|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.00M | 318.00M | 307.00M | 332.00M | 141.00M | 98.00M | 81.00M | 105.00M | 85.00M | 68.00M | 61.00M | 137.00M | 127.00M | 411.00M | 676.00M | 901.00M | 879.00M | 872.00M | 1,053.00M | 125.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.00M | 318.00M | 307.00M | 332.00M | 141.00M | 98.00M | 81.00M | 105.00M | 85.00M | 68.00M | 61.00M | 137.00M | 127.00M | 411.00M | 676.00M | 901.00M | 879.00M | 872.00M | 1,053.00M | 125.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.00M | 567.00M | 613.00M | 752.00M | 808.00M | 925.00M | 804.00M | 768.00M | 736.00M | 663.00M | 538.00M | 521.00M | 599.00M | 701.00M | 642.00M | 692.00M | 617.00M | 634.00M | 655.00M | 801.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 11.00M | 10.00M | 10.00M | 12.00M | 14.00M | 16.00M | 20.00M | 14.00M | 14.00M | 16.00M | 17.00M | 16.00M | 13.00M | 11.00M | 9.00M | 10.00M | 9.00M | 12.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 531.00M | 577.00M | 624.00M | 762.00M | 818.00M | 937.00M | 818.00M | 784.00M | 756.00M | 677.00M | 552.00M | 537.00M | 616.00M | 717.00M | 655.00M | 703.00M | 626.00M | 644.00M | 664.00M | 813.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528.00M | 485.00M | 438.00M | 491.00M | 469.00M | 632.00M | 814.00M | 860.00M | 835.00M | 864.00M | 848.00M | 804.00M | 705.00M | 678.00M | 639.00M | 693.00M | 681.00M | 686.00M | 663.00M | 729.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 102.00M | 94.00M | 106.00M | 137.00M | 131.00M | 161.00M | 124.00M | 140.00M | 138.00M | 162.00M | 147.00M | 160.00M | 122.00M | 109.00M | 134.00M | 94.00M | 92.00M | 99.00M | 110.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,343.00M | 1,526.00M | 1,524.00M | 1,689.00M | 1,569.00M | 1,806.00M | 1,871.00M | 1,883.00M | 1,818.00M | 1,753.00M | 1,652.00M | 1,672.00M | 1,627.00M | 1,953.00M | 2,133.00M | 2,440.00M | 2,291.00M | 2,334.00M | 2,576.00M | 1,796.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.00M | 270.00M | 274.00M | 272.00M | 271.00M | 265.00M | 272.00M | 278.00M | 280.00M | 301.00M | 302.00M | 309.00M | 304.00M | 297.00M | 302.00M | 305.00M | 309.00M | 314.00M | 327.00M | 353.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,989.00M | 2,989.00M | 3,194.00M | 3,265.00M | 3,266.00M | 3,929.00M | 3,891.00M | 3,899.00M | 3,895.00M | 3,895.00M | 3,893.00M | 3,895.00M | 3,894.00M | 3,894.00M | 3,895.00M | 3,891.00M | 3,927.00M | 3,931.00M | 3,931.00M | 4,727.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.00M | 372.00M | 456.00M | 469.00M | 437.00M | 659.00M | 659.00M | 630.00M | 604.00M | 578.00M | 552.00M | 527.00M | 501.00M | 476.00M | 447.00M | 422.00M | 423.00M | 400.00M | 376.00M | 809.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,365.00M | 3,361.00M | 3,650.00M | 3,734.00M | 3,703.00M | 4,588.00M | 4,550.00M | 4,529.00M | 4,499.00M | 4,473.00M | 4,445.00M | 4,422.00M | 4,395.00M | 4,370.00M | 4,342.00M | 4,313.00M | 4,350.00M | 4,331.00M | 4,307.00M | 5,536.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 131.00M | 106.00M | 192.00M | 226.00M | 311.00M | 304.00M | 407.00M | 432.00M | 441.00M | 438.00M | 438.00M | 455.00M | 469.00M | 501.00M | 512.00M | 545.00M | 565.00M | 475.00M | 414.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.00M | 180.00M | 181.00M | 197.00M | 227.00M | 241.00M | 279.00M | 276.00M | 273.00M | 315.00M | 329.00M | 296.00M | 312.00M | 242.00M | 239.00M | 231.00M | 239.00M | 229.00M | 217.00M | 237.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,068.00M | 4,067.00M | 4,341.00M | 4,526.00M | 4,560.00M | 5,579.00M | 5,577.00M | 5,646.00M | 5,656.00M | 5,703.00M | 5,679.00M | 5,634.00M | 5,632.00M | 5,537.00M | 5,557.00M | 5,528.00M | 5,608.00M | 5,604.00M | 5,491.00M | 6,706.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,411.00M | 5,593.00M | 5,865.00M | 6,215.00M | 6,129.00M | 7,385.00M | 7,448.00M | 7,529.00M | 7,474.00M | 7,456.00M | 7,331.00M | 7,306.00M | 7,259.00M | 7,490.00M | 7,690.00M | 7,968.00M | 7,899.00M | 7,938.00M | 8,067.00M | 8,502.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 573.00M | 597.00M | 609.00M | 700.00M | 691.00M | 827.00M | 835.00M | 811.00M | 602.00M | 562.00M | 433.00M | 456.00M | 467.00M | 551.00M | 533.00M | 633.00M | 559.00M | 569.00M | 533.00M | 695.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 573.00M | 597.00M | 609.00M | 700.00M | 691.00M | 827.00M | 835.00M | 811.00M | 602.00M | 562.00M | 433.00M | 456.00M | 467.00M | 551.00M | 533.00M | 633.00M | 559.00M | 569.00M | 533.00M | 695.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.00M | 524.00M | 550.00M | 639.00M | 459.00M | 714.00M | 675.00M | 744.00M | 671.00M | 583.00M | 528.00M | 504.00M | 437.00M | 426.00M | 490.00M | 503.00M | 411.00M | 469.00M | 497.00M | 558.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 47.00M | 51.00M | 69.00M | 183.00M | 144.00M | 144.00M | 214.00M | 215.00M | 166.00M | 152.00M | 173.00M | 272.00M | 89.00M | 89.00M | 79.00M | 69.00M | 44.00M | 66.00M | 141.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 34.00M | 8.00M | 12.00M | 69.00M | 15.00M | 18.00M | 138.00M | 139.00M | 16.00M | 21.00M | 7.00M | 11.00M | 9.00M | 18.00M | 36.00M | 78.00M | 55.00M | 51.00M | 12.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 631.00M | 647.00M | 681.00M | 380.00M | 397.00M | 731.00M | 724.00M | 758.00M | 447.00M | 443.00M | 428.00M | 770.00M | 760.00M | 745.00M | 432.00M | 453.00M | 773.00M | 772.00M | 774.00M | 842.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,546.00M | 1,550.00M | 1,581.00M | 1,800.00M | 1,799.00M | 2,113.00M | 2,073.00M | 2,332.00M | 2,074.00M | 1,770.00M | 1,562.00M | 1,598.00M | 1,643.00M | 1,522.00M | 1,562.00M | 1,704.00M | 1,581.00M | 1,594.00M | 1,603.00M | 1,852.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 956.00M | 944.00M | 940.00M | 922.00M | 913.00M | 2,017.00M | 2,017.00M | 1,809.00M | 1,880.00M | 2,042.00M | 2,121.00M | 2,047.00M | 1,815.00M | 2,080.00M | 2,080.00M | 2,092.00M | 2,103.00M | 2,128.00M | 2,107.00M | 2,361.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.00M | 299.00M | 318.00M | 315.00M | 318.00M | 318.00M | 323.00M | 333.00M | 333.00M | 331.00M | 318.00M | 312.00M | 304.00M | 298.00M | 304.00M | 304.00M | 309.00M | 315.00M | 318.00M | 396.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 4.00M | 71.00M | 78.00M | 75.00M | 75.00M | 75.00M | 75.00M | 140.00M | 66.00M | 66.00M | 66.00M | 132.00M | 57.00M | 58.00M | 65.00M | 32.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | 118.00M | 120.00M | 121.00M | 122.00M | 155.00M | 150.00M | 139.00M | 193.00M | 196.00M | 188.00M | 152.00M | 192.00M | 145.00M | 202.00M | 155.00M | 153.00M | 152.00M | 151.00M | 157.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | 93.00M | 90.00M | 67.00M | 67.00M | 198.00M | 150.00M | 108.00M | 64.00M | 89.00M | 92.00M | 94.00M | 111.00M | 92.00M | 95.00M | 70.00M | 70.00M | 74.00M | 76.00M | 116.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,911.00M | 2,911.00M | 2,959.00M | 3,164.00M | 3,156.00M | 4,674.00M | 4,641.00M | 4,688.00M | 4,519.00M | 4,375.00M | 4,226.00M | 4,176.00M | 3,979.00M | 4,111.00M | 4,174.00M | 4,312.00M | 4,203.00M | 4,247.00M | 4,244.00M | 4,798.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,000.00M | 3,004.00M | 3,049.00M | 3,231.00M | 3,223.00M | 4,872.00M | 4,791.00M | 4,796.00M | 4,583.00M | 4,464.00M | 4,318.00M | 4,270.00M | 4,090.00M | 4,203.00M | 4,269.00M | 4,382.00M | 4,273.00M | 4,321.00M | 4,320.00M | 4,914.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,090.00M | 991.00M | 991.00M | 991.00M | 1,096.00M | 2,161.00M | 2,161.00M | 2,023.00M | 2,095.00M | 2,208.00M | 2,273.00M | 2,220.00M | 2,087.00M | 2,169.00M | 2,169.00M | 2,171.00M | 2,172.00M | 2,172.00M | 2,173.00M | 2,502.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,411.00M | 2,589.00M | 2,816.00M | 2,984.00M | 2,906.00M | 2,513.00M | 2,657.00M | 2,733.00M | 2,891.00M | 2,992.00M | 3,013.00M | 3,036.00M | 3,169.00M | 3,287.00M | 3,421.00M | 3,586.00M | 3,626.00M | 3,617.00M | 3,747.00M | 3,588.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,411.00M | 2,589.00M | 2,816.00M | 2,984.00M | 2,906.00M | 2,513.00M | 2,657.00M | 2,733.00M | 2,891.00M | 2,992.00M | 3,013.00M | 3,036.00M | 3,169.00M | 3,287.00M | 3,421.00M | 3,586.00M | 3,626.00M | 3,617.00M | 3,747.00M | 3,588.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,411.00M | 5,593.00M | 5,865.00M | 6,215.00M | 6,129.00M | 7,385.00M | 7,448.00M | 7,529.00M | 7,474.00M | 7,456.00M | 7,331.00M | 7,306.00M | 7,259.00M | 7,490.00M | 7,690.00M | 7,968.00M | 7,899.00M | 7,938.00M | 8,067.00M | 8,502.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.64M | 18.75M | 18.70M | 0.15M | 19.37M | 20.20M | 0.16M | 0.11M | 0.06M | 0.14M | 20.79M | 0.20M | 20.75M | 0.52M | 0.05M | 0.48M | 0.37M | 0.47M | 0.11M | 2.14M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | 3,183.00M | 3,382.00M | 3,573.00M | 3,778.00M | 3,680.00M | -34.00M | 4,036.00M | -66.00M | -60.00M | -44.00M | 4,332.00M | 4,447.00M | -52.00M | 4,697.00M | -44.00M | -65.00M | 5,108.00M | -63.00M | -18.00M |