|
Cash & Equivalents
|
| | 366.00M | 902.00M | 1,556.00M | 1,201.00M | 943.00M | 1,105.00M | 1,451.00M | 1,102.00M | 1,203.00M | 713.00M |
|
Cash & Current Investments
|
| | 366.00M | 902.00M | 1,556.00M | 1,201.00M | 943.00M | 1,105.00M | 1,451.00M | 1,102.00M | 1,203.00M | 713.00M |
|
Receivables - Net
|
| 846.00M | 859.00M | 807.00M | 919.00M | 861.00M | 674.00M | 511.00M | 720.00M | 626.00M | 622.00M | 770.00M |
|
Receivables - Other
|
| 26.00M | 13.00M | | | | 13.00M | 13.00M | 35.00M | 100.00M | 20.00M | 50.00M |
|
Receivables
|
| 872.00M | 872.00M | 807.00M | 919.00M | 861.00M | 687.00M | 524.00M | 755.00M | 726.00M | 642.00M | 820.00M |
|
Inventory
|
| 1,052.00M | 1,218.00M | 967.00M | 1,125.00M | 1,372.00M | 1,337.00M | 1,192.00M | 1,371.00M | 1,782.00M | 1,349.00M | 1,839.00M |
|
Current Deferred Tax Assets
|
| 21.00M | | | | | | | | | | |
|
Prepaid Assets
|
| 43.00M | 104.00M | 77.00M | 83.00M | 84.00M | 81.00M | 78.00M | 75.00M | 82.00M | 66.00M | 71.00M |
|
Current Assets
|
| 1,941.00M | 2,301.00M | 2,553.00M | 3,493.00M | 3,293.00M | 2,777.00M | 2,633.00M | 3,345.00M | 3,214.00M | 3,844.00M | 3,017.00M |
|
Property, Plant & Equipment (Net)
|
2,972.00M | 3,308.00M | 3,177.00M | 2,784.00M | 3,008.00M | 3,291.00M | 3,559.00M | 3,474.00M | 3,154.00M | 3,171.00M | 3,207.00M | 3,183.00M |
|
Long-Term Investments
|
123.00M | 124.00M | 136.00M | 136.00M | 173.00M | 160.00M | 162.00M | 167.00M | 169.00M | 175.00M | 158.00M | 152.00M |
|
Goodwill
|
198.00M | 198.00M | 166.00M | 153.00M | 153.00M | 56.00M | 153.00M | 153.00M | 102.00M | 102.00M | 102.00M | 46.00M |
|
Intangibles
|
| 11.00M | 10.00M | | | | 21.00M | 14.00M | 6.00M | 13.00M | 3.00M | 3.00M |
|
Goodwill & Intangibles
|
198.00M | 11.00M | 176.00M | 170.00M | 166.00M | 181.00M | 174.00M | 167.00M | 108.00M | 115.00M | 105.00M | 49.00M |
|
Long-Term Deferred Tax
|
| | 47.00M | 41.00M | 40.00M | 46.00M | 40.00M | 95.00M | 171.00M | 152.00M | 303.00M | 296.00M |
|
Other Non-Current Assets
|
| 377.00M | 508.00M | 417.00M | 453.00M | 437.00M | 292.00M | 405.00M | 447.00M | 523.00M | 679.00M | 804.00M |
|
Non-Current Assets
|
| 4,018.00M | 3,997.00M | 3,507.00M | 3,800.00M | 4,069.00M | 144.00M | 146.00M | 4,205.00M | 4,426.00M | 4,409.00M | 4,496.00M |
|
Assets
|
| 5,959.00M | 6,298.00M | 6,060.00M | 7,293.00M | 7,362.00M | 7,258.00M | 7,082.00M | 7,550.00M | 7,640.00M | 8,253.00M | 7,513.00M |
|
Accounts Payables
|
| 1,046.00M | 973.00M | 884.00M | 1,075.00M | 1,137.00M | 923.00M | 844.00M | 1,162.00M | 1,233.00M | 1,159.00M | 1,156.00M |
|
Dividends payables
|
| | | | 31.00M | | | | | | | |
|
Payables
|
| 1,046.00M | 973.00M | 884.00M | 1,106.00M | 1,137.00M | 923.00M | 844.00M | 1,162.00M | 1,233.00M | 1,159.00M | 1,156.00M |
|
Accumulated Expenses
|
| 352.00M | 454.00M | 872.00M | 558.00M | 559.00M | 484.00M | 375.00M | 325.00M | 300.00M | 1,058.00M | 393.00M |
|
Other Accumulated Expenses
|
| | 68.00M | 344.00M | 105.00M | 92.00M | 95.00M | 103.00M | 173.00M | 194.00M | 148.00M | 115.00M |
|
Short term Debt
|
| | 39.00M | 15.00M | 15.00M | 13.00M | 7.00M | 13.00M | 14.00M | 10.00M | 51.00M | 54.00M |
|
Current Leases
|
| | | | | | 66.00M | 57.00M | 59.00M | 49.00M | 55.00M | 53.00M |
|
Current Taxes
|
| | 32.00M | 39.00M | 58.00M | 87.00M | 65.00M | 64.00M | 43.00M | 23.00M | 28.00M | 22.00M |
|
Current Deferred Revenue
|
| | 20.00M | 76.00M | 8.00M | 6.00M | 7.00M | 7.00M | 3.00M | | | |
|
Total Current Liabilities
|
| 1,398.00M | 1,466.00M | 1,771.00M | 1,648.00M | 1,709.00M | 1,541.00M | 1,442.00M | 1,858.00M | 1,891.00M | 2,486.00M | 1,817.00M |
|
Non-Current Debt
|
| | 3,915.00M | 3,529.00M | 4,097.00M | 3,959.00M | 4,026.00M | 4,005.00M | 3,724.00M | 3,590.00M | 3,989.00M | 4,054.00M |
|
Non-Current Deffered Revenue
|
| | 11.00M | 5.00M | 6.00M | 7.00M | 8.00M | 5.00M | 2.00M | | | |
|
Pension
|
| | 108.00M | 113.00M | 123.00M | 130.00M | 113.00M | 108.00M | 94.00M | 82.00M | 75.00M | 65.00M |
|
Minority Interest
|
| 4.00M | 4.00M | 4.00M | 5.00M | 6.00M | 6.00M | 2.00M | 1.00M | | 2.00M | 1.00M |
|
Non-Current Deferred Tax Liability
|
| 424.00M | 234.00M | 132.00M | 208.00M | 217.00M | 118.00M | 36.00M | 49.00M | 61.00M | 44.00M | 35.00M |
|
Operating Leases
|
| | | | | | 245.00M | 194.00M | 179.00M | 198.00M | 206.00M | 194.00M |
|
Other Non-Current Liabilities
|
| 464.00M | 553.00M | 524.00M | 475.00M | 457.00M | 69.00M | 63.00M | 62.00M | 73.00M | 329.00M | 456.00M |
|
Total Non-Current Liabilities
|
| 1,822.00M | 5,615.00M | 5,432.00M | 5,953.00M | 5,885.00M | 6,494.00M | 6,204.00M | 6,406.00M | 6,460.00M | 7,186.00M | 6,469.00M |
|
Total Liabilities
|
| 2,286.00M | 6,168.00M | 5,956.00M | 6,428.00M | 6,342.00M | 6,563.00M | 6,267.00M | 6,468.00M | 6,533.00M | 7,515.00M | 6,925.00M |
|
Total Debt
|
| | 3,954.00M | 3,544.00M | 4,112.00M | 3,972.00M | 4,033.00M | 4,018.00M | 3,738.00M | 3,600.00M | 4,040.00M | 4,108.00M |
|
Common Equity
|
3,217.00M | 3,673.00M | 130.00M | 104.00M | 865.00M | 1,020.00M | 695.00M | 815.00M | 1,082.00M | 1,107.00M | 738.00M | 588.00M |
|
Shareholder's Equity
|
3,217.00M | 3,673.00M | 130.00M | 104.00M | 865.00M | 1,020.00M | 695.00M | 815.00M | 1,082.00M | 1,107.00M | 738.00M | 588.00M |
|
Liabilities and Shareholders Equity
|
| 5,959.00M | 6,298.00M | 6,060.00M | 7,293.00M | 7,362.00M | 7,258.00M | 7,082.00M | 7,550.00M | 7,640.00M | 8,253.00M | 7,513.00M |
|
Treasury Shares
|
| | 2.35M | 2.32M | 1.17M | 1.11M | 0.55M | 0.91M | 1.16M | 16.06M | 48.93M | 48.87M |
|
Retained Earnings
|
| 19.00M | -536.00M | -577.00M | 579.00M | 1,466.00M | 1,249.00M | 1,303.00M | 1,746.00M | 2,170.00M | 1,781.00M | 1,701.00M |