|
Cash & Equivalents
|
921.00M | 1,077.00M | 1,020.00M | 941.00M | 908.00M | 1,235.00M | 1,175.00M | 786.00M | 788.00M | 712.00M | 690.00M | 966.00M | 837.00M | 824.00M | 846.00M | 1,053.00M | 904.00M | 800.00M | 959.00M | 1,106.00M | 996.00M | 969.00M | 1,048.00M | 970.00M | 758.00M | 731.00M | 768.00M | 883.00M | 824.00M | 804.00M | 569.00M | 536.00M | 410.00M | 491.00M | 511.00M | 439.00M | 486.00M | 519.00M | 581.00M | 739.00M | 708.00M | 611.00M | 681.00M | 712.00M | 566.00M | 635.00M | 949.00M | 436.00M | 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 |
|
Short-term Investments
|
| | | | | | | | | | | 7.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
921.00M | 1,077.00M | 1,020.00M | 941.00M | 908.00M | 1,235.00M | 1,175.00M | 786.00M | 788.00M | 712.00M | 690.00M | 973.00M | 841.00M | 824.00M | 846.00M | 1,053.00M | 904.00M | 800.00M | 959.00M | 1,106.00M | 996.00M | 969.00M | 1,048.00M | 970.00M | 758.00M | 731.00M | 768.00M | 883.00M | 824.00M | 804.00M | 569.00M | 536.00M | 410.00M | 491.00M | 511.00M | 439.00M | 486.00M | 519.00M | 581.00M | 739.00M | 708.00M | 611.00M | 681.00M | 712.00M | 566.00M | 635.00M | 949.00M | 436.00M | 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 |
|
Receivables - Net
|
2,329.00M | 2,149.00M | 2,270.00M | 1,900.00M | 2,179.00M | 1,948.00M | 1,861.00M | 1,883.00M | 1,866.00M | 1,963.00M | 1,921.00M | 1,654.00M | 1,688.00M | 1,865.00M | 2,050.00M | 1,087.00M | 2,064.00M | 1,934.00M | 939.00M | 1,056.00M | 933.00M | 962.00M | 964.00M | 847.00M | 823.00M | 850.00M | 699.00M | 628.00M | 583.00M | 618.00M | 708.00M | 592.00M | 562.00M | 527.00M | 501.00M | 510.00M | 810.00M | 779.00M | 866.00M | 927.00M | 974.00M | 1,035.00M | 1,038.00M | 938.00M | 1,085.00M | 960.00M | 976.00M | 899.00M | 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 |
|
Receivables - Other
|
9.00M | 751.00M | 732.00M | 657.00M | 486.00M | 529.00M | 478.00M | 428.00M | 468.00M | 447.00M | 569.00M | 454.00M | 587.00M | 710.00M | 48.00M | 589.00M | 784.00M | 710.00M | 594.00M | 399.00M | 488.00M | 515.00M | 509.00M | 490.00M | 425.00M | 332.00M | 284.00M | 224.00M | 222.00M | 252.00M | 390.00M | 416.00M | 414.00M | 380.00M | 412.00M | 383.00M | 235.00M | 248.00M | 214.00M | 185.00M | 186.00M | 202.00M | 235.00M | 215.00M | 197.00M | 177.00M | 167.00M | 178.00M | 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 |
|
Receivables
|
2,338.00M | 2,900.00M | 3,002.00M | 2,557.00M | 2,665.00M | 2,477.00M | 2,339.00M | 2,311.00M | 2,334.00M | 2,410.00M | 2,490.00M | 2,108.00M | 2,275.00M | 2,575.00M | 2,098.00M | 1,676.00M | 2,848.00M | 2,644.00M | 1,533.00M | 1,455.00M | 1,421.00M | 1,477.00M | 1,473.00M | 1,337.00M | 1,248.00M | 1,182.00M | 983.00M | 852.00M | 805.00M | 870.00M | 1,098.00M | 1,008.00M | 976.00M | 907.00M | 913.00M | 893.00M | 1,045.00M | 1,027.00M | 1,080.00M | 1,112.00M | 1,160.00M | 1,237.00M | 1,273.00M | 1,153.00M | 1,282.00M | 1,137.00M | 1,143.00M | 1,077.00M | 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 |
|
Current Deferred Tax Assets
|
-15.00M | 183.00M | 130.00M | 192.00M | 196.00M | 216.00M | 194.00M | 199.00M | 190.00M | 194.00M | 268.00M | 297.00M | 283.00M | 277.00M | 256.00M | 251.00M | 194.00M | 171.00M | 151.00M | 168.00M | 150.00M | 132.00M | 151.00M | 90.00M | 97.00M | 105.00M | 68.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
562.00M | 530.00M | 507.00M | 608.00M | 508.00M | 404.00M | 377.00M | 394.00M | 385.00M | 380.00M | 487.00M | 518.00M | 463.00M | 480.00M | 460.00M | 464.00M | 333.00M | 288.00M | 327.00M | 196.00M | 214.00M | 167.00M | 151.00M | 147.00M | 130.00M | 136.00M | 143.00M | 109.00M | 116.00M | 127.00M | 123.00M | 103.00M | | 97.00M | 94.00M | 93.00M | 102.00M | 117.00M | 103.00M | 108.00M | 103.00M | 132.00M | 153.00M | 146.00M | 134.00M | 125.00M | 115.00M | 121.00M | 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 |
|
Current Assets
|
3,975.00M | 3,939.00M | 3,927.00M | 3,641.00M | 3,791.00M | 3,803.00M | 3,607.00M | 3,262.00M | 3,229.00M | 3,249.00M | 3,366.00M | 3,435.00M | 3,271.00M | 3,446.00M | 3,612.00M | 3,444.00M | 3,495.00M | 3,193.00M | 2,970.00M | 2,925.00M | 2,781.00M | 2,745.00M | 2,823.00M | 2,454.00M | 2,233.00M | 2,154.00M | 1,962.00M | 1,844.00M | 1,745.00M | 1,801.00M | 1,790.00M | 2,047.00M | 1,881.00M | 1,495.00M | 1,518.00M | 1,425.00M | 1,633.00M | 1,663.00M | 1,764.00M | 1,959.00M | 1,971.00M | 1,980.00M | 2,107.00M | 2,011.00M | 1,982.00M | 1,897.00M | 2,207.00M | 1,634.00M | 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 |
|
Property, Plant & Equipment (Net)
|
240.00M | 245.00M | 242.00M | 251.00M | 321.00M | 335.00M | 348.00M | 355.00M | 374.00M | 381.00M | 379.00M | 384.00M | 389.00M | 368.00M | 380.00M | 390.00M | 390.00M | 395.00M | 405.00M | 415.00M | 415.00M | 421.00M | 410.00M | 247.00M | 230.00M | 229.00M | 198.00M | 169.00M | 162.00M | 153.00M | 165.00M | 145.00M | | 139.00M | 134.00M | 130.00M | 142.00M | 133.00M | 129.00M | 121.00M | 120.00M | 116.00M | 109.00M | 130.00M | 120.00M | 112.00M | 111.00M | 130.00M | 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 |
|
Long-Term Investments
|
189.00M | | | | | | | 219.00M | 241.00M | 229.00M | 215.00M | 190.00M | 223.00M | 222.00M | 250.00M | 217.00M | 202.00M | 179.00M | 154.00M | 156.00M | 163.00M | 174.00M | 149.00M | 151.00M | 144.00M | 165.00M | 261.00M | 281.00M | 303.00M | 316.00M | 327.00M | 369.00M | -371.00M | 386.00M | 401.00M | 365.00M | 566.00M | 622.00M | 724.00M | 749.00M | 810.00M | 813.00M | 793.00M | 846.00M | 759.00M | 811.00M | 825.00M | 881.00M | 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 |
|
Goodwill
|
695.00M | 698.00M | 691.00M | 691.00M | 691.00M | 696.00M | 697.00M | 947.00M | 951.00M | 952.00M | 949.00M | 951.00M | 957.00M | 955.00M | 779.00M | 153.00M | 778.00M | 775.00M | 776.00M | 772.00M | 773.00M | 774.00M | 771.00M | 324.00M | 324.00M | 324.00M | 324.00M | 324.00M | 344.00M | 345.00M | 953.00M | 959.00M | 959.00M | 961.00M | 965.00M | 968.00M | 1,011.00M | 1,271.00M | 1,268.00M | 1,265.00M | 1,265.00M | 1,264.00M | 1,261.00M | 1,265.00M | 1,210.00M | 19.00M | 1,179.00M | 1,761.00M | 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 |
|
Intangibles
|
| 64.00M | 61.00M | 58.00M | 75.00M | 77.00M | 75.00M | 201.00M | 125.00M | 121.00M | 116.00M | 113.00M | 109.00M | 105.00M | 102.00M | 99.00M | 94.00M | 91.00M | 90.00M | 85.00M | 82.00M | 80.00M | 76.00M | 41.00M | 40.00M | 40.00M | 38.00M | 35.00M | 53.00M | 50.00M | 257.00M | 248.00M | | 240.00M | 237.00M | 239.00M | 486.00M | 544.00M | 523.00M | 516.00M | 512.00M | 505.00M | 489.00M | 495.00M | 466.00M | 456.00M | 455.00M | 683.00M | 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 |
|
Goodwill & Intangibles
|
68.00M | 762.00M | 752.00M | 749.00M | 766.00M | 773.00M | 772.00M | 1,148.00M | 1,076.00M | 1,073.00M | 1,065.00M | 1,064.00M | 1,066.00M | 1,060.00M | 881.00M | 252.00M | 872.00M | 866.00M | 866.00M | 857.00M | 855.00M | 854.00M | 847.00M | 365.00M | 364.00M | 364.00M | 362.00M | 359.00M | 397.00M | 395.00M | 1,210.00M | 1,207.00M | 959.00M | 1,201.00M | 1,202.00M | 1,207.00M | 1,497.00M | 1,815.00M | 1,791.00M | 1,781.00M | 1,777.00M | 1,769.00M | 1,750.00M | 1,760.00M | 1,676.00M | 475.00M | 1,634.00M | 2,444.00M | 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 |
|
Long-Term Deferred Tax
|
152.00M | 190.00M | 210.00M | 120.00M | 127.00M | 103.00M | 117.00M | 103.00M | 101.00M | 100.00M | 90.00M | 326.00M | 121.00M | 123.00M | 146.00M | 333.00M | 164.00M | 247.00M | 278.00M | 554.00M | 363.00M | 377.00M | 367.00M | 175.00M | 168.00M | 168.00M | 176.00M | 112.00M | 97.00M | 95.00M | 94.00M | 215.00M | | 121.00M | 122.00M | 300.00M | 289.00M | 215.00M | 211.00M | 222.00M | 214.00M | 218.00M | 220.00M | 236.00M | 249.00M | 254.00M | 250.00M | 297.00M | 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 |
|
Other Non-Current Assets
|
201.00M | 162.00M | 115.00M | 81.00M | 96.00M | 87.00M | 84.00M | 84.00M | 124.00M | 129.00M | 140.00M | 152.00M | 153.00M | 164.00M | 137.00M | 117.00M | 130.00M | 126.00M | 90.00M | 113.00M | 117.00M | 115.00M | 192.00M | 148.00M | 152.00M | 166.00M | 143.00M | 134.00M | 134.00M | 140.00M | 128.00M | 127.00M | | 125.00M | 124.00M | 124.00M | 131.00M | 158.00M | 148.00M | 147.00M | 146.00M | 141.00M | 136.00M | 143.00M | 140.00M | 140.00M | 137.00M | 135.00M | 151.00M | 145.00M | 147.00M | 152.00M | 166.00M | 239.00M | 243.00M | 294.00M | 293.00M | 347.00M | 337.00M | 365.00M | 404.00M | 442.00M | 505.00M | 396.00M | 436.00M | 343.00M | 317.00M |
|
Non-Current Assets
|
1,680.00M | 1,708.00M | 1,651.00M | 1,686.00M | 1,798.00M | 1,844.00M | 1,859.00M | 2,155.00M | 2,238.00M | 2,228.00M | 2,203.00M | 2,231.00M | 2,265.00M | 2,249.00M | 2,106.00M | 2,323.00M | 2,052.00M | 2,215.00M | 2,423.00M | 2,513.00M | 2,542.00M | 2,566.00M | 2,563.00M | 1,624.00M | 1,650.00M | 1,668.00M | 1,689.00M | 1,568.00M | 1,625.00M | 1,631.00M | 2,452.00M | 2,097.00M | -1881.00M | 2,086.00M | 2,083.00M | 2,227.00M | 2,731.00M | 3,047.00M | 3,099.00M | 3,093.00M | 3,346.00M | 3,338.00M | 3,295.00M | 3,219.00M | 3,122.00M | 3,113.00M | 3,101.00M | 3,227.00M | 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 |
|
Assets
|
5,655.00M | 5,647.00M | 5,578.00M | 5,327.00M | 5,589.00M | 5,647.00M | 5,466.00M | 5,417.00M | 5,467.00M | 5,477.00M | 5,569.00M | 5,666.00M | 5,536.00M | 5,695.00M | 5,718.00M | 5,767.00M | 5,547.00M | 5,408.00M | 5,393.00M | 5,438.00M | 5,323.00M | 5,311.00M | 5,386.00M | 4,078.00M | 3,883.00M | 3,822.00M | 3,651.00M | 3,412.00M | 3,370.00M | 3,432.00M | 4,242.00M | 4,144.00M | | 3,581.00M | 3,601.00M | 3,652.00M | 4,364.00M | 4,710.00M | 4,863.00M | 5,052.00M | 5,317.00M | 5,318.00M | 5,402.00M | 5,360.00M | 5,104.00M | 5,010.00M | 5,308.00M | 5,705.00M | 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 |
|
Accounts Payables
|
| 1,272.00M | 1,173.00M | 1,045.00M | 1,009.00M | 977.00M | 938.00M | 921.00M | 905.00M | 856.00M | 852.00M | 761.00M | 765.00M | 806.00M | 878.00M | 756.00M | 766.00M | 701.00M | 642.00M | 747.00M | 732.00M | 726.00M | 698.00M | 742.00M | 637.00M | 586.00M | 485.00M | 438.00M | 440.00M | 479.00M | 568.00M | 535.00M | | 412.00M | 398.00M | 350.00M | 475.00M | 445.00M | 492.00M | 546.00M | 580.00M | 611.00M | 624.00M | 572.00M | 693.00M | 593.00M | 584.00M | 574.00M | 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 |
|
Dividends payables
|
8.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
8.00M | 1,272.00M | 1,173.00M | 1,045.00M | 1,009.00M | 977.00M | 938.00M | 921.00M | 905.00M | 856.00M | 852.00M | 761.00M | 765.00M | 806.00M | 878.00M | 756.00M | 766.00M | 701.00M | 642.00M | 747.00M | 732.00M | 726.00M | 698.00M | 742.00M | 637.00M | 586.00M | 485.00M | 438.00M | 440.00M | 479.00M | 568.00M | 535.00M | | 412.00M | 398.00M | 350.00M | 475.00M | 445.00M | 492.00M | 546.00M | 580.00M | 611.00M | 624.00M | 572.00M | 693.00M | 593.00M | 584.00M | 574.00M | 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 |
|
Accumulated Expenses
|
383.00M | 324.00M | 296.00M | 191.00M | 264.00M | 239.00M | 248.00M | 200.00M | 237.00M | 236.00M | 185.00M | 226.00M | 197.00M | 196.00M | 202.00M | 242.00M | 226.00M | 233.00M | 236.00M | 235.00M | 224.00M | 234.00M | 213.00M | 197.00M | 192.00M | 197.00M | 176.00M | 173.00M | 152.00M | 161.00M | 203.00M | 171.00M | | 173.00M | 211.00M | 186.00M | 186.00M | 216.00M | 229.00M | 221.00M | 229.00M | 239.00M | 249.00M | 209.00M | 238.00M | 231.00M | 252.00M | 283.00M | 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 |
|
Other Accumulated Expenses
|
511.00M | 532.00M | 548.00M | 552.00M | 505.00M | 492.00M | 432.00M | 470.00M | 513.00M | 483.00M | 599.00M | 587.00M | 590.00M | 598.00M | 625.00M | 698.00M | 404.00M | 352.00M | 439.00M | 409.00M | 421.00M | 397.00M | 438.00M | 442.00M | 432.00M | 363.00M | 326.00M | 263.00M | 240.00M | 217.00M | 233.00M | 292.00M | | 213.00M | 193.00M | 157.00M | 146.00M | 161.00M | 169.00M | 179.00M | 174.00M | 175.00M | 191.00M | 186.00M | 228.00M | 240.00M | 193.00M | 193.00M | 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 |
|
Short term Debt
|
| | | | 8.00M | 8.00M | 9.00M | 9.00M | 9.00M | 10.00M | 9.00M | 10.00M | 10.00M | 10.00M | 11.00M | 10.00M | 9.00M | 9.00M | 9.00M | 10.00M | | 10.00M | 10.00M | 10.00M | 9.00M | 10.00M | 10.00M | 10.00M | 10.00M | 9.00M | 9.00M | 9.00M | | 9.00M | 10.00M | 10.00M | 11.00M | 10.00M | 10.00M | 10.00M | 10.00M | 11.00M | 10.00M | 11.00M | 11.00M | 10.00M | 10.00M | 5.00M | 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 |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 40.00M | 42.00M | 39.00M | 42.00M | 40.00M | 39.00M | 44.00M | 43.00M | 41.00M | 40.00M | 41.00M | 43.00M | 44.00M | 45.00M | 48.00M | 47.00M | 47.00M | 49.00M | | | | | | | | |
|
Current Taxes
|
39.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.00M | 502.00M | 465.00M | 464.00M | 463.00M | 472.00M | 487.00M | 536.00M | 484.00M | 415.00M | 381.00M | 355.00M | 356.00M | 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 |
|
Total Current Liabilities
|
2,812.00M | 2,673.00M | 2,571.00M | 2,291.00M | 2,431.00M | 2,419.00M | 2,231.00M | 2,339.00M | 2,346.00M | 2,288.00M | 2,295.00M | 2,277.00M | 2,086.00M | 2,178.00M | 2,284.00M | 2,184.00M | 2,023.00M | 1,843.00M | 1,740.00M | 1,907.00M | 1,888.00M | 1,910.00M | 1,896.00M | 1,978.00M | 1,819.00M | 1,671.00M | 1,516.00M | 1,393.00M | 1,313.00M | 1,374.00M | 1,550.00M | 1,559.00M | | 1,199.00M | 1,172.00M | 1,071.00M | 1,320.00M | 1,297.00M | 1,364.00M | 1,419.00M | 1,505.00M | 1,563.00M | 1,652.00M | 1,501.00M | 1,627.00M | 1,495.00M | 1,433.00M | 1,455.00M | 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 |
|
Non-Current Debt
|
| | | | 97.00M | 93.00M | 98.00M | 92.00M | 97.00M | 92.00M | 90.00M | 88.00M | 90.00M | 83.00M | 87.00M | 84.00M | 79.00M | 75.00M | 80.00M | 78.00M | | 74.00M | 70.00M | 63.00M | 60.00M | 59.00M | 56.00M | 51.00M | 50.00M | 41.00M | 40.00M | 34.00M | | 31.00M | 32.00M | 470.00M | 29.00M | 928.00M | 1,010.00M | 1,226.00M | 1,223.00M | 1,188.00M | 1,185.00M | 1,183.00M | 1,053.00M | 1,065.00M | 1,314.00M | 1,584.00M | 1,586.00M | 1,585.00M | 1,578.00M | 1,875.00M | 1,870.00M | 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 |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 102.00M | 95.00M | 96.00M | 100.00M | 103.00M | 100.00M | 101.00M | 92.00M | 96.00M | 90.00M | | 98.00M | 98.00M | 101.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | 252.00M | | | | 306.00M | | | | 391.00M | | | 358.00M | 477.00M | 465.00M | 462.00M | 423.00M | 502.00M | 466.00M | 476.00M | 444.00M | 333.00M | 314.00M | 274.00M | 258.00M | 526.00M | | 468.00M | 520.00M | 391.00M | 392.00M | 349.00M | 328.00M | 250.00M | 240.00M | 219.00M | 192.00M | 277.00M | 249.00M | 232.00M | 223.00M | 381.00M | 363.00M | 339.00M | 310.00M | 88.00M | 64.00M | 38.00M | 15.00M | 11.00M | | | | | | | | | | | |
|
Minority Interest
|
-15.00M | | 16.00M | 8.00M | 7.00M | 2.00M | 17.00M | -42.00M | -67.00M | -49.00M | -53.00M | -53.00M | 50.00M | -44.00M | -26.00M | -31.00M | -33.00M | -42.00M | 21.00M | -24.00M | -20.00M | -10.00M | -8.00M | -7.00M | -7.00M | -5.00M | -8.00M | -13.00M | -17.00M | -19.00M | -14.00M | -12.00M | -12.00M | -12.00M | -9.00M | -8.00M | 119.00M | 14.00M | 15.00M | 20.00M | 22.00M | 20.00M | 20.00M | 14.00M | 28.00M | 27.00M | 25.00M | 29.00M | 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 |
|
Liabilities from Discontinued Operations
|
5.00M | 6.00M | 4.00M | 3.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | | 38.00M | 24.00M |
|
Non-Current Deferred Tax Liability
|
38.00M | 64.00M | 66.00M | 122.00M | 125.00M | 116.00M | 119.00M | 117.00M | 119.00M | 103.00M | 78.00M | 207.00M | 74.00M | 92.00M | 89.00M | 100.00M | 75.00M | 86.00M | 68.00M | 86.00M | 86.00M | 86.00M | 91.00M | 95.00M | 173.00M | 173.00M | 175.00M | 94.00M | 103.00M | 117.00M | 163.00M | 149.00M | | 59.00M | 66.00M | 20.00M | 81.00M | 17.00M | 12.00M | 100.00M | 28.00M | 29.00M | 29.00M | 112.00M | 14.00M | 14.00M | 16.00M | 205.00M | 11.00M | 16.00M | 13.00M | 253.00M | 70.00M | 72.00M | 68.00M | 276.00M | 94.00M | 95.00M | 92.00M | 262.00M | 81.00M | 79.00M | 84.00M | 83.00M | 83.00M | 88.00M | 86.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.00M | 243.00M | 243.00M | 192.00M | 187.00M | 188.00M | 193.00M | 186.00M | 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 |
|
Other Non-Current Liabilities
|
284.00M | 235.00M | 183.00M | 106.00M | 92.00M | 126.00M | 113.00M | 132.00M | 148.00M | 151.00M | 159.00M | 177.00M | 161.00M | 158.00M | 160.00M | 394.00M | 211.00M | 214.00M | 363.00M | 267.00M | 341.00M | 255.00M | 248.00M | 229.00M | 219.00M | 215.00M | 201.00M | 206.00M | 203.00M | 200.00M | 208.00M | 200.00M | | 197.00M | 188.00M | 171.00M | 183.00M | 183.00M | 164.00M | 202.00M | 119.00M | 122.00M | 122.00M | 124.00M | 164.00M | 216.00M | 251.00M | 256.00M | 249.00M | 248.00M | 254.00M | 219.00M | 219.00M | 205.00M | 205.00M | 230.00M | 286.00M | 282.00M | 281.00M | 290.00M | 310.00M | 307.00M | 321.00M | 244.00M | 311.00M | 308.00M | 296.00M |
|
Total Non-Current Liabilities
|
3,272.00M | 3,212.00M | 3,120.00M | 2,925.00M | 3,143.00M | 3,137.00M | 3,005.00M | 3,081.00M | 3,030.00M | 2,955.00M | 2,935.00M | 3,047.00M | 2,837.00M | 2,916.00M | 2,986.00M | 2,862.00M | 2,737.00M | 2,553.00M | 2,367.00M | 2,732.00M | 2,621.00M | 2,717.00M | 2,821.00M | 2,914.00M | 2,792.00M | 2,671.00M | 2,476.00M | 2,154.00M | 2,059.00M | 2,087.00M | 2,937.00M | 3,199.00M | | 2,573.00M | 2,555.00M | 2,284.00M | 2,550.00M | 2,917.00M | 3,041.00M | 3,132.00M | 3,403.00M | 3,402.00M | 3,463.00M | 2,922.00M | 3,282.00M | 3,152.00M | 3,344.00M | 2,831.00M | 3,751.00M | 3,773.00M | 4,078.00M | 2,652.00M | 3,837.00M | 3,717.00M | 3,580.00M | 1,914.00M | 3,793.00M | 4,376.00M | 4,127.00M | 1,898.00M | 3,894.00M | 4,046.00M | 4,946.00M | 1,628.00M | 5,106.00M | 4,996.00M | 4,884.00M |
|
Total Liabilities
|
3,556.00M | 3,447.00M | 3,303.00M | 3,031.00M | 3,235.00M | 3,263.00M | 3,118.00M | 3,213.00M | 3,178.00M | 3,106.00M | 3,094.00M | 3,224.00M | 2,998.00M | 3,074.00M | 3,146.00M | 3,256.00M | 2,948.00M | 2,767.00M | 2,730.00M | 2,999.00M | 2,962.00M | 2,972.00M | 3,069.00M | 3,143.00M | 3,011.00M | 2,886.00M | 2,677.00M | 2,360.00M | 2,262.00M | 2,287.00M | 3,145.00M | 3,399.00M | 3,171.00M | 2,770.00M | 2,743.00M | 2,455.00M | 2,733.00M | 3,100.00M | 3,205.00M | 3,334.00M | 3,522.00M | 3,524.00M | 3,585.00M | 3,507.00M | 3,446.00M | 3,368.00M | 3,595.00M | 4,096.00M | 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 |
|
Total Debt
|
| | | | 105.00M | 101.00M | 107.00M | 101.00M | 106.00M | 102.00M | 99.00M | 98.00M | 100.00M | 93.00M | 98.00M | 94.00M | 88.00M | 84.00M | 89.00M | 88.00M | | 84.00M | 80.00M | 73.00M | 69.00M | 69.00M | 66.00M | 61.00M | 60.00M | 50.00M | 49.00M | 43.00M | | 40.00M | 42.00M | 480.00M | 40.00M | 938.00M | 1,020.00M | 1,236.00M | 1,233.00M | 1,199.00M | 1,195.00M | 1,194.00M | 1,064.00M | 1,075.00M | 1,324.00M | 1,589.00M | 1,591.00M | 1,585.00M | 1,578.00M | 1,891.00M | 1,870.00M | 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 |
|
Common Equity
|
2,114.00M | 2,200.00M | 2,275.00M | 2,296.00M | 2,354.00M | 2,384.00M | 2,348.00M | 2,204.00M | 2,289.00M | 2,371.00M | 2,475.00M | 2,442.00M | 2,538.00M | 2,621.00M | 2,572.00M | 2,511.00M | 2,599.00M | 2,641.00M | 2,663.00M | 2,439.00M | 2,361.00M | 2,339.00M | 2,317.00M | 935.00M | 872.00M | 936.00M | 974.00M | 1,052.00M | 1,125.00M | 1,145.00M | 1,097.00M | 745.00M | 791.00M | 811.00M | 858.00M | 1,197.00M | 1,631.00M | 1,610.00M | 1,658.00M | 1,718.00M | 1,795.00M | 1,794.00M | 1,817.00M | 1,853.00M | 1,658.00M | 1,642.00M | 1,713.00M | 1,582.00M | 1,675.00M | 1,501.00M | 1,500.00M | 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 |
|
Shareholder's Equity
|
| 2,200.00M | 2,275.00M | 2,296.00M | 2,354.00M | 2,384.00M | 2,348.00M | 2,204.00M | 2,289.00M | 2,371.00M | 2,475.00M | 2,442.00M | 2,538.00M | 2,621.00M | 2,572.00M | 2,511.00M | 2,599.00M | 2,641.00M | 2,663.00M | 2,439.00M | 2,361.00M | 2,339.00M | 2,317.00M | 935.00M | 872.00M | 936.00M | 974.00M | 1,052.00M | 1,125.00M | 1,145.00M | 1,097.00M | 745.00M | 791.00M | 811.00M | 858.00M | 1,197.00M | 1,631.00M | 1,610.00M | 1,658.00M | 1,718.00M | 1,795.00M | 1,794.00M | 1,817.00M | 1,853.00M | 1,658.00M | 1,642.00M | 1,713.00M | 1,582.00M | 1,675.00M | 1,501.00M | 1,500.00M | 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 |
|
Liabilities and Shareholders Equity
|
5,655.00M | 5,647.00M | 5,578.00M | 5,327.00M | 5,589.00M | 5,647.00M | 5,466.00M | 5,417.00M | 5,467.00M | 5,477.00M | 5,569.00M | 5,666.00M | 5,536.00M | 5,695.00M | 5,718.00M | 5,767.00M | 5,547.00M | 5,408.00M | 5,393.00M | 5,438.00M | 5,323.00M | 5,311.00M | 5,386.00M | 4,078.00M | 3,883.00M | 3,822.00M | 3,651.00M | 3,412.00M | 3,370.00M | 3,432.00M | 4,242.00M | 4,144.00M | | 3,581.00M | 3,601.00M | 3,652.00M | 4,364.00M | 4,710.00M | 4,863.00M | 5,052.00M | 5,317.00M | 5,318.00M | 5,402.00M | 5,360.00M | 5,104.00M | 5,010.00M | 5,308.00M | 5,705.00M | 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 |
|
Treasury Shares
|
-212.00M | 9.91M | 10.08M | 10.00M | 10.28M | 12.81M | 19.70M | 24.22M | 20.32M | 21.29M | 23.37M | 25.63M | 24.42M | 25.14M | 25.52M | 25.73M | 25.76M | 25.79M | 25.73M | 25.70M | 2.02M | 3.50M | 3.81M | 29.60M | 1.07M | 1.12M | 1.38M | 33.00M | 0.12M | 0.15M | 0.16M | 33.10M | 0.15M | 3.51M | 3.51M | 36.50M | 0.15M | 0.17M | 0.17M | | 0.16M | 0.17M | 0.19M | 36.50M | 36.59M | 0.16M | | 38.30M | | 0.68M | 1.33M | 40.20M | 0.69M | 1.53M | 2.58M | 44.30M | 1.14M | 2.44M | 2.44M | 46.65M | 1.02M | 2.53M | 2.67M | 50.03M | 53.05M | 53.97M | 55.85M |
|
Retained Earnings
|
673.00M | 732.00M | 797.00M | -444.00M | 900.00M | 998.00M | 1,087.00M | -438.00M | 1,254.00M | 1,347.00M | 1,524.00M | -548.00M | 1,691.00M | 1,787.00M | 1,699.00M | -610.00M | -611.00M | -645.00M | -625.00M | -740.00M | -723.00M | -701.00M | -744.00M | -876.00M | -922.00M | -916.00M | -920.00M | -831.00M | -808.00M | -808.00M | -792.00M | -1050.00M | -1030.00M | -1030.00M | -1024.00M | -922.00M | -912.00M | 1,179.00M | 1,225.00M | 1,235.00M | 1,308.00M | 1,321.00M | 1,366.00M | 1,437.00M | 1,320.00M | 1,262.00M | 1,300.00M | 1,305.00M | 1,336.00M | 1,169.00M | 1,208.00M | 1,287.00M | 1,200.00M | 1,276.00M | 1,334.00M | 1,410.00M | 1,478.00M | 1,109.00M | 1,069.00M | 1,072.00M | 1,145.00M | 1,231.00M | 1,311.00M | 1,367.00M | 1,461.00M | 1,513.00M | 1,607.00M |