|
Cash & Equivalents
|
41.00M | 32.00M | 27.00M | 203.00M | 196.00M | 70.00M | 85.00M | 172.00M |
|
Short-term Investments
|
282.00M | 326.00M | 314.00M | 270.00M | 389.00M | 682.00M | 892.00M | 506.00M |
|
Cash & Current Investments
|
323.00M | 358.00M | 341.00M | 473.00M | 585.00M | 752.00M | 977.00M | 678.00M |
|
Receivables - Net
|
624.00M | 576.00M | 667.00M | 679.00M | 880.00M | 882.00M | 963.00M | 1,058.00M |
|
Receivables
|
624.00M | 576.00M | 667.00M | 679.00M | 880.00M | 882.00M | 963.00M | 1,058.00M |
|
Inventory
|
447.00M | 486.00M | 465.00M | 621.00M | 671.00M | 592.00M | 763.00M | 832.00M |
|
Current Assets
|
1,684.00M | 1,656.00M | 1,729.00M | 2,027.00M | 2,397.00M | 2,518.00M | 2,976.00M | 2,928.00M |
|
Property, Plant & Equipment (Net)
|
889.00M | 782.00M | 694.00M | 781.00M | 819.00M | 809.00M | 923.00M | 1,144.00M |
|
Long-Term Investments
|
39.00M | 37.00M | 37.00M | 68.00M | 57.00M | 57.00M | 50.00M | 122.00M |
|
Goodwill
|
61.00M | 56.00M | 53.00M | 62.00M | 58.00M | 52.00M | 51.00M | 138.00M |
|
Intangibles
|
686.00M | 642.00M | 367.00M | 487.00M | 359.00M | 375.00M | 443.00M | 1,134.00M |
|
Goodwill & Intangibles
|
747.00M | 698.00M | 420.00M | 549.00M | 417.00M | 427.00M | 494.00M | 1,272.00M |
|
Long-Term Deferred Tax
|
56.00M | 60.00M | 162.00M | 145.00M | 108.00M | 88.00M | 129.00M | 217.00M |
|
Other Non-Current Assets
|
16.00M | 14.00M | 11.00M | 11.00M | 12.00M | 10.00M | 20.00M | 12.00M |
|
Non-Current Assets
|
1,781.00M | 1,604.00M | 1,351.00M | 1,603.00M | 1,463.00M | 1,398.00M | 1,673.00M | 2,844.00M |
|
Accounts Payables
|
247.00M | 210.00M | 221.00M | 325.00M | 337.00M | 322.00M | 371.00M | 417.00M |
|
Notes Payables
|
391.00M | 175.00M | 218.00M | 316.00M | 357.00M | 90.00M | 153.00M | 445.00M |
|
Payables
|
638.00M | 385.00M | 439.00M | 641.00M | 694.00M | 412.00M | 524.00M | 862.00M |
|
Short term Debt
|
391.00M | 175.00M | 218.00M | 316.00M | 357.00M | 90.00M | 153.00M | 445.00M |
|
Current Taxes
|
23.00M | 3.00M | 8.00M | 19.00M | 21.00M | 26.00M | 28.00M | 35.00M |
|
Total Current Liabilities
|
1,070.00M | 863.00M | 966.00M | 1,140.00M | 1,239.00M | 1,044.00M | 1,152.00M | 1,527.00M |
|
Capital Leases
|
| | | 0.00M | | 0.00M | 0.00M | 4,064.00M |
|
Non-Current Debt
|
385.00M | 318.00M | 17.00M | 86.00M | 76.00M | 16.00M | 72.00M | 92.00M |
|
Total Long Term Debt
|
741.00M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
11.00M | 9.00M | 4.00M | 5.00M | 1.00M | 10.00M | 11.00M | 165.00M |
|
Other Non-Current Liabilities
|
55.00M | 41.00M | 37.00M | 32.00M | 32.00M | 35.00M | 48.00M | 39.00M |
|
Total Non-Current Liabilities
|
452.00M | 369.00M | 59.00M | 124.00M | 109.00M | 61.00M | 132.00M | 298.00M |
|
Total Liabilities
|
1,523.00M | 1,232.00M | 1,025.00M | 1,264.00M | 1,348.00M | 1,106.00M | 1,284.00M | 1,825.00M |
|
Total Debt
|
776.00M | 493.00M | 235.00M | 402.00M | 433.00M | 106.00M | 225.00M | 537.00M |
|
Common Equity
|
| | | | | | | 3,947.00M |
|
Shareholder's Equity
|
1,847.00M | | | | | | | 3,947.00M |
|
Treasury Shares
|
| 8.00M | 13.00M | 27.00M | 21.00M | 15.00M | 12.00M | 27.00M |
|
Retained Earnings
|
1,749.00M | 1,860.00M | 1,913.00M | 2,133.00M | 2,316.00M | 2,623.00M | 3,183.00M | 3,697.00M |