|
Cash & Equivalents (Quarter)
|
| | | | 132.00M | 159.00M | 229.00M | 157.00M | | | 191.00M | 164.00M | 60.00M | 220.00M | 149.00M | 60.00M | 248.00M | 205.00M | 154.00M | 113.00M | 94.00M | 135.00M | 130.00M | 123.00M |
|
Short-term Investments (Quarter)
|
| | | | 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 | 63.00M | 76.00M | 64.00M |
|
Cash & Current Investments (Quarter)
|
| | | | 139.00M | 223.00M | 330.00M | 221.00M | 86.00M | 80.00M | 279.00M | 248.00M | 152.00M | 329.00M | 218.00M | 128.00M | 414.00M | 309.00M | 220.00M | 183.00M | 146.00M | 198.00M | 206.00M | 187.00M |
|
Receivables - Net (Quarter)
|
| | | | 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 | 399.00M | 378.00M | 366.00M |
|
Receivables - Other (Quarter)
|
| | | | 25.00M | 3.00M | 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 | 19.00M | 20.00M | 26.00M |
|
Receivables (Quarter)
|
| | | | 447.00M | 405.00M | 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 | 418.00M | 398.00M | 392.00M |
|
Inventory (Quarter)
|
| | | | 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 | 418.00M | 483.00M | 503.00M |
|
Prepaid Assets (Quarter)
|
| | | | 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 | 80.00M | 86.00M | 89.00M |
|
Current Assets (Quarter)
|
| | | | 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 | 1,076.00M | 1,097.00M | 1,107.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | 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 | 1,047.00M | 1,064.00M | 1,093.00M |
|
Goodwill (Quarter)
|
| | | | 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 | 114.00M | 121.00M | 121.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | 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 | 114.00M | 121.00M | 121.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | 179.00M | | 357.00M | 377.00M | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | 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 | 1,752.00M | 1,691.00M | 1,713.00M | 1,687.00M | 1,737.00M | 1,768.00M |
|
Assets (Quarter)
|
| | | | 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 | 2,763.00M | 2,668.00M | 2,703.00M | 2,763.00M | 2,834.00M | 2,875.00M |
|
Accounts Payables (Quarter)
|
| | | | 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 | 381.00M | 407.00M | 422.00M |
|
Payables (Quarter)
|
| | | | 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 | 381.00M | 407.00M | 422.00M |
|
Accumulated Expenses (Quarter)
|
| | | | 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 | 55.00M | 56.00M | 52.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | 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 | 190.00M | 140.00M | 157.00M |
|
Short term Debt (Quarter)
|
| | | | 110.00M | 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 | 90.00M | 155.00M | 121.00M |
|
Total Current Liabilities (Quarter)
|
| | | | 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 | 716.00M | 758.00M | 752.00M |
|
Non-Current Debt (Quarter)
|
| | | | 1,500.00M | 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 | 763.00M | 766.00M | 843.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | 13.00M | | 288.00M | 365.00M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 163.00M | 169.00M | 205.00M | 185.00M | 181.00M | 249.00M | 198.00M | 212.00M | 202.00M | 269.00M | 180.00M | 162.00M | 164.00M | 239.00M | 162.00M | 151.00M | 148.00M | 175.00M | 179.00M | 171.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 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 | 143.00M | 152.00M | 154.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 2,605.00M | 2,479.00M | 2,564.00M | 2,611.00M | 2,668.00M | 2,592.00M | 2,668.00M | 2,695.00M | 2,658.00M | 2,716.00M | 2,446.00M | 2,540.00M | 2,698.00M | 2,463.00M | 2,614.00M | 2,512.00M | 2,556.00M | 2,620.00M | 2,682.00M | 2,721.00M |
|
Total Liabilities (Quarter)
|
| | | | 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 | 2,763.00M | 2,668.00M | 2,703.00M | 2,763.00M | 2,834.00M | 2,875.00M |
|
Total Debt (Quarter)
|
| | | | 1,610.00M | 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 | 853.00M | 921.00M | 964.00M |
|
Common Equity (Quarter)
|
| | | | 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 | 1,307.00M | 966.00M | 1,315.00M | 1,291.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | 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 | 2,763.00M | 2,668.00M | 2,703.00M | 2,763.00M | 2,834.00M | 2,875.00M |
|
Treasury Shares (Quarter)
|
| | | | | | 0.10M | 0.10M | 0.10M | 0.65M | 1.90M | 2.60M | 2.90M | 0.51M | 3.50M | 3.90M | 3.90M | 0.65M | 4.80M | 5.20M | 6.10M | 6.20M | 6.20M | 6.20M |
|
Retained Earnings (Quarter)
|
| | | | -1627.00M | 4.00M | 8.00M | 1,897.00M | 20.00M | -1338.00M | 2,116.00M | 2,153.00M | 2,185.00M | 48.00M | 2,253.00M | 2,317.00M | 2,393.00M | 71.00M | -1410.00M | 2,460.00M | 2,499.00M | -1353.00M | 2,493.00M | 2,464.00M |