|
Cash & Equivalents
|
| 35.00M | | 57.00M | 71.00M | 416.00M | 387.00M | 366.00M | 284.00M | 107.00M | 134.00M | 94.00M | 749.00M | 664.00M | 735.00M | 493.00M | 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 |
|
Cash & Current Investments
|
| 35.00M | | 57.00M | 71.00M | 416.00M | 387.00M | 366.00M | 284.00M | 107.00M | 134.00M | 94.00M | 749.00M | 664.00M | 735.00M | 493.00M | 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 |
|
Receivables - Net
|
| | | 194.00M | 205.00M | 251.00M | 309.00M | 293.00M | 301.00M | 354.00M | 339.00M | 304.00M | 296.00M | 314.00M | 324.00M | 295.00M | 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 |
|
Receivables - Other
|
-49.00M | -137.00M | -220.00M | -59.00M | -14.00M | -38.00M | -38.00M | -38.00M | 20.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | | 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
|
| | | 135.00M | 191.00M | 213.00M | 271.00M | 255.00M | 321.00M | 356.00M | 340.00M | 306.00M | 297.00M | 315.00M | 325.00M | 295.00M | 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 |
|
Prepaid Assets
|
| | | 54.00M | 63.00M | 95.00M | 113.00M | 152.00M | 139.00M | 75.00M | 67.00M | 53.00M | 54.00M | 51.00M | 42.00M | 67.00M | 54.00M | 63.00M | 65.00M | 98.00M | 56.00M | 56.00M | 54.00M | 91.00M | 76.00M | 74.00M | 62.00M | 39.00M | 35.00M | 48.00M | 47.00M | 49.00M | 56.00M | 63.00M | 85.00M |
|
Current Assets
|
| | | 334.00M | 379.00M | 805.00M | 850.00M | 851.00M | 778.00M | 596.00M | 586.00M | 499.00M | 1,147.00M | 1,078.00M | 1,140.00M | 900.00M | 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 |
|
Property, Plant & Equipment (Net)
|
| | | 250.00M | 251.00M | 331.00M | 331.00M | 326.00M | 317.00M | 316.00M | 310.00M | 307.00M | 299.00M | 294.00M | 284.00M | 278.00M | 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 |
|
Goodwill
|
| | | 423.00M | 421.00M | 1,532.00M | 1,513.00M | 1,547.00M | 1,547.00M | 1,539.00M | 1,539.00M | 1,539.00M | 1,539.00M | | 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 | 1,525.00M | 1,525.00M |
|
Intangibles
|
| | | | | | | 1,397.00M | 1,396.00M | 1,396.00M | 1,395.00M | | | | | | | | | | | | | | | | | 1,232.00M | 1,232.00M | 1,232.00M | 1,233.00M | 1,230.00M | 1,232.00M | 1,235.00M | 1,234.00M |
|
Goodwill & Intangibles
|
| | | 423.00M | 421.00M | 1,532.00M | 1,513.00M | 2,944.00M | 2,943.00M | 2,935.00M | 2,934.00M | 1,539.00M | 1,539.00M | | 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 | 2,757.00M | 2,757.00M | 2,757.00M | 2,758.00M | 2,755.00M | 2,757.00M | 2,760.00M | 2,759.00M |
|
Other Non-Current Assets
|
| | | 187.00M | 173.00M | 244.00M | 267.00M | 265.00M | 288.00M | 239.00M | 241.00M | 242.00M | 236.00M | 216.00M | 220.00M | 226.00M | 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 |
|
Non-Current Assets
|
| | | 1,803.00M | 1,783.00M | 4,129.00M | 4,141.00M | 4,125.00M | 4,126.00M | 4,060.00M | 4,044.00M | 4,034.00M | 4,011.00M | 3,770.00M | 3,754.00M | 3,744.00M | 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 |
|
Assets
|
| | | 2,137.00M | 2,162.00M | 4,934.00M | 4,991.00M | 4,976.00M | 4,904.00M | 4,656.00M | 4,630.00M | 4,533.00M | 5,158.00M | 4,848.00M | 4,894.00M | 4,644.00M | 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 |
|
Accounts Payables
|
| | | 38.00M | 36.00M | 76.00M | 74.00M | 61.00M | 57.00M | 60.00M | 52.00M | 30.00M | 41.00M | 40.00M | 41.00M | 28.00M | 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 |
|
Payables
|
| | | 38.00M | 36.00M | 76.00M | 74.00M | 61.00M | 57.00M | 60.00M | 52.00M | 30.00M | 41.00M | 40.00M | 41.00M | 28.00M | 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 |
|
Accumulated Expenses
|
| | | 186.00M | 192.00M | 511.00M | 532.00M | 502.00M | 480.00M | 279.00M | 347.00M | 279.00M | 232.00M | 183.00M | 241.00M | 226.00M | 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 |
|
Short term Debt
|
| | | 103.00M | 116.00M | 16.00M | 21.00M | 21.00M | 21.00M | 21.00M | 21.00M | 21.00M | 21.00M | 21.00M | 21.00M | 21.00M | 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 |
|
Current Deferred Revenue
|
| | | 248.00M | 206.00M | 241.00M | 247.00M | 273.00M | 265.00M | 269.00M | 252.00M | 283.00M | 280.00M | 261.00M | 239.00M | 229.00M | 238.00M | 240.00M | 243.00M | 235.00M | 253.00M | 252.00M | 245.00M | 247.00M | 270.00M | 265.00M | 253.00M | 258.00M | 281.00M | 270.00M | 263.00M | 290.00M | 342.00M | 319.00M | 318.00M |
|
Total Current Liabilities
|
| | | 411.00M | 427.00M | 700.00M | 702.00M | 693.00M | 663.00M | 481.00M | 514.00M | 462.00M | 415.00M | 343.00M | 381.00M | 346.00M | 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 |
|
Capital Leases
|
| | | | | 67.00M | 67.00M | 65.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 81.00M | 81.00M | 2,129.00M | 2,124.00M | 2,120.00M | 2,115.00M | 2,110.00M | 2,106.00M | 2,101.00M | 2,831.00M | 2,826.00M | 2,814.00M | 2,576.00M | 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 |
|
Non-Current Deffered Revenue
|
| | | 164.00M | 159.00M | 144.00M | 172.00M | 164.00M | 160.00M | 148.00M | 158.00M | 151.00M | 159.00M | 162.00M | 161.00M | 158.00M | 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 |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 17.00M | 13.00M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 249.00M | 175.00M | 400.00M | 400.00M | 529.00M | 401.00M | 391.00M | 383.00M | 523.00M | 376.00M | 327.00M | 323.00M | 462.00M | 364.00M | 368.00M | 370.00M | 463.00M | 350.00M | 346.00M | 347.00M | 452.00M | 342.00M | 344.00M | 338.00M | 438.00M | 325.00M | 326.00M | 314.00M | 332.00M | 327.00M | 321.00M | 322.00M |
|
Other Non-Current Liabilities
|
| | | 46.00M | 47.00M | 125.00M | 150.00M | 182.00M | 201.00M | 226.00M | 227.00M | 220.00M | 265.00M | 257.00M | 252.00M | 242.00M | 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 |
|
Total Non-Current Liabilities
|
| | | 829.00M | 842.00M | 3,373.00M | 3,398.00M | 3,376.00M | 3,339.00M | 3,130.00M | 3,161.00M | 3,101.00M | 3,781.00M | 3,658.00M | 3,679.00M | 3,439.00M | 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 |
|
Total Liabilities
|
| | | 875.00M | 889.00M | 3,498.00M | 3,548.00M | 3,558.00M | 3,540.00M | 3,356.00M | 3,388.00M | 3,321.00M | 4,046.00M | 3,915.00M | 3,931.00M | 3,681.00M | 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 |
|
Total Debt
|
| | | 184.00M | 197.00M | 2,145.00M | 2,145.00M | 2,141.00M | 2,136.00M | 2,131.00M | 2,127.00M | 2,122.00M | 2,852.00M | 2,847.00M | 2,835.00M | 2,597.00M | 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 |
|
Common Equity
|
| | | 1,262.00M | 1,273.00M | 1,436.00M | 1,443.00M | 1,418.00M | 1,364.00M | 1,300.00M | 1,242.00M | 1,212.00M | 1,112.00M | 933.00M | 963.00M | 963.00M | 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 |
|
Shareholder's Equity
|
| | | 1,262.00M | 1,273.00M | 1,436.00M | 1,443.00M | 1,418.00M | 1,364.00M | 1,300.00M | 1,242.00M | 1,212.00M | 1,112.00M | 933.00M | 963.00M | 963.00M | 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 |
|
Liabilities and Shareholders Equity
|
| | | 2,137.00M | 2,162.00M | 4,934.00M | 4,991.00M | 4,976.00M | 4,904.00M | 4,656.00M | 4,630.00M | 4,533.00M | 5,158.00M | 4,848.00M | 4,894.00M | 4,644.00M | 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 |
|
Treasury Shares
|
| | | | 0.30M | 100.00M | 1.02M | 2.00M | 3.14M | 1.00M | 5.50M | 4.00M | 1.00M | 7.70M | 7.70M | 1.00M | 7.70M | 7.70M | 1.00M | 2.00M | 9.50M | 11.30M | 2.00M | 6.00M | 16.00M | 2.00M | 19.00M | 20.70M | 21.40M | 23.30M | 24.50M | 24.80M | 25.60M | 1.00M | 27.30M |
|
Retained Earnings
|
| | | 5.00M | 6.00M | 18.00M | 51.00M | -8.00M | 61.00M | 59.00M | 77.00M | -27.00M | 95.00M | -86.00M | -66.00M | -52.00M | -72.00M | -33.00M | 61.00M | -15.00M | 155.00M | 218.00M | 290.00M | 38.00M | 354.00M | 394.00M | 467.00M | 488.00M | 472.00M | 528.00M | 600.00M | 654.00M | 683.00M | 738.00M | 811.00M |