|
Cash & Equivalents
|
74.00M | 104.00M | 124.00M | 416.00M |
|
Cash & Current Investments
|
74.00M | 104.00M | 124.00M | 416.00M |
|
Receivables - Net
|
184.00M | 124.00M | 152.00M | 141.00M |
|
Receivables - Other
|
5.00M | | 98.00M | |
|
Receivables
|
189.00M | 124.00M | 250.00M | 141.00M |
|
Prepaid Assets
|
61.00M | 48.00M | 47.00M | 58.00M |
|
Current Assets
|
319.00M | 276.00M | 405.00M | 615.00M |
|
Property, Plant & Equipment (Net)
|
1,150.00M | 1,184.00M | 1,209.00M | 1,257.00M |
|
Goodwill
|
746.00M | 746.00M | 638.00M | 638.00M |
|
Intangibles
|
680.00M | 690.00M | 692.00M | 699.00M |
|
Goodwill & Intangibles
|
1,426.00M | 1,436.00M | 1,330.00M | 1,337.00M |
|
Long-Term Deferred Tax
|
| | | 31.00M |
|
Other Non-Current Assets
|
165.00M | 165.00M | 205.00M | 147.00M |
|
Non-Current Assets
|
3,063.00M | 3,078.00M | 2,606.00M | 2,619.00M |
|
Assets
|
3,382.00M | 3,354.00M | 3,011.00M | 3,234.00M |
|
Accounts Payables
|
110.00M | 98.00M | 125.00M | 123.00M |
|
Payables
|
110.00M | 98.00M | 125.00M | 123.00M |
|
Other Accumulated Expenses
|
58.00M | 68.00M | 59.00M | 46.00M |
|
Short term Debt
|
3.00M | 4.00M | 4.00M | 4.00M |
|
Current Taxes
|
| | 91.00M | |
|
Current Deferred Revenue
|
33.00M | 24.00M | 23.00M | 31.00M |
|
Total Current Liabilities
|
192.00M | 194.00M | 302.00M | 196.00M |
|
Capital Leases
|
72.00M | 70.00M | 69.00M | 69.00M |
|
Non-Current Debt
|
1,066.00M | 983.00M | 981.00M | 979.00M |
|
Non-Current Deffered Revenue
|
113.00M | 130.00M | 130.00M | 130.00M |
|
Minority Interest
|
15.00M | 18.00M | 18.00M | 18.00M |
|
Non-Current Deferred Tax Liability
|
359.00M | 353.00M | | |
|
Other Non-Current Liabilities
|
151.00M | 129.00M | 139.00M | 154.00M |
|
Total Non-Current Liabilities
|
1,802.00M | 1,730.00M | 1,482.00M | 1,374.00M |
|
Total Liabilities
|
1,953.00M | 1,859.00M | 1,621.00M | 1,528.00M |
|
Total Debt
|
1,069.00M | 987.00M | 985.00M | 983.00M |
|
Common Equity
|
1,414.00M | 1,477.00M | 1,372.00M | 1,688.00M |
|
Shareholder's Equity
|
1,414.00M | 1,477.00M | 1,372.00M | 1,688.00M |
|
Liabilities and Shareholders Equity
|
3,382.00M | 3,354.00M | 3,011.00M | 3,234.00M |
|
Retained Earnings
|
-363.00M | -301.00M | -688.00M | -672.00M |
|
Treasury Shares
|
| 0.06M | 0.34M | |