|
Cash & Equivalents
|
1,102.00M | 1,102.00M | 1,102.00M | 774.00M | 774.00M | 774.00M | 774.00M | 316.00M | 248.00M | 316.00M | 316.00M | 319.00M | 372.00M | 510.00M | 445.00M |
|
Short-term Investments
|
| | | 119.00M | | 97.00M | 112.00M | 415.00M | 82.00M | 77.00M | 30.00M | 1.00M | 1.00M | | |
|
Cash & Current Investments
|
1,102.00M | 1,102.00M | 1,102.00M | 893.00M | 774.00M | 871.00M | 886.00M | 731.00M | 330.00M | 393.00M | 346.00M | 320.00M | 373.00M | 510.00M | 445.00M |
|
Receivables - Net
|
202.00M | | | 220.00M | | 229.00M | 245.00M | 254.00M | 249.00M | 259.00M | 251.00M | 254.00M | 243.00M | 240.00M | 259.00M |
|
Receivables - Other
|
| | | | | | | 1.00M | | | | 2.00M | | | |
|
Receivables
|
202.00M | | | 220.00M | | 229.00M | 245.00M | 255.00M | 249.00M | 259.00M | 251.00M | 256.00M | 243.00M | 240.00M | 259.00M |
|
Inventory
|
95.00M | | | 114.00M | | 131.00M | 142.00M | 126.00M | 163.00M | 171.00M | 178.00M | 167.00M | 163.00M | 149.00M | 155.00M |
|
Prepaid Assets
|
| | | 14.00M | | 21.00M | 28.00M | 52.00M | 31.00M | 18.00M | 18.00M | 31.00M | 56.00M | 28.00M | 30.00M |
|
Current Assets
|
1,444.00M | | | 1,259.00M | | | | 1,257.00M | | | | 827.00M | 883.00M | 951.00M | 922.00M |
|
Property, Plant & Equipment (Net)
|
58.00M | -2.00M | -4.00M | 54.00M | -1.00M | -2.00M | -4.00M | 84.00M | 81.00M | 74.00M | 79.00M | 100.00M | 104.00M | 117.00M | 124.00M |
|
Long-Term Investments
|
| | | 98.00M | | | | 41.00M | | | | 27.00M | 27.00M | 27.00M | 28.00M |
|
Goodwill
|
| | | | | | | 5.00M | 2.00M | 2.00M | 2.00M | 2.00M | | | |
|
Intangibles
|
82.00M | | | 70.00M | | 199.00M | -31.00M | 237.00M | 230.00M | 218.00M | -2.00M | 177.00M | | | |
|
Goodwill & Intangibles
|
82.00M | | | 70.00M | | 199.00M | -31.00M | 13.00M | 232.00M | 220.00M | | 6.00M | 7.00M | 7.00M | 2.00M |
|
Long-Term Deferred Tax
|
105.00M | | | 219.00M | | 210.00M | 252.00M | 286.00M | 260.00M | 290.00M | 304.00M | 277.00M | 279.00M | 270.00M | 285.00M |
|
Other Non-Current Assets
|
106.00M | | | 38.00M | | 46.00M | 95.00M | 36.00M | 45.00M | 33.00M | 32.00M | 39.00M | 39.00M | 44.00M | 27.00M |
|
Non-Current Assets
|
388.00M | | | 510.00M | | | | 691.00M | | | | 489.00M | 492.00M | 501.00M | 494.00M |
|
Assets
|
| | | 1,769.00M | | 1,731.00M | 1,852.00M | 1,758.00M | 1,453.00M | 1,535.00M | 1,464.00M | 1,316.00M | 1,375.00M | 1,452.00M | 1,416.00M |
|
Accounts Payables
|
720.00M | | | 617.00M | | -689.00M | -714.00M | 195.00M | -754.00M | -809.00M | -815.00M | 216.00M | 183.00M | 196.00M | 215.00M |
|
Notes Payables
|
3.00M | | | 3.00M | | | | 3.00M | | | | | | | |
|
Payables
|
723.00M | | | 620.00M | | -689.00M | -714.00M | 198.00M | -754.00M | -809.00M | -815.00M | 216.00M | 183.00M | 196.00M | 215.00M |
|
Other Accumulated Expenses
|
| | | | | | | 492.00M | | | | 99.00M | 105.00M | 105.00M | 106.00M |
|
Short term Debt
|
3.00M | | | 3.00M | | | | 3.00M | | | | 18.00M | 18.00M | 18.00M | 18.00M |
|
Current Leases
|
8.00M | | | 8.00M | | | | 9.00M | | | | 10.00M | 11.00M | 11.00M | 10.00M |
|
Current Taxes
|
7.00M | | | 9.00M | | -5.00M | -5.00M | 8.00M | -7.00M | -8.00M | -9.00M | 7.00M | 12.00M | 17.00M | 4.00M |
|
Total Current Liabilities
|
804.00M | | | 1,019.00M | | | | 1,281.00M | | | | 924.00M | 1,005.00M | 1,056.00M | 965.00M |
|
Non-Current Debt
|
239.00M | | | 237.00M | | | | 237.00M | | | | 315.00M | 311.00M | 308.00M | 304.00M |
|
Operating Leases
|
44.00M | | | 37.00M | | -33.00M | -30.00M | 34.00M | -32.00M | -33.00M | -35.00M | 32.00M | 30.00M | 29.00M | 24.00M |
|
Other Non-Current Liabilities
|
474.00M | | | 428.00M | | -368.00M | -369.00M | 31.00M | -313.00M | -314.00M | -315.00M | 18.00M | 17.00M | 18.00M | 30.00M |
|
Total Non-Current Liabilities
|
825.00M | | | 699.00M | | -1246.00M | -1507.00M | 649.00M | -1130.00M | -1342.00M | -1316.00M | 1,634.00M | 1,643.00M | 1,691.00M | 1,593.00M |
|
Total Liabilities
|
1,629.00M | | | 1,718.00M | | -1614.00M | -1876.00M | 1,942.00M | -1443.00M | -1656.00M | -1631.00M | 1,652.00M | 1,660.00M | 1,709.00M | 1,623.00M |
|
Total Debt
|
242.00M | | | 240.00M | | | | 240.00M | | | | 333.00M | 329.00M | 326.00M | 322.00M |
|
Common Equity
|
| | | 51.00M | | 117.00M | -24.00M | -184.00M | 10.00M | -121.00M | -167.00M | -337.00M | -285.00M | -257.00M | -207.00M |
|
Shareholder's Equity
|
| 1,484.00M | 1,496.00M | 1,303.00M | 1,322.00M | 1,363.00M | -1295.00M | -184.00M | -1295.00M | -1295.00M | -1295.00M | -337.00M | -285.00M | -257.00M | -207.00M |
|
Liabilities and Shareholders Equity
|
| | | 1,769.00M | | 1,731.00M | 1,852.00M | 1,758.00M | 1,453.00M | 1,535.00M | 1,464.00M | 1,316.00M | 1,375.00M | 1,452.00M | 1,416.00M |
|
Retained Earnings
|
1,438.00M | | | 1,303.00M | | -1295.00M | -1295.00M | -288.00M | -1295.00M | -1295.00M | -1295.00M | -443.00M | -406.00M | -388.00M | -346.00M |
|
Treasury Shares
|
| -29.00M | -66.00M | -90.00M | -11.00M | -11.00M | -11.00M | -33.00M | -36.00M | -70.00M | -122.00M | | 4.46M | 5.47M | 5.36M |