|
Cash & Equivalents
|
| 199.00M | 231.00M | 192.00M | 310.00M | 127.00M | 232.00M | 555.00M | 781.00M |
|
Cash & Current Investments
|
| 199.00M | 231.00M | 192.00M | 310.00M | 127.00M | 232.00M | 555.00M | 781.00M |
|
Receivables - Net
|
197.00M | 221.00M | 279.00M | 253.00M | 228.00M | 301.00M | 363.00M | 356.00M | 360.00M |
|
Receivables - Other
|
3.00M | 3.00M | | | | | | | |
|
Receivables
|
200.00M | 224.00M | 279.00M | 253.00M | 228.00M | 301.00M | 363.00M | 356.00M | 360.00M |
|
Raw Materials
|
57.00M | 79.00M | 82.00M | 101.00M | 88.00M | 101.00M | 115.00M | 152.00M | 162.00M |
|
Work In Process
|
5.00M | 6.00M | 8.00M | 17.00M | 15.00M | 8.00M | 7.00M | 17.00M | 17.00M |
|
Finished Goods
|
21.00M | 23.00M | 32.00M | 30.00M | 35.00M | 51.00M | 49.00M | 53.00M | 79.00M |
|
Inventory
|
126.00M | 154.00M | 170.00M | 199.00M | 181.00M | 204.00M | 224.00M | 276.00M | 315.00M |
|
Prepaid Assets
|
17.00M | 25.00M | 45.00M | 42.00M | 37.00M | 39.00M | 47.00M | 63.00M | 82.00M |
|
Current Assets
|
548.00M | 632.00M | 725.00M | 686.00M | 756.00M | 671.00M | 866.00M | 1,250.00M | 1,538.00M |
|
Construction in Progress
|
46.00M | 46.00M | 52.00M | 141.00M | 54.00M | 83.00M | 107.00M | 68.00M | 73.00M |
|
Property, Plant & Equipment (Net)
|
464.00M | 448.00M | 466.00M | 616.00M | 638.00M | 706.00M | 763.00M | 774.00M | 803.00M |
|
Long-Term Investments
|
| | | | | 46.00M | 22.00M | 20.00M | 11.00M |
|
Goodwill
|
1,941.00M | 1,941.00M | 1,941.00M | 2,041.00M | 2,064.00M | 2,064.00M | 2,075.00M | 2,076.00M | 2,075.00M |
|
Intangibles
|
2,210.00M | 1,153.00M | 2,160.00M | 2,223.00M | 2,195.00M | 2,195.00M | 2,202.00M | 2,202.00M | 2,200.00M |
|
Goodwill & Intangibles
|
3,183.00M | 3,094.00M | 3,007.00M | 3,083.00M | 3,027.00M | 2,981.00M | 2,953.00M | 4,278.00M | 4,275.00M |
|
Other Non-Current Assets
|
24.00M | 31.00M | 39.00M | 65.00M | 56.00M | 53.00M | 67.00M | 72.00M | 87.00M |
|
Non-Current Assets
|
3,671.00M | 3,573.00M | 3,512.00M | 3,764.00M | 3,721.00M | 3,786.00M | 3,805.00M | 3,775.00M | 3,798.00M |
|
Assets
|
4,219.00M | 4,205.00M | 4,237.00M | 4,450.00M | 4,477.00M | 4,457.00M | 4,671.00M | 5,025.00M | 5,336.00M |
|
Accounts Payables
|
128.00M | 159.00M | 169.00M | 150.00M | 157.00M | 179.00M | 195.00M | 210.00M | 212.00M |
|
Payables
|
128.00M | 159.00M | 169.00M | 150.00M | 157.00M | 179.00M | 195.00M | 210.00M | 212.00M |
|
Accumulated Expenses
|
52.00M | 22.00M | 81.00M | 87.00M | 47.00M | 80.00M | 72.00M | 89.00M | 90.00M |
|
Other Accumulated Expenses
|
150.00M | 183.00M | 197.00M | 202.00M | 140.00M | 204.00M | 208.00M | 212.00M | 217.00M |
|
Short term Debt
|
12.00M | 12.00M | 1.00M | 7.00M | 14.00M | 10.00M | 6.00M | 6.00M | 5.00M |
|
Current Leases
|
| | | 5.00M | 4.00M | 4.00M | 4.00M | 4.00M | 6.00M |
|
Current Taxes
|
10.00M | 10.00M | 10.00M | 12.00M | 11.00M | 14.00M | 31.00M | 17.00M | 14.00M |
|
Current Deferred Revenue
|
93.00M | 110.00M | 122.00M | 139.00M | 143.00M | 136.00M | 131.00M | 130.00M | 136.00M |
|
Total Current Liabilities
|
342.00M | 417.00M | 426.00M | 417.00M | 373.00M | 459.00M | 480.00M | 501.00M | 506.00M |
|
Non-Current Debt
|
2,147.00M | 2,534.00M | 2,523.00M | 2,512.00M | 2,507.00M | 2,504.00M | 2,501.00M | 2,497.00M | 2,395.00M |
|
Non-Current Deffered Revenue
|
66.00M | 75.00M | 88.00M | 104.00M | 109.00M | 99.00M | 93.00M | 89.00M | 95.00M |
|
Non-Current Deferred Tax Liability
|
312.00M | 397.00M | 329.00M | 387.00M | 442.00M | 514.00M | 536.00M | 519.00M | 501.00M |
|
Other Non-Current Liabilities
|
233.00M | 181.00M | 172.00M | 221.00M | 260.00M | 227.00M | 163.00M | 159.00M | 152.00M |
|
Total Non-Current Liabilities
|
2,905.00M | 3,335.00M | 3,406.00M | 3,448.00M | 3,461.00M | 3,596.00M | 3,634.00M | 3,633.00M | 3,533.00M |
|
Total Liabilities
|
3,138.00M | 3,516.00M | 3,578.00M | 3,669.00M | 3,721.00M | 3,823.00M | 3,797.00M | 3,792.00M | 3,685.00M |
|
Total Debt
|
2,159.00M | 2,546.00M | 2,524.00M | 2,519.00M | 2,521.00M | 2,514.00M | 2,507.00M | 2,503.00M | 2,400.00M |
|
Common Equity
|
1,081.00M | 689.00M | 659.00M | 781.00M | 756.00M | 634.00M | 874.00M | 1,233.00M | 1,651.00M |
|
Shareholder's Equity
|
1,081.00M | 689.00M | 659.00M | 781.00M | 756.00M | 634.00M | 874.00M | 1,233.00M | 1,651.00M |
|
Liabilities and Shareholders Equity
|
4,219.00M | 4,205.00M | 4,237.00M | 4,450.00M | 4,477.00M | 4,457.00M | 4,671.00M | 5,025.00M | 5,336.00M |
|
Retained Earnings
|
-586.00M | -1055.00M | -1100.00M | -970.00M | -974.00M | -1126.00M | -953.00M | -628.00M | -239.00M |
|
Treasury Shares
|
0.30M | | | | | | | | |