|
Assets
|
1,569.00M | 1,883.00M | 2,616.00M | 3,066.00M | 3,096.00M | 3,132.00M | 2,527.00M | 2,413.00M | 2,556.00M | 2,360.00M | 2,057.00M | 2,193.00M | 2,169.00M | 2,022.00M | 1,873.00M | 1,704.00M |
|
Cash & Equivalents
|
661.00M | 883.00M | 772.00M | 729.00M | 695.00M | 834.00M | 839.00M | 974.00M | 1,089.00M | 715.00M | 494.00M | 529.00M | 592.00M | 569.00M | 486.00M | 420.00M |
|
Cash & Current Investments
|
661.00M | 883.00M | 772.00M | 729.00M | 695.00M | 834.00M | 839.00M | 974.00M | 1,089.00M | 715.00M | 494.00M | 529.00M | 592.00M | 569.00M | 486.00M | 420.00M |
|
Receivables - Net
|
396.00M | 411.00M | 507.00M | 686.00M | 735.00M | 638.00M | 597.00M | 567.00M | 566.00M | 602.00M | 415.00M | 345.00M | 345.00M | 376.00M | 298.00M | 234.00M |
|
Receivables - Other
|
4.00M | 3.00M | 8.00M | 3.00M | 4.00M | 3.00M | 6.00M | 6.00M | 7.00M | 14.00M | 8.00M | 11.00M | 10.00M | 16.00M | 9.00M | 4.00M |
|
Receivables
|
400.00M | 414.00M | 515.00M | 689.00M | 739.00M | 641.00M | 603.00M | 573.00M | 573.00M | 616.00M | 423.00M | 356.00M | 355.00M | 392.00M | 307.00M | 238.00M |
|
Raw Materials
|
| | 20.00M | 21.00M | 17.00M | | | | 12.00M | 12.00M | | | | | | |
|
Work In Process
|
20.00M | 26.00M | 20.00M | | | | | | | | | | | | | |
|
Finished Goods
|
27.00M | 39.00M | 41.00M | 26.00M | 39.00M | | | | 18.00M | 16.00M | | | | | | |
|
Inventory
|
47.00M | 65.00M | 61.00M | 47.00M | 56.00M | 38.00M | 49.00M | 34.00M | 30.00M | 28.00M | 31.00M | 29.00M | 26.00M | 8.00M | 13.00M | 18.00M |
|
Current Deferred Tax Assets
|
30.00M | 31.00M | 34.00M | 36.00M | 34.00M | | | | | | | | | | | |
|
Prepaid Assets
|
57.00M | 56.00M | 85.00M | 90.00M | 95.00M | 81.00M | 52.00M | 65.00M | 77.00M | 97.00M | 91.00M | 155.00M | 152.00M | 87.00M | 84.00M | 77.00M |
|
Current Assets
|
1,152.00M | 1,406.00M | 1,412.00M | 1,534.00M | 1,563.00M | 1,572.00M | 1,734.00M | 1,621.00M | 1,750.00M | 1,428.00M | 1,014.00M | 1,044.00M | 1,106.00M | 1,028.00M | 869.00M | 749.00M |
|
Buildings
|
| | | | | | | | 82.00M | 84.00M | | | | | | |
|
Land & Improvements
|
| | | | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M |
|
Property, Plant & Equipment (Net)
|
95.00M | 105.00M | 120.00M | 150.00M | 161.00M | 159.00M | 143.00M | 138.00M | 162.00M | 295.00M | 350.00M | 339.00M | 288.00M | 244.00M | 239.00M | 185.00M |
|
Goodwill
|
109.00M | 136.00M | 742.00M | 932.00M | 946.00M | 948.00M | 380.00M | 390.00M | 399.00M | 395.00M | 396.00M | 401.00M | 396.00M | 390.00M | 398.00M | 394.00M |
|
Intangibles
|
90.00M | 105.00M | 129.00M | 161.00M | 183.00M | 186.00M | 177.00M | 174.00M | 105.00M | 72.00M | 91.00M | 98.00M | 111.00M | 92.00M | 68.00M | 46.00M |
|
Goodwill & Intangibles
|
199.00M | 241.00M | 871.00M | 1,093.00M | 1,129.00M | 1,134.00M | 557.00M | 564.00M | 504.00M | 467.00M | 487.00M | 499.00M | 507.00M | 482.00M | 466.00M | 440.00M |
|
Long-Term Deferred Tax
|
84.00M | 59.00M | 28.00M | 29.00M | 115.00M | 122.00M | 125.00M | 133.00M | 127.00M | 67.00M | 87.00M | 222.00M | 202.00M | 213.00M | 221.00M | 226.00M |
|
Other Non-Current Assets
|
27.00M | 49.00M | 11.00M | 62.00M | 58.00M | 98.00M | 214.00M | 17.00M | 44.00M | 54.00M | 91.00M | 98.00M | 111.00M | 42.00M | 69.00M | 96.00M |
|
Non-Current Assets
|
417.00M | 477.00M | 1,204.00M | 1,532.00M | 1,533.00M | 1,560.00M | 793.00M | 792.00M | 806.00M | 932.00M | 1,043.00M | 1,149.00M | 1,063.00M | 994.00M | 1,004.00M | 955.00M |
|
Accounts Payables
|
102.00M | 102.00M | 97.00M | 141.00M | 114.00M | 126.00M | 96.00M | 103.00M | 74.00M | 141.00M | 66.00M | 50.00M | 67.00M | 94.00M | 100.00M | 106.00M |
|
Notes Payables
|
| | | | | 220.00M | 180.00M | | 240.00M | | | | | | | |
|
Payables
|
102.00M | 102.00M | 97.00M | 141.00M | 114.00M | 346.00M | 276.00M | 103.00M | 314.00M | 141.00M | 66.00M | 50.00M | 67.00M | 94.00M | 100.00M | 106.00M |
|
Accumulated Expenses
|
109.00M | 134.00M | 169.00M | 158.00M | 136.00M | 125.00M | 120.00M | 139.00M | 173.00M | 224.00M | 157.00M | 170.00M | 148.00M | 137.00M | 130.00M | 111.00M |
|
Other Accumulated Expenses
|
76.00M | 70.00M | 90.00M | 132.00M | 110.00M | 101.00M | 102.00M | 88.00M | 102.00M | 118.00M | 91.00M | 99.00M | 89.00M | 112.00M | 105.00M | 115.00M |
|
Short term Debt
|
| | | 15.00M | 26.00M | 220.00M | 180.00M | 30.00M | 240.00M | 19.00M | 25.00M | 44.00M | 88.00M | | 19.00M | 25.00M |
|
Current Leases
|
| | | | | | | | | 17.00M | 55.00M | 75.00M | 77.00M | 67.00M | 66.00M | 57.00M |
|
Current Taxes
|
17.00M | 19.00M | 23.00M | 28.00M | 34.00M | | | | | | | | | | | |
|
Current Deferred Revenue
|
256.00M | 263.00M | 339.00M | 375.00M | 415.00M | 388.00M | 382.00M | 383.00M | 499.00M | 595.00M | 533.00M | 537.00M | 579.00M | 597.00M | 592.00M | 522.00M |
|
Total Current Liabilities
|
543.00M | 569.00M | 695.00M | 806.00M | 776.00M | 995.00M | 953.00M | 729.00M | 1,063.00M | 1,009.00M | 886.00M | 952.00M | 1,033.00M | 1,007.00M | 996.00M | 930.00M |
|
Capital Leases
|
| | | | | | | | | 30.00M | 75.00M | 70.00M | 53.00M | 54.00M | 63.00M | 30.00M |
|
Non-Current Debt
|
| | 290.00M | 274.00M | 248.00M | 195.00M | 567.00M | 538.00M | 478.00M | 478.00M | 454.00M | 411.00M | 324.00M | 498.00M | 480.00M | 455.00M |
|
Non-Current Deffered Revenue
|
| | 24.00M | 30.00M | 25.00M | 18.00M | 15.00M | 14.00M | 85.00M | 105.00M | 61.00M | 38.00M | 27.00M | 8.00M | 22.00M | 10.00M |
|
Pension
|
83.00M | 85.00M | 77.00M | 73.00M | 76.00M | 99.00M | 89.00M | 96.00M | 109.00M | 113.00M | 137.00M | 152.00M | 138.00M | 101.00M | 102.00M | 104.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | 58.00M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 20.00M | 83.00M | 146.00M | 86.00M | 28.00M | 33.00M | 4.00M | 47.00M | 61.00M | 86.00M | 78.00M | 73.00M | 65.00M | 9.00M |
|
Operating Leases
|
| | | | | | | | | | 58.00M | 43.00M | 30.00M | 18.00M | 12.00M | 5.00M |
|
Other Non-Current Liabilities
|
33.00M | 40.00M | 16.00M | 21.00M | 27.00M | 32.00M | 26.00M | 32.00M | 149.00M | 127.00M | 138.00M | 136.00M | 109.00M | 79.00M | 61.00M | 28.00M |
|
Total Non-Current Liabilities
|
626.00M | 654.00M | 1,106.00M | 1,266.00M | 1,212.00M | 1,393.00M | 1,652.00M | 1,410.00M | 1,739.00M | 1,738.00M | 1,657.00M | 1,657.00M | 1,600.00M | 1,685.00M | 1,677.00M | 1,543.00M |
|
Total Liabilities
|
659.00M | 694.00M | 1,122.00M | 1,287.00M | 1,239.00M | 1,425.00M | 1,678.00M | 1,442.00M | 1,888.00M | 1,865.00M | 1,795.00M | 1,793.00M | 1,709.00M | 1,764.00M | 1,738.00M | 1,571.00M |
|
Total Debt
|
| | 290.00M | 289.00M | 274.00M | 415.00M | 747.00M | 568.00M | 718.00M | 497.00M | 479.00M | 455.00M | 412.00M | 498.00M | 499.00M | 480.00M |
|
Common Equity
|
910.00M | 1,189.00M | 1,494.00M | 1,779.00M | 1,857.00M | 1,707.00M | 849.00M | 971.00M | 668.00M | 495.00M | 262.00M | 400.00M | 460.00M | 258.00M | 135.00M | 133.00M |
|
Shareholder's Equity
|
910.00M | 1,189.00M | 1,494.00M | 1,779.00M | 1,857.00M | 1,707.00M | 849.00M | 971.00M | 668.00M | 495.00M | 262.00M | 400.00M | 460.00M | 258.00M | 135.00M | 133.00M |
|
Liabilities and Shareholders Equity
|
1,569.00M | 1,883.00M | 2,616.00M | 3,066.00M | 3,096.00M | 3,132.00M | 2,527.00M | 2,413.00M | 2,556.00M | 2,360.00M | 2,057.00M | 2,193.00M | 2,169.00M | 2,022.00M | 1,873.00M | 1,704.00M |
|
Treasury Shares
|
7.00M | -3.00M | -2.00M | 5.00M | 8.00M | -32.00M | 4.15M | 4.04M | 4.23M | 3.23M | 5.17M | 7.51M | 7.37M | 7.00M | 6.82M | 6.66M |
|
Retained Earnings
|
583.00M | 12.00M | 16.00M | 29.00M | 33.00M | 656.00M | -204.00M | -161.00M | -579.00M | -823.00M | -1143.00M | -1114.00M | -1211.00M | -1565.00M | -1811.00M | -1913.00M |