|
Cash & Equivalents
|
29.00M | 187.00M | 98.00M | 121.00M | 124.00M | 104.00M | 5.00M | 7.00M | 7.00M | 55.00M | 35.00M | 16.00M | 18.00M | 25.00M | 17.00M |
|
Cash & Current Investments
|
29.00M | 187.00M | 98.00M | 121.00M | 124.00M | 104.00M | 5.00M | 7.00M | 7.00M | 55.00M | 35.00M | 16.00M | 18.00M | 25.00M | 17.00M |
|
Receivables - Net
|
1,010.00M | 1,012.00M | 900.00M | 862.00M | 743.00M | 787.00M | 743.00M | 716.00M | 725.00M | 1,138.00M | 1,227.00M | 1,150.00M | 1,065.00M | 1,104.00M | 1,226.00M |
|
Receivables - Other
|
10.00M | 5.00M | | | | | 11.00M | | | | 17.00M | | | | 26.00M |
|
Receivables
|
1,020.00M | 1,017.00M | 900.00M | 862.00M | 743.00M | 787.00M | 754.00M | 716.00M | 725.00M | 1,138.00M | 1,244.00M | 1,150.00M | 1,065.00M | 1,104.00M | 1,252.00M |
|
Prepaid Assets
|
44.00M | 26.00M | 31.00M | 46.00M | 49.00M | 45.00M | 48.00M | 47.00M | 44.00M | 62.00M | 77.00M | 89.00M | 101.00M | 72.00M | 74.00M |
|
Current Assets
|
1,083.00M | 1,225.00M | 1,029.00M | 1,029.00M | 916.00M | 936.00M | 796.00M | 770.00M | 776.00M | 1,255.00M | 1,339.00M | 1,255.00M | 1,184.00M | 1,201.00M | 1,317.00M |
|
Property, Plant & Equipment (Net)
|
111.00M | 119.00M | 119.00M | 117.00M | 116.00M | 122.00M | 124.00M | 121.00M | 118.00M | 175.00M | 135.00M | 143.00M | 137.00M | 137.00M | 134.00M |
|
Goodwill
|
630.00M | 630.00M | 630.00M | 630.00M | 630.00M | 630.00M | 630.00M | 630.00M | 630.00M | 1,027.00M | 1,123.00M | 1,124.00M | 1,125.00M | 1,123.00M | 1,111.00M |
|
Intangibles
|
100.00M | 85.00M | 79.00M | 76.00M | 73.00M | 72.00M | 68.00M | 65.00M | 62.00M | 565.00M | 499.00M | 484.00M | 474.00M | 463.00M | 453.00M |
|
Goodwill & Intangibles
|
730.00M | 715.00M | 709.00M | 706.00M | 703.00M | 702.00M | 698.00M | 695.00M | 692.00M | 1,592.00M | 1,622.00M | 1,608.00M | 1,599.00M | 1,586.00M | 1,564.00M |
|
Other Non-Current Assets
|
16.00M | 16.00M | 15.00M | 14.00M | 13.00M | 13.00M | 12.00M | 13.00M | 17.00M | 37.00M | 42.00M | 42.00M | 31.00M | 23.00M | 24.00M |
|
Non-Current Assets
|
985.00M | 1,012.00M | 1,002.00M | 989.00M | 996.00M | 1,010.00M | 1,029.00M | 1,029.00M | 1,037.00M | 2,137.00M | 2,075.00M | 2,049.00M | 2,017.00M | 2,000.00M | 1,960.00M |
|
Assets
|
2,068.00M | 2,237.00M | 2,031.00M | 2,018.00M | 1,912.00M | 1,946.00M | 1,825.00M | 1,799.00M | 1,813.00M | 3,392.00M | 3,414.00M | 3,304.00M | 3,201.00M | 3,201.00M | 3,277.00M |
|
Accounts Payables
|
520.00M | 547.00M | 501.00M | 496.00M | 432.00M | 448.00M | 414.00M | 372.00M | 382.00M | 572.00M | 568.00M | 498.00M | 461.00M | 481.00M | 539.00M |
|
Payables
|
520.00M | 547.00M | 501.00M | 496.00M | 432.00M | 448.00M | 414.00M | 372.00M | 382.00M | 572.00M | 568.00M | 498.00M | 461.00M | 481.00M | 539.00M |
|
Accumulated Expenses
|
248.00M | 284.00M | 256.00M | 265.00M | 210.00M | 221.00M | 199.00M | 220.00M | 197.00M | 262.00M | 373.00M | 358.00M | 315.00M | 321.00M | 397.00M |
|
Other Accumulated Expenses
|
6.00M | 5.00M | 14.00M | 9.00M | 5.00M | 6.00M | 13.00M | 12.00M | 13.00M | 23.00M | 26.00M | 11.00M | 13.00M | 12.00M | 10.00M |
|
Short term Debt
|
| 5.00M | 4.00M | 4.00M | 4.00M | 3.00M | 3.00M | 16.00M | 16.00M | 15.00M | 17.00M | 17.00M | 16.00M | 16.00M | 17.00M |
|
Current Leases
|
42.00M | 47.00M | 48.00M | 46.00M | 48.00M | 50.00M | 53.00M | 54.00M | 54.00M | 75.00M | 81.00M | 80.00M | 75.00M | 77.00M | 75.00M |
|
Total Current Liabilities
|
816.00M | 888.00M | 823.00M | 820.00M | 699.00M | 728.00M | 682.00M | 674.00M | 662.00M | 947.00M | 1,065.00M | 964.00M | 880.00M | 907.00M | 1,038.00M |
|
Non-Current Debt
|
| 6.00M | 451.00M | 451.00M | 451.00M | 451.00M | 356.00M | 351.00M | 370.00M | 352.00M | 351.00M | 387.00M | 387.00M | 387.00M | 387.00M |
|
Non-Current Deferred Tax Liability
|
67.00M | 44.00M | 43.00M | 16.00M | 17.00M | 15.00M | 35.00M | 1.00M | | 115.00M | 153.00M | 77.00M | 75.00M | 54.00M | 136.00M |
|
Operating Leases
|
135.00M | 119.00M | 162.00M | 109.00M | 118.00M | 125.00M | 199.00M | 150.00M | 160.00M | 261.00M | 296.00M | 201.00M | 201.00M | 202.00M | 266.00M |
|
Other Non-Current Liabilities
|
37.00M | 36.00M | 40.00M | 37.00M | 38.00M | 37.00M | 40.00M | 41.00M | 42.00M | 65.00M | 83.00M | 88.00M | 70.00M | 71.00M | 69.00M |
|
Total Non-Current Liabilities
|
182.00M | 205.00M | 621.00M | 613.00M | 624.00M | 628.00M | 549.00M | 543.00M | 572.00M | 793.00M | 737.00M | 753.00M | 733.00M | 714.00M | 698.00M |
|
Total Liabilities
|
998.00M | 1,093.00M | 1,444.00M | 1,433.00M | 1,323.00M | 1,356.00M | 1,231.00M | 1,217.00M | 1,234.00M | 1,740.00M | 1,802.00M | 1,717.00M | 1,613.00M | 1,621.00M | 1,736.00M |
|
Total Debt
|
| 11.00M | 455.00M | 455.00M | 455.00M | 454.00M | 359.00M | 367.00M | 386.00M | 367.00M | 368.00M | 404.00M | 403.00M | 403.00M | 404.00M |
|
Common Equity
|
1,070.00M | 1,144.00M | 587.00M | 585.00M | 589.00M | 590.00M | 594.00M | 582.00M | 579.00M | 1,652.00M | 1,612.00M | 1,587.00M | 1,588.00M | 1,580.00M | 1,541.00M |
|
Shareholder's Equity
|
1,070.00M | 1,144.00M | 587.00M | 585.00M | 589.00M | 590.00M | 594.00M | 582.00M | 579.00M | 1,652.00M | 1,612.00M | 1,587.00M | 1,588.00M | 1,580.00M | 1,541.00M |
|
Liabilities and Shareholders Equity
|
2,068.00M | 2,237.00M | 2,031.00M | 2,018.00M | 1,912.00M | 1,946.00M | 1,825.00M | 1,799.00M | 1,813.00M | 3,392.00M | 3,414.00M | 3,304.00M | 3,201.00M | 3,201.00M | 3,277.00M |
|
Retained Earnings
|
-2.00M | -4.00M | -4.00M | -4.00M | 5.00M | -4.00M | 6.00M | -9.00M | -16.00M | -259.00M | -284.00M | -315.00M | -324.00M | -338.00M | -384.00M |
|
Treasury Shares
|
| | 1.01M | | | | 0.10M | | | | 1.71M | | | | 1.67M |