|
Cash & Equivalents
|
61.00M | 30.00M | 91.00M | 78.00M | 240.00M | 113.00M | 69.00M | 63.00M | 306.00M | 174.00M | 35.00M | 47.00M | 467.00M | 160.00M | 149.00M | 198.00M | 598.00M | 380.00M | 278.00M | 309.00M |
|
Cash & Current Investments
|
61.00M | 30.00M | 91.00M | 78.00M | 240.00M | 113.00M | 69.00M | 63.00M | 306.00M | 174.00M | 35.00M | 47.00M | 467.00M | 160.00M | 149.00M | 198.00M | 598.00M | 380.00M | 278.00M | 309.00M |
|
Receivables - Net
|
104.00M | 89.00M | 107.00M | 98.00M | 157.00M | 131.00M | 126.00M | 171.00M | 168.00M | 159.00M | 199.00M | 201.00M | 152.00M | 195.00M | 189.00M | 238.00M | 254.00M | 255.00M | 266.00M | 328.00M |
|
Receivables - Other
|
672.00M | 798.00M | 755.00M | 788.00M | 743.00M | 823.00M | 874.00M | 913.00M | 872.00M | 968.00M | 1,018.00M | 1,061.00M | 908.00M | 1,006.00M | 1,037.00M | 997.00M | 872.00M | 982.00M | 1,016.00M | 1,054.00M |
|
Receivables
|
776.00M | 887.00M | 862.00M | 886.00M | 900.00M | 954.00M | 1,000.00M | 1,084.00M | 1,040.00M | 1,127.00M | 1,217.00M | 1,262.00M | 1,060.00M | 1,201.00M | 1,226.00M | 1,235.00M | 1,126.00M | 1,237.00M | 1,282.00M | 1,382.00M |
|
Inventory
|
247.00M | 262.00M | 257.00M | 215.00M | 205.00M | 231.00M | 249.00M | 246.00M | 319.00M | 364.00M | 378.00M | 383.00M | 329.00M | 342.00M | 367.00M | 363.00M | 358.00M | 385.00M | 400.00M | 404.00M |
|
Prepaid Assets
|
33.00M | 34.00M | 41.00M | 30.00M | 23.00M | 25.00M | 29.00M | 39.00M | 24.00M | 29.00M | 51.00M | 32.00M | 42.00M | 47.00M | 33.00M | 36.00M | 55.00M | 41.00M | 40.00M | 40.00M |
|
Current Assets
|
1,263.00M | 1,237.00M | 1,274.00M | 1,225.00M | 1,389.00M | 1,517.00M | 1,537.00M | 1,431.00M | 1,707.00M | 1,712.00M | 1,697.00M | 1,740.00M | 1,918.00M | 1,772.00M | 1,805.00M | 1,860.00M | 2,163.00M | 2,070.00M | 2,025.00M | 2,166.00M |
|
Property, Plant & Equipment (Net)
|
355.00M | 357.00M | 357.00M | 356.00M | 364.00M | 367.00M | 363.00M | 362.00M | 404.00M | 402.00M | 402.00M | 399.00M | 402.00M | 407.00M | 419.00M | 415.00M | 440.00M | 455.00M | 463.00M | 477.00M |
|
Goodwill
|
1,057.00M | 1,057.00M | 1,057.00M | 1,071.00M | 1,071.00M | 954.00M | 952.00M | 952.00M | 1,236.00M | 1,236.00M | 1,236.00M | 1,236.00M | 1,238.00M | 1,238.00M | 1,238.00M | 1,238.00M | 1,238.00M | 1,238.00M | 1,238.00M | 1,238.00M |
|
Intangibles
|
60.00M | 58.00M | 55.00M | 54.00M | 52.00M | 50.00M | 47.00M | 45.00M | 172.00M | 167.00M | 161.00M | 156.00M | 151.00M | 146.00M | 144.00M | 138.00M | 132.00M | 126.00M | 120.00M | 114.00M |
|
Goodwill & Intangibles
|
1,117.00M | 1,115.00M | 1,112.00M | 1,125.00M | 1,123.00M | 1,004.00M | 999.00M | 997.00M | 1,408.00M | 1,403.00M | 1,397.00M | 1,392.00M | 1,389.00M | 1,384.00M | 1,382.00M | 1,376.00M | 1,370.00M | 1,364.00M | 1,358.00M | 1,352.00M |
|
Long-Term Deferred Tax
|
87.00M | 75.00M | 64.00M | 54.00M | 56.00M | 48.00M | 46.00M | 49.00M | 66.00M | 72.00M | 68.00M | 87.00M | 123.00M | 123.00M | 122.00M | 124.00M | 120.00M | 119.00M | 118.00M | 118.00M |
|
Other Non-Current Assets
|
134.00M | 130.00M | 132.00M | 126.00M | 137.00M | 177.00M | 174.00M | 92.00M | 92.00M | 92.00M | 98.00M | 95.00M | 89.00M | 95.00M | 91.00M | 86.00M | 91.00M | 88.00M | 115.00M | 132.00M |
|
Non-Current Assets
|
1,693.00M | 1,677.00M | 1,665.00M | 1,661.00M | 1,680.00M | 1,516.00M | 1,506.00M | 1,500.00M | 1,970.00M | 1,969.00M | 1,965.00M | 1,973.00M | 2,003.00M | 2,009.00M | 2,014.00M | 2,001.00M | 2,021.00M | 2,026.00M | 2,054.00M | 2,079.00M |
|
Assets
|
2,956.00M | 2,914.00M | 2,939.00M | 2,886.00M | 3,069.00M | 3,033.00M | 3,043.00M | 2,931.00M | 3,677.00M | 3,681.00M | 3,662.00M | 3,713.00M | 3,921.00M | 3,781.00M | 3,819.00M | 3,861.00M | 4,184.00M | 4,096.00M | 4,079.00M | 4,245.00M |
|
Accounts Payables
|
478.00M | 343.00M | 306.00M | 285.00M | 479.00M | 248.00M | 291.00M | 285.00M | 457.00M | 258.00M | 290.00M | 328.00M | 398.00M | 220.00M | 263.00M | 292.00M | 426.00M | 299.00M | 265.00M | 342.00M |
|
Payables
|
478.00M | 343.00M | 306.00M | 285.00M | 479.00M | 248.00M | 291.00M | 285.00M | 457.00M | 258.00M | 290.00M | 328.00M | 398.00M | 220.00M | 263.00M | 292.00M | 426.00M | 299.00M | 265.00M | 342.00M |
|
Other Accumulated Expenses
|
267.00M | 254.00M | 271.00M | 263.00M | 295.00M | 275.00M | 279.00M | 365.00M | 323.00M | 264.00M | 225.00M | 233.00M | 288.00M | 291.00M | 263.00M | 251.00M | 266.00M | 234.00M | 235.00M | 276.00M |
|
Short term Debt
|
53.00M | 171.00M | 188.00M | 124.00M | 41.00M | 186.00M | 140.00M | 67.00M | 29.00M | 250.00M | 136.00M | 132.00M | 57.00M | 30.00M | 22.00M | 22.00M | 25.00M | 27.00M | 22.00M | 24.00M |
|
Current Deferred Revenue
|
177.00M | 149.00M | 147.00M | 160.00M | 174.00M | 172.00M | 156.00M | 195.00M | 233.00M | 247.00M | 292.00M | 258.00M | 335.00M | 361.00M | 348.00M | 315.00M | 399.00M | 467.00M | 436.00M | 440.00M |
|
Total Current Liabilities
|
975.00M | 917.00M | 912.00M | 832.00M | 989.00M | 923.00M | 911.00M | 912.00M | 1,042.00M | 1,019.00M | 943.00M | 951.00M | 1,078.00M | 902.00M | 896.00M | 880.00M | 1,116.00M | 1,027.00M | 958.00M | 1,082.00M |
|
Non-Current Debt
|
374.00M | 373.00M | 373.00M | 372.00M | 352.00M | 354.00M | 350.00M | 350.00M | 365.00M | 360.00M | 357.00M | 351.00M | 349.00M | 356.00M | 351.00M | 345.00M | 340.00M | 335.00M | 331.00M | 326.00M |
|
Pension
|
88.00M | 80.00M | 69.00M | 69.00M | 61.00M | 56.00M | 54.00M | 56.00M | 45.00M | 42.00M | 41.00M | 35.00M | 36.00M | 35.00M | 36.00M | 34.00M | 34.00M | 29.00M | 29.00M | 28.00M |
|
Liabilities from Discontinued Operations
|
| | | | | 42.00M | 45.00M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 125.00M | 125.00M | 123.00M | 123.00M | 118.00M | 118.00M | 118.00M | 116.00M | 7.00M | 159.00M | 6.00M | 5.00M |
|
Other Non-Current Liabilities
|
92.00M | 89.00M | 85.00M | 83.00M | 74.00M | 65.00M | 70.00M | 75.00M | 98.00M | 111.00M | 124.00M | 126.00M | 129.00M | 129.00M | 126.00M | 122.00M | 130.00M | 127.00M | 155.00M | 156.00M |
|
Total Non-Current Liabilities
|
554.00M | 542.00M | 527.00M | 524.00M | 487.00M | 475.00M | 474.00M | 481.00M | 508.00M | 519.00M | 530.00M | 520.00M | 518.00M | 524.00M | 517.00M | 507.00M | 511.00M | 498.00M | 521.00M | 515.00M |
|
Total Debt
|
427.00M | 544.00M | 561.00M | 496.00M | 393.00M | 540.00M | 490.00M | 417.00M | 394.00M | 610.00M | 493.00M | 483.00M | 406.00M | 386.00M | 373.00M | 367.00M | 365.00M | 362.00M | 353.00M | 350.00M |
|
Common Equity
|
1,427.00M | 1,455.00M | 1,500.00M | 1,530.00M | 1,593.00M | 1,635.00M | 1,658.00M | 1,538.00M | 2,127.00M | 2,143.00M | 2,189.00M | 2,242.00M | 2,325.00M | 2,355.00M | 2,406.00M | 2,474.00M | 2,557.00M | 2,571.00M | 2,600.00M | 2,648.00M |
|
Shareholder's Equity
|
1,427.00M | 1,455.00M | 1,500.00M | 1,530.00M | 1,593.00M | 1,635.00M | 1,658.00M | 1,538.00M | 2,127.00M | 2,143.00M | 2,189.00M | 2,242.00M | 2,325.00M | 2,355.00M | 2,406.00M | 2,474.00M | 2,557.00M | 2,571.00M | 2,600.00M | 2,648.00M |
|
Liabilities and Shareholders Equity
|
2,956.00M | 2,914.00M | 2,939.00M | 2,886.00M | 3,069.00M | 3,033.00M | 3,043.00M | 2,931.00M | 3,677.00M | 3,681.00M | 3,662.00M | 3,713.00M | 3,921.00M | 3,781.00M | 3,819.00M | 3,861.00M | 4,184.00M | 4,096.00M | 4,079.00M | 4,245.00M |
|
Retained Earnings
|
-3137.00M | -3108.00M | -3076.00M | -3041.00M | -2983.00M | -2947.00M | -2922.00M | -3039.00M | -2974.00M | -2962.00M | -2927.00M | -2880.00M | -2806.00M | -2777.00M | -2739.00M | -2682.00M | -2593.00M | -2543.00M | -2489.00M | -2417.00M |
|
Treasury Shares
|
| | | | | | | | 1.43M | | | | 1.90M | | | | 1.51M | | | |