|
Cash & Equivalents
|
238.00M | 293.00M | 339.00M | 419.00M |
|
Short-term Investments
|
| 204.00M | 238.00M | 210.00M |
|
Cash & Current Investments
|
238.00M | 497.00M | 577.00M | 629.00M |
|
Receivables - Net
|
| 471.00M | 721.00M | 596.00M |
|
Receivables - Other
|
| 47.00M | | |
|
Receivables
|
| 518.00M | 721.00M | 596.00M |
|
Inventory
|
| 419.00M | 333.00M | 307.00M |
|
Prepaid Assets
|
| 231.00M | 244.00M | 232.00M |
|
Current Assets
|
| 1,649.00M | 1,861.00M | 1,749.00M |
|
Property, Plant & Equipment (Net)
|
| 412.00M | 468.00M | 474.00M |
|
Goodwill
|
1,906.00M | 1,949.00M | 1,952.00M | 1,950.00M |
|
Intangibles
|
| 729.00M | 635.00M | 550.00M |
|
Goodwill & Intangibles
|
1,906.00M | 2,678.00M | 2,587.00M | 2,500.00M |
|
Long-Term Deferred Tax
|
| 317.00M | 254.00M | 285.00M |
|
Other Non-Current Assets
|
| 204.00M | 219.00M | 227.00M |
|
Non-Current Assets
|
| 4,123.00M | 3,841.00M | 3,786.00M |
|
Assets
|
| 5,772.00M | 5,702.00M | 5,535.00M |
|
Accounts Payables
|
| 350.00M | 505.00M | 564.00M |
|
Payables
|
| 350.00M | 505.00M | 564.00M |
|
Accumulated Expenses
|
| 69.00M | 149.00M | 145.00M |
|
Other Accumulated Expenses
|
| 261.00M | 477.00M | 433.00M |
|
Short term Debt
|
| 108.00M | 76.00M | 81.00M |
|
Current Deferred Revenue
|
| 356.00M | 332.00M | 328.00M |
|
Total Current Liabilities
|
| 1,369.00M | 1,773.00M | 1,722.00M |
|
Non-Current Debt
|
| 717.00M | 2,938.00M | 2,859.00M |
|
Pension
|
| 22.00M | 389.00M | 343.00M |
|
Minority Interest
|
| -1.00M | 3.00M | 4.00M |
|
Non-Current Deferred Tax Liability
|
| 201.00M | 211.00M | 40.00M |
|
Operating Leases
|
| 81.00M | 141.00M | 110.00M |
|
Other Non-Current Liabilities
|
| 103.00M | 141.00M | 120.00M |
|
Total Non-Current Liabilities
|
| 2,407.00M | 5,339.00M | 5,192.00M |
|
Total Liabilities
|
| 2,510.00M | 5,480.00M | 5,312.00M |
|
Total Debt
|
| 825.00M | 3,014.00M | 2,940.00M |
|
Common Equity
|
2,336.00M | 3,250.00M | 222.00M | 223.00M |
|
Shareholder's Equity
|
2,336.00M | 3,250.00M | 222.00M | 223.00M |
|
Liabilities and Shareholders Equity
|
| 5,772.00M | 5,702.00M | 5,535.00M |
|
Retained Earnings
|
| -63.00M | 117.00M | 188.00M |
|
Treasury Shares
|
| 4.74M | 3.46M | 3.50M |