
|
Prepaid Assets
|
608.00M | 394.00M | 518.00M | 464.00M | 196.00M | 147.00M | 109.00M | 103.00M | 93.00M | 108.00M | 146.00M | 121.00M | 147.00M | 164.00M | 189.00M | 173.00M |
|
Current Assets
|
3,641.00M | 3,262.00M | 3,435.00M | 3,444.00M | 2,925.00M | 2,454.00M | 1,844.00M | 2,047.00M | 1,425.00M | 1,959.00M | 2,011.00M | 1,634.00M | 2,152.00M | 1,747.00M | 1,651.00M | 1,873.00M |
|
Property, Plant & Equipment (Net)
|
251.00M | 355.00M | 384.00M | 390.00M | 415.00M | 247.00M | 169.00M | 145.00M | 130.00M | 121.00M | 130.00M | 130.00M | 136.00M | 182.00M | 239.00M | 237.00M |
|
Long-Term Investments
|
| 219.00M | 190.00M | 217.00M | 156.00M | 151.00M | 281.00M | 369.00M | 365.00M | 749.00M | 846.00M | 881.00M | 576.00M | 188.00M | 206.00M | 192.00M |
|
Goodwill
|
691.00M | 947.00M | 951.00M | 153.00M | 772.00M | 324.00M | 324.00M | 959.00M | 968.00M | 1,265.00M | 1,265.00M | 1,761.00M | 2,060.00M | 2,087.00M | 2,109.00M | 2,630.00M |
|
Intangibles
|
58.00M | 201.00M | 113.00M | 99.00M | 85.00M | 41.00M | 35.00M | 248.00M | 239.00M | 516.00M | 495.00M | 683.00M | 708.00M | 645.00M | 618.00M | 763.00M |
|
Goodwill & Intangibles
|
749.00M | 1,148.00M | 1,064.00M | 252.00M | 857.00M | 365.00M | 359.00M | 1,207.00M | 1,207.00M | 1,781.00M | 1,760.00M | 2,444.00M | 2,768.00M | 2,732.00M | 2,727.00M | 3,393.00M |
|
Long-Term Deferred Tax
|
120.00M | 103.00M | 326.00M | 333.00M | 554.00M | 175.00M | 112.00M | 215.00M | 300.00M | 222.00M | 236.00M | 297.00M | 231.00M | 213.00M | 239.00M | 209.00M |
|
Other Non-Current Assets
|
81.00M | 84.00M | 152.00M | 117.00M | 113.00M | 148.00M | 134.00M | 127.00M | 124.00M | 147.00M | 143.00M | 135.00M | 152.00M | 294.00M | 365.00M | 396.00M |
|
Non-Current Assets
|
1,686.00M | 2,155.00M | 2,231.00M | 2,323.00M | 2,513.00M | 1,624.00M | 1,568.00M | 2,097.00M | 2,227.00M | 3,093.00M | 3,219.00M | 3,227.00M | 2,996.00M | 1,717.00M | 1,662.00M | 1,473.00M |
|
Assets
|
5,327.00M | 5,417.00M | 5,666.00M | 5,767.00M | 5,438.00M | 4,078.00M | 3,412.00M | 4,144.00M | 3,652.00M | 5,052.00M | 5,360.00M | 5,705.00M | 6,204.00M | 5,566.00M | 5,565.00M | 6,663.00M |
|
Accounts Payables
|
1,045.00M | 921.00M | 761.00M | 756.00M | 747.00M | 742.00M | 438.00M | 535.00M | 350.00M | 546.00M | 572.00M | 574.00M | 1,026.00M | 637.00M | 593.00M | 772.00M |
|
Payables
|
1,045.00M | 921.00M | 761.00M | 756.00M | 747.00M | 742.00M | 438.00M | 535.00M | 350.00M | 546.00M | 572.00M | 574.00M | 1,026.00M | 637.00M | 593.00M | 772.00M |
|
Accumulated Expenses
|
191.00M | 200.00M | 226.00M | 242.00M | 235.00M | 197.00M | 173.00M | 171.00M | 186.00M | 221.00M | 209.00M | 283.00M | 317.00M | 325.00M | 340.00M | 351.00M |
|
Other Accumulated Expenses
|
552.00M | 470.00M | 587.00M | 698.00M | 409.00M | 442.00M | 263.00M | 292.00M | 157.00M | 179.00M | 186.00M | 193.00M | 162.00M | 220.00M | 249.00M | 280.00M |
|
Short term Debt
|
| 9.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 9.00M | 10.00M | 10.00M | 11.00M | 5.00M | 16.00M | 364.00M | 31.00M | 36.00M |
|
Current Leases
|
| | | | | | | | | | 39.00M | 44.00M | 41.00M | 48.00M | | |
|
Current Deferred Revenue
|
| | | | | | | | 368.00M | 463.00M | 484.00M | 356.00M | 313.00M | 275.00M | 359.00M | 328.00M |
|
Total Current Liabilities
|
2,291.00M | 2,339.00M | 2,277.00M | 2,184.00M | 1,907.00M | 1,978.00M | 1,393.00M | 1,559.00M | 1,071.00M | 1,419.00M | 1,501.00M | 1,455.00M | 1,875.00M | 1,821.00M | 1,572.00M | 1,782.00M |
|
Non-Current Debt
|
| 92.00M | 88.00M | 84.00M | 78.00M | 63.00M | 51.00M | 34.00M | 470.00M | 1,226.00M | 1,183.00M | 1,584.00M | 1,875.00M | 1,376.00M | 1,801.00M | 2,533.00M |
|
Non-Current Deffered Revenue
|
| | | | | 95.00M | 100.00M | 90.00M | 101.00M | | | | | | | |
|
Pension
|
| 252.00M | 306.00M | 391.00M | 477.00M | 502.00M | 333.00M | 526.00M | 391.00M | 250.00M | 277.00M | 381.00M | 88.00M | 11.00M | | |
|
Minority Interest
|
8.00M | -42.00M | -53.00M | -31.00M | -24.00M | -7.00M | -13.00M | -12.00M | -8.00M | 20.00M | 14.00M | 29.00M | 14.00M | 12.00M | 11.00M | 14.00M |
|
Liabilities from Discontinued Operations
|
3.00M | | | | | | | | | | | | | | | 69.00M |
|
Non-Current Deferred Tax Liability
|
122.00M | 117.00M | 207.00M | 100.00M | 86.00M | 95.00M | 94.00M | 149.00M | 20.00M | 100.00M | 112.00M | 205.00M | 253.00M | 276.00M | 262.00M | 83.00M |
|
Operating Leases
|
| | | | | | | | | | 192.00M | 186.00M | 188.00M | 193.00M | 176.00M | 228.00M |
|
Other Non-Current Liabilities
|
106.00M | 132.00M | 177.00M | 394.00M | 267.00M | 229.00M | 206.00M | 200.00M | 171.00M | 202.00M | 124.00M | 256.00M | 219.00M | 230.00M | 290.00M | 244.00M |
|
Total Non-Current Liabilities
|
2,925.00M | 3,081.00M | 3,047.00M | 2,862.00M | 2,732.00M | 2,914.00M | 2,154.00M | 3,199.00M | 2,284.00M | 3,132.00M | 2,922.00M | 2,831.00M | 2,652.00M | 1,914.00M | 1,898.00M | 1,628.00M |
|
Total Liabilities
|
3,031.00M | 3,213.00M | 3,224.00M | 3,256.00M | 2,999.00M | 3,143.00M | 2,360.00M | 3,399.00M | 2,455.00M | 3,334.00M | 3,507.00M | 4,096.00M | 4,521.00M | 3,934.00M | 4,171.00M | 5,196.00M |
|
Total Debt
|
| 101.00M | 98.00M | 94.00M | 88.00M | 73.00M | 61.00M | 43.00M | 480.00M | 1,236.00M | 1,194.00M | 1,589.00M | 1,891.00M | 1,740.00M | 1,832.00M | 2,569.00M |
|
Common Equity
|
2,296.00M | 2,204.00M | 2,442.00M | 2,511.00M | 2,439.00M | 935.00M | 1,052.00M | 745.00M | 1,197.00M | 1,718.00M | 1,853.00M | 1,582.00M | 1,683.00M | 1,632.00M | 1,394.00M | 1,467.00M |
|
Shareholder's Equity
|
2,296.00M | 2,204.00M | 2,442.00M | 2,511.00M | 2,439.00M | 935.00M | 1,052.00M | 745.00M | 1,197.00M | 1,718.00M | 1,853.00M | 1,582.00M | 1,683.00M | 1,632.00M | 1,394.00M | 1,467.00M |
|
Liabilities and Shareholders Equity
|
5,327.00M | 5,417.00M | 5,666.00M | 5,767.00M | 5,438.00M | 4,078.00M | 3,412.00M | 4,144.00M | 3,652.00M | 5,052.00M | 5,360.00M | 5,705.00M | 6,204.00M | 5,566.00M | 5,565.00M | 6,663.00M |
|
Treasury Shares
|
10.00M | 24.22M | 25.63M | 25.73M | 25.70M | 29.60M | 33.00M | 33.10M | 36.50M | | 36.50M | 38.30M | 40.20M | 44.30M | 46.65M | 50.03M |
|
Retained Earnings
|
-444.00M | -438.00M | -548.00M | -610.00M | -740.00M | -876.00M | -831.00M | -1050.00M | -922.00M | 1,235.00M | 1,437.00M | 1,305.00M | 1,287.00M | 1,410.00M | 1,072.00M | 1,367.00M |