|
Cash & Equivalents
|
206.00M | 87.00M | 259.00M | 267.00M | 299.00M | 329.00M | 382.00M | 401.00M | 418.00M | 26.00M | 111.00M | 871.00M | 319.00M | 183.00M | 367.00M | 202.00M | 167.00M |
|
Short-term Investments
|
| | | | | | | 1.00M | | | | | | | | | |
|
Cash & Current Investments
|
206.00M | 87.00M | 259.00M | 267.00M | 299.00M | 329.00M | 382.00M | 402.00M | 418.00M | 26.00M | 111.00M | 871.00M | 319.00M | 183.00M | 367.00M | 202.00M | 167.00M |
|
Receivables - Net
|
486.00M | 540.00M | 525.00M | 576.00M | 580.00M | 546.00M | 519.00M | 569.00M | 565.00M | 600.00M | 631.00M | 648.00M | 604.00M | 681.00M | 688.00M | 695.00M | 821.00M |
|
Receivables - Other
|
| | | 25.00M | 13.00M | 15.00M | 12.00M | 9.00M | 3.00M | 10.00M | 17.00M | 20.00M | 22.00M | 22.00M | 14.00M | 39.00M | 16.00M |
|
Receivables
|
486.00M | 540.00M | 525.00M | 601.00M | 593.00M | 561.00M | 531.00M | 578.00M | 568.00M | 610.00M | 648.00M | 668.00M | 626.00M | 703.00M | 702.00M | 734.00M | 837.00M |
|
Raw Materials
|
| 92.00M | 104.00M | 120.00M | | | | 111.00M | | | | | | | | | |
|
Work In Process
|
| 4.00M | 3.00M | 4.00M | | | | 3.00M | | | | | | | | | |
|
Finished Goods
|
| 274.00M | 315.00M | 307.00M | | | | 361.00M | | | | | | | | | |
|
Inventory
|
366.00M | 332.00M | 382.00M | 384.00M | 394.00M | 386.00M | | 443.00M | 459.00M | 506.00M | 512.00M | 454.00M | 752.00M | 755.00M | 696.00M | 637.00M | 523.00M |
|
Current Deferred Tax Assets
|
| 73.00M | 68.00M | 92.00M | | | | | | | | | | | | | |
|
Prepaid Assets
|
122.00M | 125.00M | 113.00M | 149.00M | 147.00M | 134.00M | | 72.00M | 72.00M | 74.00M | 51.00M | 47.00M | 154.00M | 106.00M | 77.00M | 88.00M | 97.00M |
|
Current Assets
|
1,180.00M | 1,489.00M | 1,279.00M | 1,376.00M | 1,420.00M | 1,395.00M | | 1,485.00M | 1,514.00M | 1,311.00M | 1,305.00M | 2,020.00M | 1,829.00M | 1,725.00M | 1,828.00M | 1,622.00M | 1,608.00M |
|
Buildings
|
568.00M | 569.00M | 615.00M | 646.00M | | | | | | | | | | | | | |
|
Construction in Progress
|
146.00M | 165.00M | 130.00M | 149.00M | | | | | | | | | | | | | |
|
Land & Improvements
|
127.00M | 126.00M | 137.00M | 142.00M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
941.00M | 966.00M | 1,039.00M | 1,081.00M | 1,021.00M | 977.00M | | 906.00M | 931.00M | 996.00M | 1,034.00M | 1,103.00M | 1,302.00M | 1,334.00M | 1,345.00M | 1,315.00M | 1,267.00M |
|
Long-Term Investments
|
45.00M | 49.00M | | | | | | 52.00M | | | | | | | | | |
|
Goodwill
|
1,284.00M | 1,303.00M | 1,070.00M | 1,112.00M | 1,105.00M | 1,101.00M | 1,067.00M | 1,197.00M | 1,196.00M | 1,602.00M | 1,591.00M | 1,577.00M | 1,575.00M | 1,558.00M | 1,252.00M | 1,228.00M | 1,229.00M |
|
Intangibles
|
105.00M | 96.00M | 83.00M | 86.00M | 74.00M | 64.00M | | 78.00M | 68.00M | 134.00M | 121.00M | 109.00M | 225.00M | 197.00M | 169.00M | 143.00M | 64.00M |
|
Goodwill & Intangibles
|
1,389.00M | 1,399.00M | 1,153.00M | 1,198.00M | 1,179.00M | 1,165.00M | 1,067.00M | 1,275.00M | 1,264.00M | 1,736.00M | 1,712.00M | 1,686.00M | 1,800.00M | 1,755.00M | 1,421.00M | 1,371.00M | 1,293.00M |
|
Long-Term Deferred Tax
|
79.00M | 74.00M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
149.00M | 144.00M | 142.00M | 144.00M | 138.00M | 174.00M | | 187.00M | 210.00M | 222.00M | 274.00M | 328.00M | 378.00M | 315.00M | 462.00M | 545.00M | 558.00M |
|
Non-Current Assets
|
3,396.00M | 3,059.00M | 2,884.00M | 2,979.00M | 2,882.00M | 2,856.00M | | 3,025.00M | 3,059.00M | 3,749.00M | 3,811.00M | 4,193.00M | 4,505.00M | 4,433.00M | 4,117.00M | 4,129.00M | 3,953.00M |
|
Assets
|
4,576.00M | 4,548.00M | 4,163.00M | 4,355.00M | 4,302.00M | 4,251.00M | 4,154.00M | 4,510.00M | 4,573.00M | 5,060.00M | 5,116.00M | 6,213.00M | 6,334.00M | 6,158.00M | 5,945.00M | 5,751.00M | 5,561.00M |
|
Accounts Payables
|
381.00M | 409.00M | 423.00M | 412.00M | 413.00M | 440.00M | | 1,035.00M | 1,005.00M | 1,001.00M | 1,035.00M | 1,329.00M | 1,675.00M | 1,469.00M | 1,659.00M | 1,486.00M | 1,828.00M |
|
Notes Payables
|
421.00M | 371.00M | 459.00M | 300.00M | 202.00M | 143.00M | | 523.00M | 404.00M | 396.00M | 396.00M | | | 237.00M | 50.00M | 4.00M | 4.00M |
|
Dividends payables
|
70.00M | 78.00M | 80.00M | 85.00M | | | | | | | | | | | | | |
|
Payables
|
872.00M | 858.00M | 962.00M | 797.00M | 615.00M | 583.00M | | 1,558.00M | 1,409.00M | 1,397.00M | 1,431.00M | 1,329.00M | 1,675.00M | 1,706.00M | 1,709.00M | 1,490.00M | 1,832.00M |
|
Accumulated Expenses
|
472.00M | 491.00M | 442.00M | 494.00M | 490.00M | 472.00M | | | | | | | | | | | |
|
Other Accumulated Expenses
|
144.00M | 115.00M | 122.00M | 105.00M | | | | | | | | | | | | | |
|
Short term Debt
|
577.00M | 300.00M | | 850.00M | | 575.00M | | | 400.00M | | 396.00M | | 300.00M | | | | |
|
Current Leases
|
| | | | | | | | | | | 64.00M | 81.00M | 78.00M | 87.00M | 84.00M | 87.00M |
|
Current Taxes
|
86.00M | 74.00M | 41.00M | 5.00M | 29.00M | 8.00M | | | | | 9.00M | 25.00M | | | 121.00M | | |
|
Total Current Liabilities
|
1,937.00M | 1,645.00M | 1,365.00M | 2,061.00M | 1,134.00M | 1,638.00M | | 1,558.00M | 1,809.00M | 1,200.00M | 1,440.00M | 1,418.00M | 2,056.00M | 1,784.00M | 1,917.00M | 1,574.00M | 1,919.00M |
|
Non-Current Debt
|
2,151.00M | 2,124.00M | 2,125.00M | 1,571.00M | 2,161.00M | 1,588.00M | 1,786.00M | 1,789.00M | 1,391.00M | 2,284.00M | 2,287.00M | 2,780.00M | 2,484.00M | 2,474.00M | 2,477.00M | 2,481.00M | 2,484.00M |
|
Pension
|
266.00M | 306.00M | 215.00M | 312.00M | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | 181.00M | 173.00M | 168.00M | 164.00M | 161.00M |
|
Non-Current Deferred Tax Liability
|
-228.00M | 19.00M | 140.00M | 329.00M | 338.00M | 327.00M | | 82.00M | 367.00M | 268.00M | 267.00M | 357.00M | 367.00M | 362.00M | 289.00M | 220.00M | 20.00M |
|
Operating Leases
|
| | | | | | | | | | | 342.00M | 382.00M | 392.00M | 397.00M | 418.00M | 305.00M |
|
Other Non-Current Liabilities
|
640.00M | 677.00M | 619.00M | 739.00M | 742.00M | 768.00M | | 784.00M | 770.00M | 778.00M | 780.00M | 767.00M | 834.00M | 791.00M | 825.00M | 848.00M | 351.00M |
|
Total Non-Current Liabilities
|
4,111.00M | 3,788.00M | 3,630.00M | 3,751.00M | 3,423.00M | 3,336.00M | | 3,429.00M | 3,261.00M | 1,905.00M | 3,777.00M | 4,538.00M | 4,908.00M | 4,638.00M | 4,732.00M | 4,411.00M | 4,728.00M |
|
Total Liabilities
|
4,751.00M | 4,465.00M | 4,249.00M | 4,490.00M | 4,165.00M | 4,104.00M | 4,036.00M | 4,213.00M | 4,031.00M | 2,683.00M | 4,557.00M | 5,305.00M | 5,742.00M | 5,429.00M | 5,557.00M | 5,259.00M | 5,079.00M |
|
Total Debt
|
2,728.00M | 2,424.00M | 2,125.00M | 2,421.00M | 2,161.00M | 2,163.00M | 1,786.00M | 1,789.00M | 1,791.00M | 2,284.00M | 2,683.00M | 2,780.00M | 2,784.00M | 2,474.00M | 2,477.00M | 2,481.00M | 2,484.00M |
|
Common Equity
|
-175.00M | 83.00M | -86.00M | -135.00M | 146.00M | 154.00M | 118.00M | 297.00M | 542.00M | 726.00M | 559.00M | 908.00M | 592.00M | 729.00M | 388.00M | 492.00M | 482.00M |
|
Shareholder's Equity
|
-175.00M | 83.00M | -86.00M | -135.00M | 146.00M | 154.00M | 118.00M | 297.00M | 542.00M | 726.00M | 559.00M | 908.00M | 592.00M | 729.00M | 388.00M | 492.00M | 482.00M |
|
Liabilities and Shareholders Equity
|
4,576.00M | 4,548.00M | 4,163.00M | 4,355.00M | 4,302.00M | 4,251.00M | 4,154.00M | 4,510.00M | 4,573.00M | 5,060.00M | 5,116.00M | 6,213.00M | 6,334.00M | 6,158.00M | 5,945.00M | 5,751.00M | 5,561.00M |
|
Treasury Shares
|
| 2.37M | 9.78M | 3.42M | 1.50M | 3.05M | 4.02M | 2.15M | 1.50M | 2.17M | 33.05M | 32.54M | 7.96M | 7.59M | 6.92M | 6.54M | 8.05M |
|
Retained Earnings
|
-347.00M | -371.00M | -250.00M | -396.00M | 1,561.00M | 1,739.00M | -502.00M | 2,163.00M | 2,440.00M | 2,797.00M | 3,150.00M | 3,567.00M | 1,036.00M | 1,048.00M | 583.00M | 250.00M | 432.00M |