|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | 531.00M | 103.00M | 193.00M | 171.00M | 416.00M | 400.00M | 286.00M | 161.00M | 150.00M | 63.00M | 79.00M | 66.00M | 50.00M | 70.00M | 72.00M | 103.00M | 48.00M | 50.00M | 70.00M | 64.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | 531.00M | 103.00M | 193.00M | 171.00M | 416.00M | 400.00M | 286.00M | 161.00M | 150.00M | 63.00M | 79.00M | 66.00M | 50.00M | 70.00M | 72.00M | 103.00M | 48.00M | 50.00M | 70.00M | 64.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | 274.00M | 298.00M | 290.00M | 246.00M | 229.00M | 255.00M | 253.00M | 234.00M | 230.00M | 258.00M | 272.00M | 241.00M | 248.00M | 275.00M | 286.00M | 271.00M | 278.00M | 319.00M | 326.00M | 291.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | 1.00M | 1.00M | 3.00M | 3.00M | 4.00M | 2.00M | 1.00M | 6.00M | 2.00M | 3.00M | 4.00M | 4.00M | 3.00M | 6.00M | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 275.00M | 299.00M | 293.00M | 249.00M | 233.00M | 257.00M | 254.00M | 240.00M | 232.00M | 261.00M | 276.00M | 245.00M | 251.00M | 281.00M | 286.00M | 271.00M | 278.00M | 319.00M | 326.00M | 291.00M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | 52.00M | 63.00M | 65.00M | 51.00M | 42.00M | 43.00M | 54.00M | 59.00M | 59.00M | 73.00M | 53.00M | 27.00M | 34.00M | 39.00M | 40.00M | 44.00M | 56.00M | 63.00M | 85.00M | 33.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 911.00M | 516.00M | 593.00M | 720.00M | 810.00M | 754.00M | 640.00M | 545.00M | 515.00M | 468.00M | 466.00M | 373.00M | 367.00M | 432.00M | 445.00M | 467.00M | 437.00M | 474.00M | 508.00M | 435.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | 268.00M | 267.00M | 259.00M | 106.00M | 106.00M | 103.00M | 102.00M | 99.00M | 96.00M | 94.00M | 91.00M | 88.00M | 83.00M | 81.00M | 78.00M | 94.00M | 95.00M | 98.00M | 99.00M | 104.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M | 1,525.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 503.00M | 1,202.00M | 1,202.00M | 473.00M | 1,202.00M | 370.00M | 28.00M | 1,232.00M | 1,232.00M | 1,232.00M | 353.00M | 1,232.00M | 339.00M | 1,232.00M | 326.00M | 1,230.00M | 312.00M | 1,235.00M | 300.00M | 1,208.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 2,028.00M | 2,727.00M | 2,727.00M | 1,998.00M | 2,727.00M | 1,895.00M | 1,553.00M | 2,757.00M | 2,757.00M | 2,757.00M | 1,878.00M | 2,757.00M | 1,864.00M | 2,757.00M | 1,851.00M | 2,755.00M | 1,837.00M | 2,760.00M | 1,825.00M | 2,733.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 231.00M | 238.00M | 247.00M | 243.00M | 272.00M | 296.00M | 333.00M | 348.00M | 349.00M | 376.00M | 434.00M | 468.00M | 518.00M | 549.00M | 547.00M | 589.00M | 648.00M | 659.00M | 680.00M | 628.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 3,729.00M | 3,725.00M | 3,717.00M | 3,549.00M | 3,482.00M | 3,496.00M | 3,570.00M | 3,578.00M | 3,569.00M | 3,588.00M | 3,634.00M | 3,660.00M | 3,697.00M | 3,719.00M | 3,709.00M | 3,756.00M | 3,812.00M | 3,824.00M | 3,838.00M | 3,747.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | 4,640.00M | 4,241.00M | 4,310.00M | 4,269.00M | 4,292.00M | 4,250.00M | 4,210.00M | 4,123.00M | 4,084.00M | 4,056.00M | 4,100.00M | 4,033.00M | 4,064.00M | 4,151.00M | 4,154.00M | 4,223.00M | 4,249.00M | 4,298.00M | 4,346.00M | 4,182.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | 27.00M | 33.00M | 32.00M | 31.00M | 27.00M | 33.00M | 33.00M | 39.00M | 33.00M | 63.00M | 46.00M | 32.00M | 63.00M | 67.00M | 62.00M | 37.00M | 39.00M | 55.00M | 49.00M | 38.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | 27.00M | 33.00M | 32.00M | 31.00M | 27.00M | 33.00M | 33.00M | 39.00M | 33.00M | 63.00M | 46.00M | 32.00M | 63.00M | 67.00M | 62.00M | 37.00M | 39.00M | 55.00M | 49.00M | 38.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 203.00M | 227.00M | 239.00M | 258.00M | 235.00M | 261.00M | 270.00M | 264.00M | 242.00M | 270.00M | 268.00M | 299.00M | 305.00M | 264.00M | 252.00M | 265.00M | 251.00M | 261.00M | 249.00M | 290.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | 516.00M | 21.00M | 21.00M | 21.00M | 21.00M | 10.00M | 15.00M | 20.00M | 26.00M | 37.00M | 37.00M | 37.00M | 37.00M | 44.00M | 47.00M | 43.00M | 45.00M | 45.00M | 45.00M | 45.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | 238.00M | 240.00M | 243.00M | 235.00M | 253.00M | 252.00M | 245.00M | 247.00M | 104.00M | 265.00M | 253.00M | 91.00M | 281.00M | 106.00M | 98.00M | 121.00M | 342.00M | 99.00M | 96.00M | 134.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 824.00M | 361.00M | 371.00M | 397.00M | 380.00M | 387.00M | 400.00M | 406.00M | 405.00M | 469.00M | 434.00M | 459.00M | 522.00M | 481.00M | 459.00M | 466.00M | 453.00M | 460.00M | 439.00M | 507.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | 2,076.00M | 2,071.00M | 2,067.00M | 2,063.00M | 2,058.00M | 2,068.00M | 2,063.00M | 2,057.00M | 2,051.00M | 2,021.00M | 2,123.00M | 2,164.00M | 2,204.00M | 2,383.00M | 2,440.00M | 2,420.00M | 2,483.00M | 2,532.00M | 2,582.00M | 2,515.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | 160.00M | 160.00M | 164.00M | 165.00M | 169.00M | 169.00M | 163.00M | 164.00M | 166.00M | 166.00M | 170.00M | 167.00M | 164.00M | 164.00M | 165.00M | 169.00M | 224.00M | 220.00M | 222.00M | 220.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | 17.00M | 13.00M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | 364.00M | 368.00M | 370.00M | 366.00M | 350.00M | 346.00M | 347.00M | 345.00M | 342.00M | 344.00M | 338.00M | 438.00M | 325.00M | 326.00M | 314.00M | 438.00M | 327.00M | 321.00M | 322.00M | 413.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 225.00M | 221.00M | 215.00M | 189.00M | 176.00M | 184.00M | 181.00M | 189.00M | 184.00M | 176.00M | 179.00M | 172.00M | 175.00M | 174.00M | 193.00M | 186.00M | 183.00M | 195.00M | 198.00M | 201.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 3,424.00M | 2,960.00M | 2,972.00M | 2,991.00M | 2,957.00M | 2,970.00M | 2,973.00M | 2,972.00M | 2,964.00M | 3,000.00M | 3,065.00M | 3,115.00M | 3,215.00M | 3,354.00M | 3,378.00M | 3,387.00M | 3,487.00M | 3,533.00M | 3,565.00M | 3,513.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | 3,649.00M | 3,181.00M | 3,187.00M | 3,180.00M | 3,133.00M | 3,154.00M | 3,154.00M | 3,161.00M | 3,148.00M | 3,176.00M | 3,244.00M | 3,287.00M | 3,390.00M | 3,528.00M | 3,571.00M | 3,573.00M | 3,670.00M | 3,728.00M | 3,763.00M | 3,714.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | 2,592.00M | 2,092.00M | 2,088.00M | 2,084.00M | 2,079.00M | 2,078.00M | 2,078.00M | 2,077.00M | 2,077.00M | 2,058.00M | 2,160.00M | 2,201.00M | 2,241.00M | 2,427.00M | 2,487.00M | 2,463.00M | 2,528.00M | 2,577.00M | 2,627.00M | 2,560.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | 991.00M | 1,060.00M | 1,123.00M | 1,089.00M | 1,159.00M | 1,096.00M | 1,056.00M | 962.00M | 936.00M | 880.00M | 856.00M | 746.00M | 674.00M | 623.00M | 583.00M | 650.00M | 579.00M | 570.00M | 583.00M | 468.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | 991.00M | 1,060.00M | 1,123.00M | 1,089.00M | 1,159.00M | 1,096.00M | 1,056.00M | 962.00M | 936.00M | 880.00M | 856.00M | 746.00M | 674.00M | 623.00M | 583.00M | 650.00M | 579.00M | 570.00M | 583.00M | 468.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | 4,640.00M | 4,241.00M | 4,310.00M | 4,269.00M | 4,292.00M | 4,250.00M | 4,210.00M | 4,123.00M | 4,084.00M | 4,056.00M | 4,100.00M | 4,033.00M | 4,064.00M | 4,151.00M | 4,154.00M | 4,223.00M | 4,249.00M | 4,298.00M | 4,346.00M | 4,182.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | 7.70M | 7.70M | 1.00M | 2.00M | 9.50M | 2.30M | 4.30M | 6.00M | 16.00M | 2.00M | 1.00M | 5.00M | 21.40M | 2.00M | 1.00M | 24.80M | 1.00M | 26.50M | 27.30M | 0.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | -38.00M | -33.00M | -30.00M | -15.00M | 16.00M | 23.00M | 35.00M | 38.00M | 32.00M | 36.00M | 34.00M | 19.00M | 27.00M | 25.00M | | 654.00M | 4.00M | 2.00M | 811.00M | 3.00M |