|
Cash & Equivalents
|
95.00M | 132.00M | 159.00M | 229.00M | 157.00M | 163.00M | 360.00M | 191.00M | 164.00M | 194.00M | 220.00M | 149.00M | 145.00M | 248.00M | 205.00M | 154.00M | 113.00M | 94.00M |
|
Short-term Investments
|
36.00M | 7.00M | 64.00M | 101.00M | 64.00M | 86.00M | 80.00M | 88.00M | 84.00M | 92.00M | 109.00M | 69.00M | 68.00M | 166.00M | 104.00M | 66.00M | 70.00M | 52.00M |
|
Cash & Current Investments
|
131.00M | 139.00M | 223.00M | 330.00M | 221.00M | 249.00M | 440.00M | 279.00M | 248.00M | 286.00M | 329.00M | 218.00M | 213.00M | 414.00M | 309.00M | 220.00M | 183.00M | 146.00M |
|
Receivables - Net
|
621.00M | 422.00M | 402.00M | 483.00M | 469.00M | 482.00M | 450.00M | 441.00M | 440.00M | 423.00M | 428.00M | 413.00M | 411.00M | 439.00M | 429.00M | 416.00M | 383.00M | 393.00M |
|
Receivables - Other
|
24.00M | 25.00M | 26.00M | 29.00M | 27.00M | 28.00M | 30.00M | 33.00M | 32.00M | 25.00M | 27.00M | 35.00M | 32.00M | 34.00M | 26.00M | 26.00M | 21.00M | 18.00M |
|
Receivables
|
645.00M | 447.00M | 428.00M | 512.00M | 496.00M | 510.00M | 480.00M | 474.00M | 472.00M | 448.00M | 455.00M | 448.00M | 443.00M | 473.00M | 455.00M | 442.00M | 404.00M | 411.00M |
|
Inventory
|
342.00M | 344.00M | 279.00M | 376.00M | 304.00M | 338.00M | 364.00M | 506.00M | 486.00M | 456.00M | 404.00M | 407.00M | 412.00M | 421.00M | 361.00M | 372.00M | 396.00M | 434.00M |
|
Prepaid Assets
|
37.00M | 96.00M | 63.00M | 56.00M | 31.00M | 21.00M | 39.00M | 38.00M | 39.00M | 28.00M | 54.00M | 51.00M | 40.00M | 27.00M | 42.00M | 43.00M | 64.00M | 51.00M |
|
Current Assets
|
1,119.00M | 1,019.00M | 1,108.00M | 1,173.00M | 1,345.00M | 1,409.00M | 1,243.00M | 1,209.00M | 1,161.00M | 1,186.00M | 1,193.00M | 1,115.00M | 1,100.00M | 1,229.00M | 1,063.00M | 1,011.00M | 977.00M | 990.00M |
|
Property, Plant & Equipment (Net)
|
974.00M | 911.00M | 764.00M | 816.00M | 755.00M | 753.00M | 817.00M | 938.00M | 960.00M | 949.00M | 1,002.00M | 986.00M | 955.00M | 970.00M | 944.00M | 977.00M | 1,034.00M | 1,045.00M |
|
Goodwill
|
133.00M | 136.00M | 122.00M | 151.00M | 128.00M | 124.00M | 128.00M | 133.00M | 140.00M | 134.00M | 139.00M | 134.00M | 121.00M | 125.00M | 111.00M | 119.00M | 126.00M | 128.00M |
|
Goodwill & Intangibles
|
133.00M | 136.00M | 122.00M | 151.00M | 128.00M | 124.00M | 128.00M | 133.00M | 140.00M | 134.00M | 139.00M | 134.00M | 121.00M | 125.00M | 111.00M | 119.00M | 126.00M | 128.00M |
|
Other Non-Current Assets
|
| | 179.00M | | 357.00M | 377.00M | | | | 60.00M | 60.00M | 60.00M | 60.00M | 60.00M | | | | |
|
Non-Current Assets
|
1,792.00M | 1,718.00M | 1,489.00M | 1,536.00M | 1,396.00M | 1,388.00M | 1,467.00M | 1,589.00M | 1,662.00M | 1,599.00M | 1,679.00M | 1,489.00M | 1,591.00M | 1,632.00M | 1,541.00M | 1,618.00M | 1,691.00M | 1,713.00M |
|
Assets
|
2,911.00M | 2,737.00M | 2,597.00M | 2,709.00M | 2,741.00M | 2,797.00M | 2,710.00M | 2,798.00M | 2,823.00M | 2,785.00M | 2,872.00M | 2,604.00M | 2,691.00M | 2,861.00M | 2,604.00M | 2,629.00M | 2,668.00M | 2,703.00M |
|
Accounts Payables
|
284.00M | 315.00M | 387.00M | 435.00M | 360.00M | 396.00M | 453.00M | 409.00M | 391.00M | 382.00M | 421.00M | 404.00M | 389.00M | 381.00M | 375.00M | 386.00M | 371.00M | 383.00M |
|
Payables
|
284.00M | 315.00M | 387.00M | 435.00M | 360.00M | 396.00M | 453.00M | 409.00M | 391.00M | 382.00M | 421.00M | 404.00M | 389.00M | 381.00M | 375.00M | 386.00M | 371.00M | 383.00M |
|
Accumulated Expenses
|
68.00M | 73.00M | 48.00M | 46.00M | 53.00M | 56.00M | 81.00M | 53.00M | 50.00M | 66.00M | 63.00M | 52.00M | 65.00M | 76.00M | 79.00M | 52.00M | 53.00M | 57.00M |
|
Other Accumulated Expenses
|
134.00M | 160.00M | 191.00M | 181.00M | 158.00M | 183.00M | 165.00M | 160.00M | 147.00M | 173.00M | 183.00M | 165.00M | 172.00M | 214.00M | 206.00M | 155.00M | 165.00M | 183.00M |
|
Short term Debt
|
4.00M | 126.00M | 41.00M | 25.00M | 25.00M | 29.00M | 29.00M | 104.00M | 79.00M | 53.00M | 28.00M | 28.00M | 28.00M | 43.00M | 22.00M | 23.00M | 46.00M | 30.00M |
|
Total Current Liabilities
|
490.00M | 784.00M | 758.00M | 687.00M | 884.00M | 1,029.00M | 728.00M | 726.00M | 667.00M | 674.00M | 695.00M | 649.00M | 654.00M | 714.00M | 682.00M | 616.00M | 635.00M | 653.00M |
|
Non-Current Debt
|
22.00M | 1,393.00M | 1,357.00M | 1,341.00M | 1,290.00M | 1,200.00M | 1,003.00M | 954.00M | 954.00M | 946.00M | 931.00M | 921.00M | 894.00M | 883.00M | 782.00M | 794.00M | 767.00M | 778.00M |
|
Liabilities from Discontinued Operations
|
| | 91.00M | | 288.00M | 365.00M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
245.00M | 163.00M | 220.00M | 205.00M | 185.00M | 181.00M | 249.00M | 198.00M | 212.00M | 202.00M | 269.00M | 180.00M | 162.00M | 164.00M | 152.00M | 162.00M | 151.00M | 148.00M |
|
Other Non-Current Liabilities
|
117.00M | 132.00M | 118.00M | 145.00M | 130.00M | 129.00M | 118.00M | 130.00M | 128.00M | 127.00M | 156.00M | 158.00M | 151.00M | 163.00M | 141.00M | 149.00M | 156.00M | 147.00M |
|
Total Non-Current Liabilities
|
682.00M | 2,340.00M | 2,297.00M | 2,233.00M | 2,359.00M | 2,410.00M | 1,914.00M | 1,878.00M | 1,833.00M | 1,822.00M | 1,815.00M | 1,557.00M | 1,710.00M | 1,761.00M | 1,616.00M | 1,572.00M | 1,553.00M | 1,579.00M |
|
Total Liabilities
|
799.00M | 2,472.00M | 2,415.00M | 2,378.00M | 2,489.00M | 2,539.00M | 2,032.00M | 2,008.00M | 1,961.00M | 1,949.00M | 1,971.00M | 1,715.00M | 1,861.00M | 1,924.00M | 1,757.00M | 1,721.00M | 1,709.00M | 1,726.00M |
|
Total Debt
|
26.00M | 1,519.00M | 1,398.00M | 1,366.00M | 1,315.00M | 1,229.00M | 1,032.00M | 1,058.00M | 1,033.00M | 999.00M | 959.00M | 949.00M | 922.00M | 926.00M | 804.00M | 817.00M | 813.00M | 808.00M |
|
Common Equity
|
2,112.00M | 265.00M | 182.00M | 331.00M | 252.00M | 258.00M | 678.00M | 790.00M | 862.00M | 836.00M | 901.00M | 889.00M | 830.00M | 937.00M | 847.00M | 908.00M | 959.00M | 977.00M |
|
Shareholder's Equity
|
2,112.00M | 265.00M | 182.00M | 331.00M | 252.00M | 258.00M | 678.00M | 790.00M | 862.00M | 836.00M | 901.00M | 889.00M | 830.00M | 937.00M | 847.00M | 908.00M | 959.00M | 977.00M |
|
Liabilities and Shareholders Equity
|
2,911.00M | 2,737.00M | 2,597.00M | 2,709.00M | 2,741.00M | 2,797.00M | 2,710.00M | 2,798.00M | 2,823.00M | 2,785.00M | 2,872.00M | 2,604.00M | 2,691.00M | 2,861.00M | 2,604.00M | 2,629.00M | 2,668.00M | 2,703.00M |
|
Treasury Shares
|
| | 0.66M | 0.10M | 0.10M | 0.10M | 0.65M | 1.90M | 2.60M | 2.90M | 3.30M | 3.50M | 3.90M | 3.90M | 4.30M | 4.80M | 5.20M | 6.10M |
|
Retained Earnings
|
-1480.00M | -1627.00M | 1,935.00M | 1,961.00M | 1,897.00M | 1,949.00M | 2,029.00M | 2,116.00M | 2,153.00M | 2,185.00M | 2,222.00M | 2,253.00M | 2,317.00M | 2,393.00M | 2,455.00M | 2,463.00M | 2,460.00M | 2,499.00M |