|
Cash & Equivalents
|
| 200.00M | 392.00M | 351.00M | 312.00M | 144.00M | 49.00M | 70.00M | 164.00M | 101.00M | 101.00M | 33.00M | 38.00M | 50.00M | 83.00M | 124.00M | 115.00M | 135.00M | 101.00M | 96.00M | 137.00M | 58.00M | 57.00M | 53.00M | 147.00M |
|
Short-term Investments
|
| | | | | | | | 1.00M | | | 19.00M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| 200.00M | 392.00M | 351.00M | 312.00M | 144.00M | 49.00M | 70.00M | 165.00M | 101.00M | 101.00M | 52.00M | 38.00M | 50.00M | 83.00M | 124.00M | 115.00M | 135.00M | 101.00M | 96.00M | 137.00M | 58.00M | 57.00M | 53.00M | 147.00M |
|
Receivables - Net
|
13.00M | 316.00M | 281.00M | 288.00M | 292.00M | 283.00M | 333.00M | 319.00M | 316.00M | 322.00M | 259.00M | 289.00M | 348.00M | 342.00M | 386.00M | 345.00M | 347.00M | 330.00M | 371.00M | 339.00M | 337.00M | 310.00M | 333.00M | 351.00M | 355.00M |
|
Receivables - Other
|
14.00M | 4.00M | 9.00M | 10.00M | 8.00M | 10.00M | 9.00M | 10.00M | 10.00M | 11.00M | 8.00M | 10.00M | 7.00M | 18.00M | 7.00M | 9.00M | 7.00M | 7.00M | 7.00M | 6.00M | 6.00M | 7.00M | | | |
|
Receivables
|
27.00M | 320.00M | 290.00M | 298.00M | 300.00M | 293.00M | 342.00M | 329.00M | 326.00M | 333.00M | 267.00M | 299.00M | 355.00M | 360.00M | 393.00M | 354.00M | 354.00M | 337.00M | 378.00M | 345.00M | 343.00M | 317.00M | 333.00M | 351.00M | 355.00M |
|
Raw Materials
|
125.00M | 136.00M | 126.00M | 128.00M | 138.00M | 152.00M | 193.00M | 197.00M | 206.00M | 198.00M | 233.00M | 236.00M | | | | | | | | | | | | | |
|
Work In Process
|
47.00M | 46.00M | 48.00M | 51.00M | 54.00M | 51.00M | 65.00M | 70.00M | 63.00M | 72.00M | 84.00M | 83.00M | | | | | | | | | | | | | |
|
Finished Goods
|
217.00M | 222.00M | 181.00M | 191.00M | 194.00M | 270.00M | 289.00M | 312.00M | 276.00M | 339.00M | 377.00M | 435.00M | | | | | | | | | | | | | |
|
Inventory
|
418.00M | 433.00M | 385.00M | 401.00M | 419.00M | 507.00M | 582.00M | 615.00M | 583.00M | 648.00M | 734.00M | 796.00M | 722.00M | 682.00M | 614.00M | 576.00M | 524.00M | 570.00M | 584.00M | 624.00M | 567.00M | 632.00M | 630.00M | 639.00M | 584.00M |
|
Prepaid Assets
|
16.00M | 12.00M | 17.00M | 22.00M | 13.00M | 22.00M | 26.00M | 21.00M | 19.00M | 18.00M | 38.00M | 41.00M | 41.00M | 38.00M | 52.00M | 48.00M | 41.00M | 41.00M | 45.00M | 37.00M | 47.00M | 34.00M | 32.00M | 27.00M | 20.00M |
|
Current Assets
|
570.00M | 973.00M | 1,094.00M | 1,079.00M | 1,053.00M | 971.00M | 1,004.00M | 1,041.00M | 1,104.00M | 1,109.00M | 1,148.00M | 1,181.00M | 1,171.00M | 1,133.00M | 1,146.00M | 1,106.00M | 1,041.00M | 1,091.00M | 1,113.00M | 1,105.00M | 1,101.00M | 1,050.00M | 1,063.00M | 1,084.00M | 1,116.00M |
|
Property, Plant & Equipment (Net)
|
537.00M | 543.00M | 558.00M | 574.00M | 612.00M | 611.00M | 647.00M | 656.00M | 677.00M | 676.00M | 684.00M | 693.00M | 722.00M | 714.00M | 716.00M | 719.00M | 732.00M | 730.00M | 729.00M | 734.00M | 758.00M | 772.00M | 787.00M | 801.00M | 823.00M |
|
Long-Term Investments
|
| | | | | | | | 4.00M | | | 32.00M | | | | | | | | | | | | | |
|
Goodwill
|
1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,879.00M | 1,895.00M | 1,895.00M | 1,895.00M | 1,895.00M | 1,895.00M | 1,895.00M | 1,895.00M | 1,895.00M | 1,895.00M |
|
Intangibles
|
1,455.00M | 1,115.00M | 1,107.00M | 1,100.00M | 1,455.00M | 1,084.00M | 1,077.00M | 1,069.00M | 1,061.00M | 1,054.00M | 1,046.00M | 1,038.00M | 1,031.00M | 1,023.00M | 1,016.00M | 1,009.00M | 1,001.00M | 994.00M | 987.00M | 980.00M | 972.00M | 965.00M | 958.00M | 951.00M | 943.00M |
|
Goodwill & Intangibles
|
3,334.00M | 2,994.00M | 2,986.00M | 2,979.00M | 3,334.00M | 2,963.00M | 2,956.00M | 2,948.00M | 2,940.00M | 2,933.00M | 2,925.00M | 2,917.00M | 2,910.00M | 2,902.00M | 2,895.00M | 2,888.00M | 2,896.00M | 2,889.00M | 2,882.00M | 2,875.00M | 2,867.00M | 2,860.00M | 2,853.00M | 2,846.00M | 2,838.00M |
|
Other Non-Current Assets
|
9.00M | 15.00M | 17.00M | 24.00M | 25.00M | 32.00M | 33.00M | 33.00M | 36.00M | 39.00M | 39.00M | 58.00M | 61.00M | 54.00M | 66.00M | 68.00M | 55.00M | 64.00M | 62.00M | 55.00M | 57.00M | 58.00M | 60.00M | 61.00M | 61.00M |
|
Non-Current Assets
|
537.00M | 3,614.00M | 3,622.00M | 3,645.00M | 612.00M | 3,668.00M | 3,693.00M | 3,692.00M | 677.00M | 3,701.00M | 3,711.00M | 3,731.00M | 3,758.00M | 3,732.00M | 3,736.00M | 3,732.00M | 3,739.00M | 3,767.00M | 3,752.00M | 3,738.00M | 3,772.00M | 3,789.00M | 3,798.00M | 3,812.00M | 3,820.00M |
|
Assets
|
4,160.00M | 4,587.00M | 4,716.00M | 4,724.00M | 4,722.00M | 4,639.00M | 4,697.00M | 4,733.00M | 4,812.00M | 4,810.00M | 4,859.00M | 4,912.00M | 4,929.00M | 4,865.00M | 4,882.00M | 4,838.00M | 4,780.00M | 4,858.00M | 4,865.00M | 4,843.00M | 4,873.00M | 4,839.00M | 4,861.00M | 4,896.00M | 4,936.00M |
|
Accounts Payables
|
135.00M | 144.00M | 144.00M | 169.00M | 185.00M | 203.00M | 240.00M | 252.00M | 261.00M | 258.00M | 277.00M | 295.00M | 252.00M | 230.00M | 225.00M | 237.00M | 219.00M | 290.00M | 310.00M | 335.00M | 319.00M | 370.00M | 393.00M | 364.00M | 387.00M |
|
Dividends payables
|
| 31.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
135.00M | 175.00M | 144.00M | 169.00M | 185.00M | 203.00M | 240.00M | 252.00M | 261.00M | 258.00M | 277.00M | 295.00M | 252.00M | 230.00M | 225.00M | 237.00M | 219.00M | 290.00M | 310.00M | 335.00M | 319.00M | 370.00M | 393.00M | 364.00M | 387.00M |
|
Accumulated Expenses
|
132.00M | 127.00M | 143.00M | 161.00M | 181.00M | 126.00M | 155.00M | 156.00M | 148.00M | 140.00M | 171.00M | 184.00M | 145.00M | 130.00M | 164.00M | 183.00M | 187.00M | 142.00M | 164.00M | 160.00M | 161.00M | 130.00M | 141.00M | 155.00M | 153.00M |
|
Other Accumulated Expenses
|
46.00M | | | | 83.00M | | | | 86.00M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
72.00M | 48.00M | 49.00M | 46.00M | 41.00M | 36.00M | 35.00M | 35.00M | 38.00M | 41.00M | 46.00M | 44.00M | 25.00M | 65.00M | 25.00M | | | | | | | 16.00M | 16.00M | 16.00M | |
|
Current Leases
|
| | | | | | | | 11.00M | | | | 14.00M | 15.00M | 15.00M | 16.00M | 16.00M | 18.00M | 19.00M | 19.00M | 20.00M | 22.00M | 23.00M | 23.00M | 23.00M |
|
Current Taxes
|
| 10.00M | 28.00M | | 6.00M | 34.00M | | | 1.00M | 18.00M | | | 14.00M | 25.00M | 2.00M | 1.00M | 22.00M | 37.00M | 1.00M | 1.00M | 5.00M | 21.00M | 1.00M | 1.00M | 14.00M |
|
Total Current Liabilities
|
378.00M | 385.00M | 389.00M | 401.00M | 432.00M | 424.00M | 455.00M | 468.00M | 484.00M | 482.00M | 519.00M | 548.00M | 496.00M | 490.00M | 465.00M | 467.00M | 478.00M | 517.00M | 523.00M | 543.00M | 539.00M | 584.00M | 575.00M | 559.00M | 577.00M |
|
Non-Current Debt
|
98.00M | 2,423.00M | 2,418.00M | 2,313.00M | 2,208.00M | 2,102.00M | 2,097.00M | 2,092.00M | 2,087.00M | 2,082.00M | 2,076.00M | 2,071.00M | 2,066.00M | 2,061.00M | 2,056.00M | 1,981.00M | 1,832.00M | 1,833.00M | 1,784.00M | 1,735.00M | 1,686.00M | 1,621.00M | 1,617.00M | 1,613.00M | 1,580.00M |
|
Pension
|
48.00M | 49.00M | 48.00M | 49.00M | 53.00M | 54.00M | 54.00M | 55.00M | 50.00M | 49.00M | 50.00M | 49.00M | 34.00M | 34.00M | 34.00M | 34.00M | 16.00M | 16.00M | 16.00M | 16.00M | 14.00M | 14.00M | 14.00M | 14.00M | 13.00M |
|
Non-Current Deferred Tax Liability
|
294.00M | 288.00M | 300.00M | 315.00M | 326.00M | 322.00M | 324.00M | 335.00M | 401.00M | 349.00M | 352.00M | 362.00M | 419.00M | 354.00M | 368.00M | 364.00M | 406.00M | 358.00M | 359.00M | 344.00M | 401.00M | 333.00M | 336.00M | 350.00M | 423.00M |
|
Operating Leases
|
35.00M | 54.00M | 52.00M | 58.00M | 51.00M | 52.00M | 48.00M | 46.00M | 57.00M | 44.00M | 52.00M | 51.00M | 67.00M | 49.00M | 46.00M | 44.00M | 58.00M | 68.00M | 63.00M | 59.00M | 93.00M | 81.00M | 81.00M | 86.00M | 104.00M |
|
Other Non-Current Liabilities
|
19.00M | 18.00M | 25.00M | 37.00M | 37.00M | 42.00M | 43.00M | 43.00M | 38.00M | 37.00M | 34.00M | 33.00M | 47.00M | 52.00M | 54.00M | 56.00M | 72.00M | 77.00M | 80.00M | 81.00M | 77.00M | 84.00M | 90.00M | 94.00M | 82.00M |
|
Total Non-Current Liabilities
|
4,959.00M | 3,199.00M | 3,207.00M | 3,136.00M | 3,070.00M | 2,954.00M | 2,978.00M | 2,996.00M | 3,018.00M | 3,006.00M | 3,049.00M | 3,081.00M | 3,014.00M | 2,988.00M | 2,969.00M | 2,890.00M | 2,725.00M | 2,792.00M | 2,745.00M | 2,697.00M | 2,654.00M | 2,633.00M | 2,623.00M | 2,622.00M | 2,601.00M |
|
Total Liabilities
|
4,978.00M | 3,217.00M | 3,232.00M | 3,173.00M | 3,107.00M | 2,996.00M | 3,021.00M | 3,039.00M | 3,056.00M | 3,043.00M | 3,083.00M | 3,114.00M | 3,061.00M | 3,040.00M | 3,023.00M | 2,946.00M | 2,797.00M | 2,869.00M | 2,825.00M | 2,778.00M | 2,731.00M | 2,717.00M | 2,713.00M | 2,716.00M | 2,683.00M |
|
Total Debt
|
170.00M | 2,471.00M | 2,467.00M | 2,359.00M | 2,249.00M | 2,138.00M | 2,132.00M | 2,127.00M | 2,125.00M | 2,123.00M | 2,122.00M | 2,115.00M | 2,091.00M | 2,126.00M | 2,081.00M | 1,981.00M | 1,832.00M | 1,833.00M | 1,784.00M | 1,735.00M | 1,686.00M | 1,637.00M | 1,633.00M | 1,629.00M | 1,580.00M |
|
Common Equity
|
-818.00M | 1,370.00M | 1,484.00M | 1,551.00M | 1,615.00M | 1,643.00M | 1,676.00M | 1,694.00M | 1,756.00M | 1,767.00M | 1,776.00M | 1,798.00M | 1,868.00M | 1,825.00M | 1,859.00M | 1,892.00M | 1,983.00M | 1,989.00M | 2,040.00M | 2,065.00M | 2,142.00M | 2,122.00M | 2,148.00M | 2,180.00M | 2,253.00M |
|
Shareholder's Equity
|
-818.00M | 1,370.00M | 1,484.00M | 1,551.00M | 1,615.00M | 1,643.00M | 1,676.00M | 1,694.00M | 1,756.00M | 1,767.00M | 1,776.00M | 1,798.00M | 1,868.00M | 1,825.00M | 1,859.00M | 1,892.00M | 1,983.00M | 1,989.00M | 2,040.00M | 2,065.00M | 2,142.00M | 2,122.00M | 2,148.00M | 2,180.00M | 2,253.00M |
|
Liabilities and Shareholders Equity
|
4,160.00M | 4,587.00M | 4,716.00M | 4,724.00M | 4,722.00M | 4,639.00M | 4,697.00M | 4,733.00M | 4,812.00M | 4,810.00M | 4,859.00M | 4,912.00M | 4,929.00M | 4,865.00M | 4,882.00M | 4,838.00M | 4,780.00M | 4,858.00M | 4,865.00M | 4,843.00M | 4,873.00M | 4,839.00M | 4,861.00M | 4,896.00M | 4,936.00M |
|
Retained Earnings
|
5.00M | -11.00M | 101.00M | 168.00M | 233.00M | 259.00M | 291.00M | 309.00M | 365.00M | 369.00M | 373.00M | 373.00M | 431.00M | 400.00M | 418.00M | 448.00M | 537.00M | 537.00M | 585.00M | 622.00M | 694.00M | 676.00M | 702.00M | 733.00M | 802.00M |
|
Treasury Shares
|
| 0.40M | 0.50M | 0.50M | 0.40M | 0.60M | 0.70M | 0.70M | 0.40M | 0.70M | 0.60M | 0.40M | 0.40M | 0.80M | 0.70M | 0.70M | 0.80M | 1.40M | 1.40M | 1.40M | 1.30M | 1.90M | 2.00M | 2.10M | 2.00M |