|
Assets
|
| 4011.00M | 4065.00M | 5159.00M | 8091.00M | 7590.00M | 8152.00M |
|
Cash & Equivalents
|
54.00M | 256.00M | 515.00M | 1491.00M | 605.00M | 479.00M | 499.00M |
|
Short-term Investments
|
| 1.00M | 1.00M | 18.00M | 113.00M | | |
|
Cash & Current Investments
|
54.00M | 257.00M | 516.00M | 1509.00M | 718.00M | 479.00M | 499.00M |
|
Receivables - Net
|
765.00M | 730.00M | 639.00M | 767.00M | 1313.00M | 1395.00M | 1444.00M |
|
Receivables - Other
|
240.00M | 245.00M | 142.00M | 217.00M | 459.00M | 436.00M | 453.00M |
|
Receivables
|
1005.00M | 975.00M | 781.00M | 984.00M | 1772.00M | 1831.00M | 1897.00M |
|
Inventory
|
| 58.00M | 64.00M | 69.00M | 163.00M | 150.00M | 143.00M |
|
Prepaid Assets
|
| 33.00M | 77.00M | 83.00M | 112.00M | 122.00M | 119.00M |
|
Current Assets
|
| 1342.00M | 1437.00M | 2626.00M | 2652.00M | 2582.00M | 2658.00M |
|
Property, Plant & Equipment (Net)
|
| 402.00M | 355.00M | 326.00M | 407.00M | 385.00M | 379.00M |
|
Goodwill
|
320.00M | 980.00M | 1082.00M | 1106.00M | 2382.00M | 2471.00M | 2894.00M |
|
Intangibles
|
| 1172.00M | 1198.00M | 1240.00M | 1784.00M | 1620.00M | 1660.00M |
|
Goodwill & Intangibles
|
320.00M | 2152.00M | 2280.00M | 2346.00M | 4166.00M | 4091.00M | 4554.00M |
|
Long-Term Deferred Tax
|
| | 89.00M | 73.00M | 108.00M | 113.00M | 57.00M |
|
Other Non-Current Assets
|
| 61.00M | 30.00M | 302.00M | 392.00M | 111.00M | 120.00M |
|
Non-Current Assets
|
| 2669.00M | 2628.00M | 2533.00M | 5439.00M | 5008.00M | 5494.00M |
|
Accounts Payables
|
| 156.00M | 150.00M | 236.00M | 490.00M | 472.00M | 497.00M |
|
Payables
|
| 156.00M | 150.00M | 236.00M | 490.00M | 472.00M | 497.00M |
|
Accumulated Expenses
|
| 149.00M | 182.00M | 209.00M | 337.00M | 363.00M | 381.00M |
|
Other Accumulated Expenses
|
| 157.00M | 133.00M | 129.00M | 325.00M | 344.00M | 303.00M |
|
Short term Debt
|
| 19.00M | 18.00M | 1.00M | 206.00M | 5.00M | 4.00M |
|
Current Deferred Revenue
|
203.00M | 193.00M | 219.00M | 243.00M | 463.00M | 526.00M | 590.00M |
|
Total Current Liabilities
|
| 823.00M | 841.00M | 867.00M | 1921.00M | 1807.00M | 1885.00M |
|
Non-Current Debt
|
| | | | 2583.00M | 2322.00M | 2749.00M |
|
Non-Current Deffered Revenue
|
| 78.00M | | | | | |
|
Pension
|
| | | | 40.00M | 50.00M | 48.00M |
|
Preferred Stock Liabilities
|
| | | | 797.00M | 797.00M | |
|
Non-Current Deferred Tax Liability
|
| 23.00M | 45.00M | 43.00M | 415.00M | 304.00M | 198.00M |
|
Operating Leases
|
| 95.00M | 96.00M | 79.00M | 166.00M | 172.00M | 192.00M |
|
Other Non-Current Liabilities
|
| 49.00M | 106.00M | 71.00M | 111.00M | 127.00M | 105.00M |
|
Total Non-Current Liabilities
|
| 2205.00M | 2401.00M | 2765.00M | 5056.00M | 4595.00M | 5094.00M |
|
Total Liabilities
|
-663.00M | 2254.00M | 2507.00M | 2836.00M | 5167.00M | 4722.00M | 5199.00M |
|
Total Debt
|
| 19.00M | 18.00M | 1.00M | 2789.00M | 2327.00M | 2753.00M |
|
Common Equity
|
663.00M | 1757.00M | 1558.00M | 2323.00M | 2127.00M | 2071.00M | 2953.00M |
|
Shareholder's Equity
|
663.00M | 1757.00M | 1558.00M | 2323.00M | 2127.00M | 2071.00M | 2953.00M |
|
Liabilities and Shareholders Equity
|
| 4011.00M | 4065.00M | 5159.00M | 8091.00M | 7590.00M | 8152.00M |
|
Retained Earnings
|
| -131.00M | -284.00M | -237.00M | -267.00M | -490.00M | -567.00M |
|
Treasury Shares
|
| 0.93M | 1.11M | 0.76M | 2.51M | 1.63M | 16.26M |