|
Cash & Equivalents
|
169.00M | 170.00M | 251.00M | 213.00M | 367.00M | 365.00M | 325.00M | 339.00M | 477.00M | 484.00M | 373.00M | 347.00M | 349.00M | 359.00M |
|
Cash & Current Investments
|
169.00M | 170.00M | 251.00M | 213.00M | 367.00M | 365.00M | 325.00M | 339.00M | 477.00M | 484.00M | 373.00M | 347.00M | 349.00M | 359.00M |
|
Receivables - Net
|
| | 898.00M | 827.00M | 1,175.00M | 1,017.00M | 1,023.00M | 964.00M | 930.00M | 826.00M | 836.00M | 905.00M | 898.00M | 811.00M |
|
Receivables - Other
|
| | 49.00M | 2.00M | 2.00M | 44.00M | 2.00M | 1.00M | 59.00M | 53.00M | 54.00M | 52.00M | 65.00M | 49.00M |
|
Receivables
|
| | 947.00M | 829.00M | 1,177.00M | 1,061.00M | 1,025.00M | 965.00M | 989.00M | 879.00M | 890.00M | 957.00M | 963.00M | 860.00M |
|
Inventory
|
| | 459.00M | 518.00M | 529.00M | 487.00M | 489.00M | 471.00M | 486.00M | 444.00M | 479.00M | 501.00M | 523.00M | 473.00M |
|
Prepaid Assets
|
| | 40.00M | 48.00M | 53.00M | 58.00M | 80.00M | 84.00M | 93.00M | 96.00M | 104.00M | 119.00M | 148.00M | 126.00M |
|
Current Assets
|
| | 1,641.00M | 1,670.00M | 2,124.00M | 1,927.00M | 1,917.00M | 1,858.00M | 1,976.00M | 1,841.00M | 1,792.00M | 1,872.00M | 1,918.00M | 1,762.00M |
|
Property, Plant & Equipment (Net)
|
| | 922.00M | 901.00M | 889.00M | 921.00M | 888.00M | 870.00M | 882.00M | 843.00M | 845.00M | 871.00M | 864.00M | 876.00M |
|
Long-Term Investments
|
| | 325.00M | 92.00M | 130.00M | 115.00M | 120.00M | 123.00M | 125.00M | 111.00M | 120.00M | 126.00M | 154.00M | 145.00M |
|
Goodwill
|
| | 432.00M | 490.00M | 486.00M | 438.00M | 491.00M | 483.00M | 496.00M | 471.00M | 484.00M | 505.00M | 509.00M | 509.00M |
|
Intangibles
|
| | 432.00M | 421.00M | 411.00M | 417.00M | 403.00M | 393.00M | 397.00M | 374.00M | 376.00M | 387.00M | 406.00M | 398.00M |
|
Goodwill & Intangibles
|
| | 864.00M | 911.00M | 897.00M | 855.00M | 894.00M | 876.00M | 893.00M | 845.00M | 860.00M | 892.00M | 915.00M | 907.00M |
|
Other Non-Current Assets
|
| | 264.00M | 249.00M | 151.00M | 162.00M | 159.00M | 146.00M | 148.00M | 128.00M | 131.00M | 133.00M | 136.00M | 127.00M |
|
Non-Current Assets
|
| | 2,433.00M | 2,199.00M | 2,067.00M | 2,114.00M | 2,061.00M | 2,015.00M | 2,048.00M | 1,927.00M | 1,956.00M | 2,022.00M | 2,069.00M | 2,055.00M |
|
Assets
|
| | 4,074.00M | 3,869.00M | 4,191.00M | 4,041.00M | 3,978.00M | 3,873.00M | 4,024.00M | 3,768.00M | 3,748.00M | 3,894.00M | 3,987.00M | 3,817.00M |
|
Accounts Payables
|
| | 686.00M | 478.00M | 817.00M | 639.00M | 612.00M | 572.00M | 588.00M | 522.00M | 546.00M | 571.00M | 627.00M | 510.00M |
|
Notes Payables
|
| | | | 87.00M | 89.00M | 90.00M | 13.00M | | 25.00M | 25.00M | 25.00M | 26.00M | 3.00M |
|
Payables
|
| | 686.00M | 478.00M | 904.00M | 728.00M | 702.00M | 585.00M | 588.00M | 547.00M | 571.00M | 596.00M | 653.00M | 513.00M |
|
Other Accumulated Expenses
|
| | 484.00M | 370.00M | 417.00M | 420.00M | 420.00M | 420.00M | 434.00M | 422.00M | 397.00M | 409.00M | 465.00M | 434.00M |
|
Current Leases
|
| | | | | | | | | 1.00M | | | | 1.00M |
|
Total Current Liabilities
|
| | 1,170.00M | 947.00M | 1,321.00M | 1,148.00M | 1,122.00M | 1,005.00M | 1,022.00M | 969.00M | 968.00M | 1,005.00M | 1,118.00M | 947.00M |
|
Non-Current Debt
|
| | | | | 709.00M | | | | 963.00M | 964.00M | 965.00M | 966.00M | 967.00M |
|
Pension
|
| | 79.00M | 83.00M | 94.00M | 132.00M | 133.00M | 132.00M | 137.00M | 112.00M | 117.00M | 124.00M | 125.00M | 141.00M |
|
Other Non-Current Liabilities
|
| | 1,156.00M | 179.00M | 171.00M | 165.00M | 167.00M | 168.00M | 174.00M | 150.00M | 162.00M | 173.00M | 192.00M | 175.00M |
|
Total Non-Current Liabilities
|
| | 1,275.00M | 1,698.00M | 2,128.00M | 1,989.00M | 1,961.00M | 1,958.00M | 2,146.00M | 2,044.00M | 2,049.00M | 2,094.00M | 2,209.00M | 2,055.00M |
|
Total Liabilities
|
-1724.00M | -1752.00M | 2,431.00M | 1,877.00M | 2,299.00M | 2,154.00M | 2,128.00M | 2,126.00M | 2,320.00M | 2,194.00M | 2,211.00M | 2,267.00M | 2,401.00M | 2,230.00M |
|
Total Debt
|
| | | | | 709.00M | | | | 963.00M | 964.00M | 965.00M | 966.00M | 967.00M |
|
Common Equity
|
1,724.00M | 1,752.00M | 1,643.00M | 1,992.00M | 1,892.00M | 1,887.00M | 1,850.00M | 1,747.00M | 1,704.00M | 1,574.00M | 1,537.00M | 1,627.00M | 1,586.00M | 1,587.00M |
|
Shareholder's Equity
|
1,724.00M | 1,752.00M | 1,643.00M | 1,992.00M | 1,892.00M | 1,887.00M | 1,850.00M | 1,747.00M | 1,704.00M | 1,574.00M | 1,537.00M | 1,627.00M | 1,586.00M | 1,587.00M |
|
Liabilities and Shareholders Equity
|
| | 4,074.00M | 3,869.00M | 4,191.00M | 4,041.00M | 3,978.00M | 3,873.00M | 4,024.00M | 3,768.00M | 3,748.00M | 3,894.00M | 3,987.00M | 3,817.00M |
|
Treasury Shares
|
| | | | | 1.08M | | | | 5.37M | | | | 9.10M |
|
Retained Earnings
|
| | -88.00M | -61.00M | -122.00M | -131.00M | -153.00M | -172.00M | -115.00M | -217.00M | -166.00M | 95.00M | 97.00M | 132.00M |