|
Cash & Equivalents
|
57.00M | 56.00M | 75.00M | 93.00M | 184.00M | 265.00M | 212.00M | 142.00M | 132.00M | 122.00M | 338.00M | 362.00M | 260.00M | 517.00M | 508.00M | 579.00M | 686.00M | 775.00M | 244.00M | 251.00M | 252.00M | 326.00M | 292.00M | 381.00M | 368.00M | 636.00M | 603.00M | 413.00M | 531.00M | 692.00M | 577.00M | 753.00M | 345.00M |
|
Cash & Current Investments
|
57.00M | 56.00M | 75.00M | 93.00M | 184.00M | 265.00M | 212.00M | 142.00M | 132.00M | 122.00M | 338.00M | 362.00M | 260.00M | 517.00M | 508.00M | 579.00M | 686.00M | 775.00M | 244.00M | 251.00M | 252.00M | 326.00M | 292.00M | 381.00M | 368.00M | 636.00M | 603.00M | 413.00M | 531.00M | 692.00M | 577.00M | 753.00M | 345.00M |
|
Receivables - Net
|
| 792.00M | | | 798.00M | 833.00M | 838.00M | 835.00M | | 834.00M | | | 884.00M | 875.00M | 875.00M | 895.00M | 932.00M | 876.00M | 1,008.00M | 1,073.00M | 1,052.00M | 1,002.00M | 985.00M | 1,043.00M | 988.00M | 973.00M | 933.00M | 1,071.00M | 1,103.00M | 1,023.00M | 1,045.00M | 1,135.00M | 1,147.00M |
|
Receivables - Other
|
| 23.00M | | | 26.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 815.00M | | | 824.00M | 833.00M | 838.00M | 835.00M | | 834.00M | | | 884.00M | 875.00M | 875.00M | 895.00M | 932.00M | 876.00M | 1,008.00M | 1,073.00M | 1,052.00M | 1,002.00M | 985.00M | 1,043.00M | 988.00M | 973.00M | 933.00M | 1,071.00M | 1,103.00M | 1,023.00M | 1,045.00M | 1,135.00M | 1,147.00M |
|
Raw Materials
|
| 108.00M | | | 139.00M | 167.00M | 166.00M | 163.00M | | 121.00M | | | 156.00M | 127.00M | 118.00M | 137.00M | 161.00M | 174.00M | 273.00M | 264.00M | 256.00M | | | | | | | | | | | | |
|
Work In Process
|
| 21.00M | | | 26.00M | 34.00M | 29.00M | 21.00M | | 17.00M | | | 20.00M | 19.00M | 17.00M | 19.00M | 18.00M | 17.00M | 25.00M | 24.00M | 25.00M | | | | | | | | | | | | |
|
Finished Goods
|
| 336.00M | | | 438.00M | 452.00M | 506.00M | 538.00M | | 533.00M | | | 521.00M | 526.00M | 546.00M | 528.00M | 531.00M | 549.00M | 624.00M | 683.00M | 676.00M | | | | | | | | | | | | |
|
Inventory
|
| 465.00M | | | 603.00M | 628.00M | 701.00M | 722.00M | | 671.00M | | | 618.00M | 672.00M | 681.00M | 684.00M | 710.00M | 740.00M | 922.00M | 971.00M | 957.00M | 975.00M | 1,008.00M | 1,001.00M | 970.00M | 941.00M | 929.00M | 1,188.00M | 1,197.00M | 1,237.00M | 1,228.00M | 1,259.00M | 1,328.00M |
|
Prepaid Assets
|
| 69.00M | | | 72.00M | 95.00M | 111.00M | 147.00M | | 175.00M | | | 161.00M | 173.00M | 156.00M | 198.00M | 179.00M | 150.00M | 165.00M | 186.00M | 198.00M | 199.00M | 210.00M | 197.00M | 289.00M | 193.00M | 212.00M | 212.00M | 206.00M | 220.00M | 211.00M | 245.00M | 252.00M |
|
Current Assets
|
| 1,392.00M | | | 1,668.00M | 1,809.00M | 1,862.00M | 1,846.00M | | 1,785.00M | | | 1,923.00M | 2,225.00M | 2,220.00M | 2,356.00M | 2,507.00M | 2,541.00M | 2,339.00M | 2,481.00M | 2,450.00M | 2,502.00M | 2,495.00M | 2,622.00M | 2,615.00M | 2,743.00M | 2,677.00M | 2,884.00M | 3,037.00M | 3,172.00M | 3,061.00M | 3,392.00M | 3,072.00M |
|
Property, Plant & Equipment (Net)
|
| 265.00M | | | 276.00M | 300.00M | 296.00M | 304.00M | | 316.00M | | | 311.00M | 318.00M | 307.00M | 304.00M | 290.00M | 287.00M | 350.00M | 363.00M | 351.00M | 366.00M | 379.00M | 388.00M | 380.00M | 390.00M | 369.00M | 424.00M | 423.00M | 410.00M | 411.00M | 426.00M | 433.00M |
|
Goodwill
|
| 2,648.00M | | | 2,638.00M | 2,634.00M | 2,644.00M | 2,650.00M | | 2,642.00M | | | 2,657.00M | 2,691.00M | 2,675.00M | 2,682.00M | 2,671.00M | 2,661.00M | 3,125.00M | 2,695.00M | 2,678.00M | 2,724.00M | 2,736.00M | 2,737.00M | 2,687.00M | 2,705.00M | 2,689.00M | 3,079.00M | 3,119.00M | 3,072.00M | 3,084.00M | 3,126.00M | 3,122.00M |
|
Intangibles
|
| 140.00M | | | 138.00M | 133.00M | 128.00M | 127.00M | | 127.00M | | | | | | | | 120.00M | | 716.00M | 711.00M | 475.00M | 471.00M | 467.00M | 456.00M | 461.00M | 456.00M | 1,218.00M | 1,197.00M | 1,176.00M | 1,157.00M | 1,137.00M | 1,113.00M |
|
Goodwill & Intangibles
|
| 2,788.00M | | | 2,776.00M | 2,767.00M | 2,772.00M | 2,777.00M | | 2,769.00M | | | 2,657.00M | 2,691.00M | 2,675.00M | 2,682.00M | 2,671.00M | 2,781.00M | 3,125.00M | 3,411.00M | 3,389.00M | 3,199.00M | 3,207.00M | 3,204.00M | 3,143.00M | 3,166.00M | 3,145.00M | 4,297.00M | 4,316.00M | 4,248.00M | 4,241.00M | 4,263.00M | 4,235.00M |
|
Long-Term Deferred Tax
|
| 5.00M | | | 4.00M | 84.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 23.00M | | | 18.00M | 96.00M | 214.00M | 233.00M | | 385.00M | | | 378.00M | 376.00M | 374.00M | 370.00M | 366.00M | 244.00M | 431.00M | 314.00M | 323.00M | 320.00M | 318.00M | 322.00M | 321.00M | 346.00M | 329.00M | 379.00M | 359.00M | 369.00M | 361.00M | 434.00M | 448.00M |
|
Non-Current Assets
|
| 3,081.00M | | | 3,074.00M | 3,163.00M | 3,282.00M | 3,314.00M | | 3,343.00M | | | 3,346.00M | 3,385.00M | 3,356.00M | 3,356.00M | 3,327.00M | 3,312.00M | 3,906.00M | 3,835.00M | 3,812.00M | 3,885.00M | 3,904.00M | 3,914.00M | 3,844.00M | 3,902.00M | 3,843.00M | 5,100.00M | 5,098.00M | 5,027.00M | 5,013.00M | 5,123.00M | 5,116.00M |
|
Assets
|
| 4,473.00M | | | 4,742.00M | 4,972.00M | 5,144.00M | 5,160.00M | | 5,128.00M | | | 5,269.00M | 5,610.00M | 5,576.00M | 5,712.00M | 5,834.00M | 5,853.00M | 6,245.00M | 6,316.00M | 6,262.00M | 6,387.00M | 6,399.00M | 6,536.00M | 6,459.00M | 6,645.00M | 6,520.00M | 7,984.00M | 8,135.00M | 8,199.00M | 8,074.00M | 8,515.00M | 8,188.00M |
|
Accounts Payables
|
| 678.00M | | | 850.00M | 964.00M | 1,013.00M | 1,009.00M | | 920.00M | | | 858.00M | 936.00M | 908.00M | 915.00M | 905.00M | 883.00M | 958.00M | 987.00M | 936.00M | 894.00M | 894.00M | 948.00M | 863.00M | 905.00M | 858.00M | 980.00M | 1,021.00M | 1,073.00M | 971.00M | 1,102.00M | 1,037.00M |
|
Notes Payables
|
| 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 679.00M | | | 850.00M | 964.00M | 1,013.00M | 1,009.00M | | 920.00M | | | 858.00M | 936.00M | 908.00M | 915.00M | 905.00M | 883.00M | 958.00M | 987.00M | 936.00M | 894.00M | 894.00M | 948.00M | 863.00M | 905.00M | 858.00M | 980.00M | 1,021.00M | 1,073.00M | 971.00M | 1,102.00M | 1,037.00M |
|
Accumulated Expenses
|
| 409.00M | | | 388.00M | 503.00M | 524.00M | 528.00M | | 552.00M | | | 606.00M | 595.00M | 528.00M | 586.00M | 617.00M | 601.00M | 576.00M | 580.00M | 594.00M | 640.00M | 563.00M | 564.00M | 592.00M | 620.00M | 515.00M | 602.00M | 645.00M | 717.00M | 607.00M | 655.00M | 595.00M |
|
Other Accumulated Expenses
|
| 204.00M | | | 186.00M | 155.00M | 235.00M | 258.00M | | 202.00M | | | 225.00M | 197.00M | 177.00M | 168.00M | 179.00M | 167.00M | 216.00M | 187.00M | 199.00M | | | | | | | | | | | | |
|
Short term Debt
|
| 60.00M | | | 162.00M | 22.00M | 22.00M | 22.00M | | 22.00M | | | 181.00M | 7.00M | 10.00M | 10.00M | 10.00M | 10.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 6.00M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 32.00M | | 36.00M | 37.00M | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | 76.00M | 105.00M | 57.00M | | 66.00M | | | 53.00M | 62.00M | 82.00M | 61.00M | 55.00M | 54.00M | 79.00M | 52.00M | 33.00M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1,147.00M | | | 1,400.00M | 1,489.00M | 1,559.00M | 1,559.00M | | 1,494.00M | | | 1,645.00M | 1,538.00M | 1,446.00M | 1,511.00M | 1,532.00M | 1,494.00M | 1,546.00M | 1,579.00M | 1,542.00M | 1,546.00M | 1,469.00M | 1,524.00M | 1,467.00M | 1,525.00M | 1,385.00M | 1,594.00M | 1,672.00M | 1,790.00M | 1,578.00M | 3,382.00M | 1,632.00M |
|
Non-Current Debt
|
| | | | | 1,179.00M | 1,174.00M | 1,169.00M | | 1,158.00M | | | 1,141.00M | 1,155.00M | 1,186.00M | 1,184.00M | 1,222.00M | 1,220.00M | 1,412.00M | 1,410.00M | 1,407.00M | 1,404.00M | 1,402.00M | 1,400.00M | 1,397.00M | 1,396.00M | 1,394.00M | 1,979.00M | 1,983.00M | 1,983.00M | 1,983.00M | 1,983.00M | 3,169.00M |
|
Pension
|
| | | | | 88.00M | | | | | | | | | | | | 115.00M | | 109.00M | 101.00M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 377.00M | | | 100.00M | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 346.00M | | | 557.00M | 142.00M | 239.00M | 258.00M | | 280.00M | | | 292.00M | 334.00M | 329.00M | 330.00M | 335.00M | 302.00M | 334.00M | 332.00M | 338.00M | 328.00M | 340.00M | 344.00M | 351.00M | 366.00M | 355.00M | 492.00M | 491.00M | 534.00M | 438.00M | 536.00M | 616.00M |
|
Total Non-Current Liabilities
|
| 1,524.00M | | | 1,500.00M | 3,297.00M | 3,313.00M | 3,309.00M | | 3,246.00M | | | 3,372.00M | 3,283.00M | 3,215.00M | 3,279.00M | 3,341.00M | 3,299.00M | 3,550.00M | 3,590.00M | 3,524.00M | 3,530.00M | 3,455.00M | 3,515.00M | 3,463.00M | 3,530.00M | 3,396.00M | 4,198.00M | 4,290.00M | 4,356.00M | 4,289.00M | 5,365.00M | 4,801.00M |
|
Total Liabilities
|
101.00M | 1,870.00M | -2589.00M | -2480.00M | 2,057.00M | 3,439.00M | 3,552.00M | 3,567.00M | -1573.00M | 3,526.00M | -1521.00M | -1495.00M | 3,664.00M | 3,617.00M | 3,544.00M | 3,609.00M | 3,676.00M | 3,601.00M | 3,884.00M | 3,922.00M | 3,862.00M | 3,858.00M | 3,795.00M | 3,859.00M | 3,814.00M | 3,896.00M | 3,751.00M | 4,690.00M | 4,781.00M | 4,890.00M | 4,727.00M | 5,901.00M | 5,417.00M |
|
Total Debt
|
| 60.00M | | | 162.00M | 1,201.00M | 1,196.00M | 1,191.00M | | 1,180.00M | | | 1,322.00M | 1,162.00M | 1,196.00M | 1,194.00M | 1,232.00M | 1,230.00M | 1,424.00M | 1,422.00M | 1,419.00M | 1,416.00M | 1,414.00M | 1,412.00M | 1,409.00M | 1,408.00M | 1,406.00M | 1,991.00M | 1,989.00M | 1,983.00M | 1,983.00M | 1,983.00M | 3,169.00M |
|
Common Equity
|
-101.00M | 2,603.00M | 2,589.00M | 2,480.00M | 2,685.00M | 1,533.00M | 1,592.00M | 1,593.00M | 1,573.00M | 1,602.00M | 1,521.00M | 1,495.00M | 1,605.00M | 1,993.00M | 2,032.00M | 2,103.00M | 2,158.00M | 2,252.00M | 2,361.00M | 2,394.00M | 2,400.00M | 2,529.00M | 2,604.00M | 2,677.00M | 2,645.00M | 2,749.00M | 2,769.00M | 3,294.00M | 3,354.00M | 3,309.00M | 3,347.00M | 2,614.00M | 2,771.00M |
|
Shareholder's Equity
|
-101.00M | 2,603.00M | 2,589.00M | 2,480.00M | 2,685.00M | 1,533.00M | 1,592.00M | 1,593.00M | 1,573.00M | 1,602.00M | 1,521.00M | 1,495.00M | 1,605.00M | 1,993.00M | 2,032.00M | 2,103.00M | 2,158.00M | 2,252.00M | 2,361.00M | 2,394.00M | 2,400.00M | 2,529.00M | 2,604.00M | 2,677.00M | 2,645.00M | 2,749.00M | 2,769.00M | 3,294.00M | 3,354.00M | 3,309.00M | 3,347.00M | 2,614.00M | 2,771.00M |
|
Liabilities and Shareholders Equity
|
| 4,473.00M | | | 4,742.00M | 4,972.00M | 5,144.00M | 5,160.00M | | 5,128.00M | | | 5,269.00M | 5,610.00M | 5,576.00M | 5,712.00M | 5,834.00M | 5,853.00M | 6,245.00M | 6,316.00M | 6,262.00M | 6,387.00M | 6,399.00M | 6,536.00M | 6,459.00M | 6,645.00M | 6,520.00M | 7,984.00M | 8,135.00M | 8,199.00M | 8,074.00M | 8,515.00M | 8,188.00M |
|
Treasury Shares
|
0.47M | | | | 0.47M | 3.34M | | | | 3.52M | | | | 0.90M | | | | 1.44M | 1.70M | 1.84M | 1.86M | 2.05M | 2.55M | 2.90M | 4.81M | 5.54M | 5.95M | 6.03M | 6.32M | 6.44M | 7.14M | 7.18M | 7.51M |
|
Retained Earnings
|
| -100.00M | | | -124.00M | -189.00M | -183.00M | -187.00M | | -194.00M | | | -188.00M | -146.00M | -170.00M | 182.00M | 250.00M | 317.00M | 404.00M | 498.00M | 561.00M | 600.00M | 657.00M | 707.00M | 728.00M | 810.00M | 853.00M | 881.00M | 893.00M | 907.00M | 904.00M | -161.00M | 218.00M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 482.00M | 482.00M | 482.00M | 482.00M | 482.00M | 482.00M |