|
Cash & Equivalents
|
1.00M | 254.00M | 301.00M | 209.00M | 218.00M | 152.00M | 246.00M | 188.00M | 171.00M | 106.00M | 109.00M | 94.00M | 56.00M |
|
Cash & Current Investments
|
1.00M | 254.00M | 301.00M | 209.00M | 218.00M | 152.00M | 246.00M | 188.00M | 171.00M | 106.00M | 109.00M | 94.00M | 56.00M |
|
Receivables - Net
|
691.00M | 621.00M | 544.00M | 635.00M | 539.00M | 674.00M | 1,050.00M | 1,099.00M | 962.00M | 1,015.00M | 936.00M | 914.00M | 1,000.00M |
|
Receivables - Other
|
-26.00M | 473.00M | 390.00M | 469.00M | 419.00M | 11.00M | 310.00M | 379.00M | 362.00M | 400.00M | 364.00M | 359.00M | 474.00M |
|
Receivables
|
665.00M | 1,094.00M | 934.00M | 1,104.00M | 958.00M | 685.00M | 1,360.00M | 1,478.00M | 1,324.00M | 1,415.00M | 1,300.00M | 1,273.00M | 1,474.00M |
|
Inventory
|
| 59.00M | 67.00M | 68.00M | 71.00M | 68.00M | 74.00M | 84.00M | 78.00M | 64.00M | 71.00M | 123.00M | 20.00M |
|
Prepaid Assets
|
117.00M | 29.00M | 20.00M | 33.00M | 54.00M | 35.00M | 47.00M | 40.00M | 56.00M | 57.00M | 58.00M | 93.00M | 78.00M |
|
Current Assets
|
809.00M | 994.00M | 942.00M | 952.00M | 901.00M | 950.00M | 1,433.00M | 1,430.00M | 1,289.00M | 1,263.00M | 1,197.00M | 1,131.00M | 1,154.00M |
|
Property, Plant & Equipment (Net)
|
29.00M | 60.00M | 59.00M | 71.00M | 60.00M | 61.00M | 103.00M | 91.00M | 108.00M | 100.00M | 92.00M | 91.00M | 104.00M |
|
Goodwill
|
379.00M | 379.00M | 379.00M | 860.00M | 863.00M | 863.00M | 2,120.00M | 2,139.00M | 2,787.00M | 2,913.00M | 2,911.00M | 2,851.00M | 2,851.00M |
|
Intangibles
|
6.00M | 4.00M | 2.00M | 247.00M | 200.00M | 179.00M | 803.00M | 711.00M | 1,138.00M | 1,132.00M | 1,009.00M | 894.00M | 779.00M |
|
Goodwill & Intangibles
|
385.00M | 383.00M | 381.00M | 1,107.00M | 1,063.00M | 1,042.00M | 2,923.00M | 2,850.00M | 3,925.00M | 4,045.00M | 3,920.00M | 3,745.00M | 3,630.00M |
|
Long-Term Deferred Tax
|
18.00M | 1.00M | | | 2.00M | | | | | | 14.00M | | |
|
Other Non-Current Assets
|
4.00M | 14.00M | 7.00M | 15.00M | 18.00M | 20.00M | 104.00M | 150.00M | 165.00M | 129.00M | 162.00M | 195.00M | 194.00M |
|
Non-Current Assets
|
436.00M | 453.00M | 447.00M | 1,170.00M | 1,141.00M | 1,123.00M | 3,130.00M | 3,281.00M | 4,434.00M | 4,483.00M | 4,346.00M | 4,183.00M | 4,092.00M |
|
Assets
|
1,245.00M | 1,447.00M | 1,389.00M | 2,122.00M | 2,042.00M | 2,073.00M | 4,563.00M | 4,711.00M | 5,723.00M | 5,746.00M | 5,543.00M | 5,314.00M | 5,246.00M |
|
Accounts Payables
|
435.00M | 337.00M | 315.00M | 351.00M | 329.00M | 397.00M | 455.00M | 527.00M | 517.00M | 612.00M | 624.00M | 567.00M | 631.00M |
|
Payables
|
435.00M | 337.00M | 315.00M | 351.00M | 329.00M | 397.00M | 455.00M | 527.00M | 517.00M | 612.00M | 624.00M | 567.00M | 631.00M |
|
Accumulated Expenses
|
185.00M | 64.00M | 68.00M | 76.00M | 82.00M | 81.00M | 120.00M | 118.00M | 150.00M | 137.00M | 123.00M | 121.00M | 339.00M |
|
Other Accumulated Expenses
|
| 85.00M | 87.00M | 108.00M | 111.00M | 107.00M | 177.00M | 287.00M | 344.00M | 228.00M | 205.00M | 249.00M | 113.00M |
|
Short term Debt
|
2.00M | 13.00M | 32.00M | 57.00M | 25.00M | 41.00M | 24.00M | 70.00M | 68.00M | 148.00M | 31.00M | 77.00M | 313.00M |
|
Curent Deferred Tax Liability
|
16.00M | 15.00M | 25.00M | | | | | | | | | | |
|
Total Current Liabilities
|
638.00M | 564.00M | 552.00M | 688.00M | 623.00M | 695.00M | 897.00M | 1,128.00M | 1,275.00M | 1,352.00M | 1,126.00M | 1,158.00M | 1,396.00M |
|
Non-Current Debt
|
1.00M | 489.00M | 454.00M | 1,013.00M | 1,022.00M | 983.00M | 2,065.00M | 1,851.00M | 2,447.00M | 2,370.00M | 2,343.00M | 2,022.00M | 1,907.00M |
|
Minority Interest
|
| | | | | | 14.00M | 10.00M | 10.00M | 10.00M | 10.00M | | |
|
Non-Current Deferred Tax Liability
|
| | 19.00M | 8.00M | 103.00M | 78.00M | 160.00M | | 263.00M | 293.00M | 333.00M | 366.00M | 24.00M |
|
Operating Leases
|
| | | | | | | 206.00M | 254.00M | 244.00M | 194.00M | 186.00M | 173.00M |
|
Other Non-Current Liabilities
|
10.00M | 17.00M | 19.00M | 33.00M | 38.00M | 45.00M | 102.00M | 133.00M | 242.00M | 160.00M | 218.00M | 174.00M | 169.00M |
|
Total Non-Current Liabilities
|
-10.00M | -17.00M | -19.00M | -33.00M | -38.00M | -45.00M | -102.00M | -133.00M | -242.00M | -160.00M | -218.00M | -174.00M | -169.00M |
|
Total Debt
|
3.00M | 502.00M | 486.00M | 1,070.00M | 1,047.00M | 1,024.00M | 2,089.00M | 1,921.00M | 2,515.00M | 2,518.00M | 2,374.00M | 2,099.00M | 2,220.00M |
|
Common Equity
|
596.00M | 377.00M | 345.00M | 380.00M | 349.00M | 327.00M | 1,499.00M | 1,427.00M | 1,552.00M | 1,629.00M | 1,704.00M | 1,785.00M | 1,577.00M |
|
Shareholder's Equity
|
596.00M | 377.00M | 345.00M | 380.00M | 349.00M | 327.00M | 1,499.00M | 1,427.00M | 1,552.00M | 1,629.00M | 1,704.00M | 1,785.00M | 1,577.00M |
|
Liabilities and Shareholders Equity
|
1,245.00M | 1,447.00M | 1,389.00M | 2,122.00M | 2,042.00M | 2,073.00M | 4,563.00M | 4,711.00M | 5,723.00M | 5,746.00M | 5,543.00M | 5,314.00M | 5,246.00M |
|
Retained Earnings
|
| 30.00M | 116.00M | 174.00M | 260.00M | 323.00M | 367.00M | 506.00M | 627.00M | 818.00M | 1,035.00M | 1,432.00M | 1,565.00M |
|
Treasury Shares
|
3.70M | 3.10M | 2.70M | 2.20M | 1.40M | 0.90M | 1.00M | 0.90M | 1.00M | 1.00M | 1.00M | 0.90M | 0.70M |