|
Cash & Equivalents
|
| | 884.00M | | 728.00M | 643.00M | 662.00M | 655.00M | 378.00M | 536.00M | 697.00M | 631.00M | 616.00M | 526.00M |
|
Cash & Current Investments
|
| | 884.00M | | 728.00M | 643.00M | 662.00M | 655.00M | 378.00M | 536.00M | 697.00M | 631.00M | 616.00M | 526.00M |
|
Receivables - Net
|
| | 612.00M | | 582.00M | 597.00M | 616.00M | 642.00M | 662.00M | 617.00M | 637.00M | 676.00M | 624.00M | 633.00M |
|
Receivables
|
| | 612.00M | | 582.00M | 597.00M | 616.00M | 642.00M | 662.00M | 617.00M | 637.00M | 676.00M | 624.00M | 633.00M |
|
Prepaid Assets
|
| | 182.00M | | 190.00M | 206.00M | 189.00M | 177.00M | 174.00M | 195.00M | 146.00M | 161.00M | 186.00M | 180.00M |
|
Current Assets
|
| | 1,683.00M | | 1,506.00M | 1,454.00M | 1,475.00M | 1,481.00M | 1,222.00M | 1,355.00M | 1,485.00M | 1,504.00M | 1,459.00M | 1,339.00M |
|
Property, Plant & Equipment (Net)
|
| | 728.00M | | 715.00M | 719.00M | 715.00M | 720.00M | 717.00M | 712.00M | 705.00M | 674.00M | 665.00M | 662.00M |
|
Goodwill
|
| | 2,088.00M | | 2,082.00M | 2,082.00M | 2,082.00M | 2,082.00M | 2,082.00M | 2,082.00M | 2,082.00M | 17.00M | 2,087.00M | 2,086.00M |
|
Intangibles
|
| | 150.00M | | 150.00M | 150.00M | 779.00M | 150.00M | 150.00M | 150.00M | 150.00M | 149.00M | 149.00M | 149.00M |
|
Goodwill & Intangibles
|
| | 2,238.00M | | 2,232.00M | 2,232.00M | 2,861.00M | 2,232.00M | 2,232.00M | 2,232.00M | 2,232.00M | 166.00M | 2,236.00M | 2,235.00M |
|
Other Non-Current Assets
|
| | 964.00M | | 752.00M | 730.00M | 742.00M | 725.00M | 680.00M | 692.00M | 710.00M | 626.00M | 617.00M | 646.00M |
|
Non-Current Assets
|
| | 5,021.00M | | 4,695.00M | 4,629.00M | 4,610.00M | 4,557.00M | 4,464.00M | 4,430.00M | 4,400.00M | 4,275.00M | 4,211.00M | 4,228.00M |
|
Assets
|
| | 6,704.00M | | 6,201.00M | 6,083.00M | 6,085.00M | 6,038.00M | 5,686.00M | 5,785.00M | 5,885.00M | 5,779.00M | 5,670.00M | 5,567.00M |
|
Accounts Payables
|
| | 397.00M | | 452.00M | 419.00M | 913.00M | 854.00M | 503.00M | 479.00M | 416.00M | 439.00M | 558.00M | 459.00M |
|
Payables
|
| | 397.00M | | 452.00M | 419.00M | 913.00M | 854.00M | 503.00M | 479.00M | 416.00M | 439.00M | 558.00M | 459.00M |
|
Accumulated Expenses
|
| | 397.00M | | | | 913.00M | | | | 416.00M | | | |
|
Other Accumulated Expenses
|
| | 67.00M | | 66.00M | 64.00M | 57.00M | 70.00M | 77.00M | 85.00M | 60.00M | 93.00M | 74.00M | 76.00M |
|
Short term Debt
|
| | 38.00M | | 37.00M | 37.00M | 36.00M | 37.00M | 37.00M | 38.00M | 38.00M | 25.00M | 25.00M | 25.00M |
|
Current Leases
|
| | 23.00M | | 21.00M | 19.00M | 21.00M | 22.00M | 22.00M | 22.00M | 22.00M | 22.00M | 23.00M | 24.00M |
|
Current Taxes
|
| | | | | | | | | | | 88.00M | 47.00M | 1.00M |
|
Total Current Liabilities
|
| | 608.00M | | 624.00M | 624.00M | 1,103.00M | 1,040.00M | 686.00M | 709.00M | 605.00M | 724.00M | 772.00M | 666.00M |
|
Non-Current Debt
|
| | 4,227.00M | | 4,185.00M | 4,145.00M | 4,139.00M | 4,112.00M | 4,106.00M | 4,093.00M | 4,091.00M | 4,166.00M | 4,081.00M | 4,076.00M |
|
Minority Interest
|
| | 194.00M | | -61.00M | -62.00M | -64.00M | -64.00M | -65.00M | -66.00M | -67.00M | -68.00M | -68.00M | -71.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 5.00M | 4.00M | |
|
Non-Current Deferred Tax Liability
|
| | 902.00M | | 387.00M | 376.00M | 775.00M | 258.00M | 263.00M | 288.00M | 335.00M | 196.00M | 193.00M | 236.00M |
|
Operating Leases
|
| | 177.00M | | 145.00M | 140.00M | 173.00M | 148.00M | 143.00M | 135.00M | 130.00M | 126.00M | 122.00M | 118.00M |
|
Other Non-Current Liabilities
|
| | 220.00M | | 212.00M | 207.00M | 204.00M | 200.00M | 198.00M | 195.00M | 195.00M | 189.00M | 199.00M | 184.00M |
|
Total Non-Current Liabilities
|
| | 5,609.00M | | 5,348.00M | 5,292.00M | 5,660.00M | 5,569.00M | 5,213.00M | 5,241.00M | 5,174.00M | 5,222.00M | 5,178.00M | 5,107.00M |
|
Total Liabilities
|
| | 5,829.00M | | 5,560.00M | 5,499.00M | 5,864.00M | 5,769.00M | 5,411.00M | 5,436.00M | 5,369.00M | 5,411.00M | 5,377.00M | 5,291.00M |
|
Total Debt
|
| | 4,265.00M | | 4,222.00M | 4,182.00M | 4,175.00M | 4,149.00M | 4,143.00M | 4,131.00M | 4,129.00M | 4,191.00M | 4,106.00M | 4,101.00M |
|
Common Equity
|
| | 681.00M | | 702.00M | 646.00M | 285.00M | 333.00M | 340.00M | 415.00M | 583.00M | 368.00M | 361.00M | 347.00M |
|
Shareholder's Equity
|
| | 681.00M | | 702.00M | 646.00M | 285.00M | 333.00M | 340.00M | 415.00M | 583.00M | 368.00M | 361.00M | 347.00M |
|
Liabilities and Shareholders Equity
|
| | 6,704.00M | | 6,201.00M | 6,083.00M | 6,085.00M | 6,038.00M | 5,686.00M | 5,785.00M | 5,885.00M | 5,779.00M | 5,670.00M | 5,567.00M |
|
Retained Earnings
|
| | 122.00M | | 184.00M | 122.00M | -234.00M | -227.00M | -227.00M | -149.00M | 10.00M | -163.00M | -244.00M | -263.00M |
|
Treasury Shares
|
4.06M | 4.55M | 4.85M | 3.58M | 8.79M | 8.79M | 8.79M | | | | 1.38M | | | |