|
Cash & Equivalents
|
259.00M | 257.00M | 293.00M | 282.00M | 337.00M | 423.00M | 339.00M | 343.00M | 374.00M | 395.00M | 419.00M | 352.00M | 357.00M | 412.00M |
|
Short-term Investments
|
189.00M | | 204.00M | | 226.00M | 247.00M | 238.00M | 256.00M | 249.00M | 279.00M | 210.00M | 316.00M | 279.00M | 162.00M |
|
Cash & Current Investments
|
448.00M | 257.00M | 497.00M | 282.00M | 563.00M | 670.00M | 577.00M | 599.00M | 623.00M | 674.00M | 629.00M | 668.00M | 636.00M | 574.00M |
|
Receivables - Net
|
| | 471.00M | | 451.00M | 444.00M | 721.00M | 761.00M | 725.00M | 643.00M | 596.00M | 677.00M | 684.00M | 581.00M |
|
Receivables - Other
|
| | 47.00M | | 57.00M | 66.00M | | | | | | | | |
|
Receivables
|
| | 518.00M | | 508.00M | 510.00M | 721.00M | 761.00M | 725.00M | 643.00M | 596.00M | 677.00M | 684.00M | 581.00M |
|
Inventory
|
| | 419.00M | | 405.00M | 431.00M | 333.00M | 330.00M | 329.00M | 351.00M | 307.00M | 356.00M | 400.00M | 383.00M |
|
Prepaid Assets
|
| | 231.00M | | 216.00M | 306.00M | 244.00M | 312.00M | 320.00M | 283.00M | 232.00M | 255.00M | 271.00M | 291.00M |
|
Current Assets
|
| | 1,649.00M | | 1,676.00M | 1,901.00M | 1,861.00M | 1,983.00M | 1,979.00M | 1,931.00M | 1,749.00M | 1,937.00M | 1,976.00M | 1,817.00M |
|
Property, Plant & Equipment (Net)
|
| | 412.00M | | 431.00M | 480.00M | 468.00M | 461.00M | 457.00M | 457.00M | 474.00M | 479.00M | 480.00M | 484.00M |
|
Goodwill
|
| | 1,949.00M | | 1,951.00M | 1,950.00M | 1,952.00M | 1,951.00M | 1,951.00M | 1,954.00M | 1,950.00M | 1,951.00M | 1,953.00M | 1,959.00M |
|
Intangibles
|
| | 729.00M | | 679.00M | 653.00M | 635.00M | 606.00M | 596.00M | 583.00M | 550.00M | 553.00M | 534.00M | 519.00M |
|
Goodwill & Intangibles
|
| | 2,678.00M | | 2,630.00M | 2,603.00M | 2,587.00M | 2,557.00M | 2,547.00M | 2,537.00M | 2,500.00M | 2,504.00M | 2,487.00M | 2,478.00M |
|
Long-Term Deferred Tax
|
| | 317.00M | | 318.00M | 188.00M | 254.00M | 253.00M | 265.00M | 285.00M | 285.00M | 297.00M | 305.00M | 290.00M |
|
Other Non-Current Assets
|
| | 204.00M | | 184.00M | 2,060.00M | 219.00M | 215.00M | 221.00M | 238.00M | 227.00M | 237.00M | 261.00M | 262.00M |
|
Non-Current Assets
|
| | 4,123.00M | | 4,060.00M | 6,408.00M | 3,841.00M | 3,793.00M | 3,786.00M | 3,817.00M | 3,786.00M | 3,802.00M | 3,838.00M | 3,833.00M |
|
Assets
|
| | 5,772.00M | | 5,736.00M | 8,309.00M | 5,702.00M | 5,776.00M | 5,765.00M | 5,748.00M | 5,535.00M | 5,739.00M | 5,814.00M | 5,650.00M |
|
Accounts Payables
|
| | 350.00M | | 333.00M | 375.00M | 505.00M | 530.00M | 571.00M | 545.00M | 564.00M | 542.00M | 593.00M | 530.00M |
|
Payables
|
| | 350.00M | | 333.00M | 375.00M | 505.00M | 530.00M | 571.00M | 545.00M | 564.00M | 542.00M | 593.00M | 530.00M |
|
Accumulated Expenses
|
| | 69.00M | | 66.00M | 150.00M | 149.00M | 132.00M | 145.00M | 152.00M | 145.00M | 120.00M | 119.00M | 137.00M |
|
Other Accumulated Expenses
|
| | 261.00M | | 216.00M | 343.00M | 477.00M | 565.00M | 485.00M | 447.00M | 433.00M | 490.00M | 426.00M | 518.00M |
|
Short term Debt
|
| | 108.00M | | 571.00M | 121.00M | 76.00M | 80.00M | 84.00M | 88.00M | 81.00M | 81.00M | 81.00M | 80.00M |
|
Current Deferred Revenue
|
| | 356.00M | | 370.00M | 350.00M | 332.00M | 332.00M | 318.00M | 304.00M | 328.00M | 403.00M | 395.00M | 358.00M |
|
Total Current Liabilities
|
| | 1,369.00M | | 1,795.00M | 1,561.00M | 1,773.00M | 1,883.00M | 1,853.00M | 1,799.00M | 1,722.00M | 1,888.00M | 1,887.00M | 1,784.00M |
|
Non-Current Debt
|
| | 717.00M | | 214.00M | 2,020.00M | 2,938.00M | 2,857.00M | 2,921.00M | 2,906.00M | 2,859.00M | 2,833.00M | 2,816.00M | 2,789.00M |
|
Pension
|
| | 22.00M | | 22.00M | 490.00M | 389.00M | 388.00M | 388.00M | 389.00M | 343.00M | 343.00M | 342.00M | 330.00M |
|
Minority Interest
|
| | -1.00M | | -1.00M | | 3.00M | 4.00M | 1.00M | -2.00M | 4.00M | 3.00M | 2.00M | 1.00M |
|
Non-Current Deferred Tax Liability
|
| | 201.00M | | 185.00M | 42.00M | 211.00M | 29.00M | 29.00M | 34.00M | 40.00M | 47.00M | 50.00M | 53.00M |
|
Operating Leases
|
| | 81.00M | | 54.00M | 63.00M | 141.00M | 105.00M | 105.00M | 102.00M | 110.00M | 104.00M | 120.00M | 127.00M |
|
Other Non-Current Liabilities
|
| | 103.00M | | 106.00M | 111.00M | 141.00M | 132.00M | 124.00M | 162.00M | 120.00M | 127.00M | 130.00M | 121.00M |
|
Total Non-Current Liabilities
|
| | 2,407.00M | | 2,309.00M | 4,608.00M | 5,339.00M | 5,357.00M | 5,390.00M | 5,324.00M | 5,192.00M | 5,334.00M | 5,332.00M | 5,198.00M |
|
Total Liabilities
|
| | 2,510.00M | | 2,415.00M | 4,719.00M | 5,480.00M | 5,489.00M | 5,514.00M | 5,486.00M | 5,312.00M | 5,461.00M | 5,462.00M | 5,319.00M |
|
Total Debt
|
| | 825.00M | | 785.00M | 2,141.00M | 3,014.00M | 2,937.00M | 3,005.00M | 2,994.00M | 2,940.00M | 2,914.00M | 2,897.00M | 2,869.00M |
|
Common Equity
|
3,070.00M | 3,115.00M | 3,250.00M | 3,254.00M | 3,321.00M | 3,590.00M | 222.00M | 261.00M | 230.00M | 220.00M | 223.00M | 278.00M | 352.00M | 331.00M |
|
Shareholder's Equity
|
3,070.00M | 3,115.00M | 3,250.00M | 3,254.00M | 3,321.00M | 3,590.00M | 222.00M | 261.00M | 230.00M | 220.00M | 223.00M | 278.00M | 352.00M | 331.00M |
|
Liabilities and Shareholders Equity
|
| | 5,772.00M | | 5,736.00M | 8,309.00M | 5,702.00M | 5,776.00M | 5,765.00M | 5,748.00M | 5,535.00M | 5,739.00M | 5,814.00M | 5,650.00M |
|
Retained Earnings
|
| | -63.00M | | -37.00M | -38.00M | 117.00M | -26.00M | -16.00M | 191.00M | 188.00M | 249.00M | 276.00M | 268.00M |
|
Treasury Shares
|
| | 4.74M | | | | 3.46M | | | | 3.50M | | | |