|
Cash & Equivalents
|
315.00M | 344.00M | 295.00M | 327.00M | 298.00M | 267.00M | 272.00M | 255.00M |
|
Cash & Current Investments
|
315.00M | 344.00M | 295.00M | 327.00M | 298.00M | 267.00M | 272.00M | 255.00M |
|
Receivables - Net
|
362.00M | 429.00M | 381.00M | 354.00M | 380.00M | 463.00M | 424.00M | 386.00M |
|
Receivables - Other
|
179.00M | 193.00M | 206.00M | 223.00M | 182.00M | 203.00M | 224.00M | 237.00M |
|
Receivables
|
541.00M | 622.00M | 587.00M | 577.00M | 562.00M | 666.00M | 648.00M | 623.00M |
|
Prepaid Assets
|
97.00M | 85.00M | 75.00M | 73.00M | 61.00M | 65.00M | 89.00M | 117.00M |
|
Current Assets
|
953.00M | 1,051.00M | 957.00M | 977.00M | 921.00M | 998.00M | 1,009.00M | 995.00M |
|
Property, Plant & Equipment (Net)
|
555.00M | 555.00M | 554.00M | 602.00M | 631.00M | 631.00M | 649.00M | 663.00M |
|
Goodwill
|
623.00M | 618.00M | 628.00M | 651.00M | 633.00M | 641.00M | 656.00M | 655.00M |
|
Intangibles
|
139.00M | 136.00M | 135.00M | 133.00M | 127.00M | 123.00M | 119.00M | 111.00M |
|
Goodwill & Intangibles
|
762.00M | 754.00M | 763.00M | 784.00M | 760.00M | 764.00M | 775.00M | 766.00M |
|
Long-Term Deferred Tax
|
110.00M | 112.00M | 118.00M | 120.00M | 108.00M | 108.00M | 110.00M | 99.00M |
|
Other Non-Current Assets
|
133.00M | 134.00M | 142.00M | 150.00M | 136.00M | 139.00M | 136.00M | 139.00M |
|
Non-Current Assets
|
1,783.00M | 1,768.00M | 1,785.00M | 1,900.00M | 1,879.00M | 1,880.00M | 1,913.00M | 1,903.00M |
|
Assets
|
2,736.00M | 2,819.00M | 2,742.00M | 2,877.00M | 2,800.00M | 2,878.00M | 2,922.00M | 2,898.00M |
|
Accounts Payables
|
169.00M | 156.00M | 134.00M | 138.00M | 182.00M | 143.00M | 139.00M | 151.00M |
|
Payables
|
169.00M | 156.00M | 134.00M | 138.00M | 182.00M | 143.00M | 139.00M | 151.00M |
|
Accumulated Expenses
|
281.00M | 170.00M | 171.00M | 223.00M | 254.00M | 164.00M | 208.00M | 254.00M |
|
Other Accumulated Expenses
|
58.00M | 81.00M | 82.00M | 57.00M | 54.00M | 57.00M | 48.00M | 47.00M |
|
Short term Debt
|
| | | 37.00M | 50.00M | | | |
|
Current Leases
|
39.00M | 37.00M | 36.00M | 37.00M | 38.00M | 40.00M | 42.00M | 42.00M |
|
Current Deferred Revenue
|
162.00M | 385.00M | 317.00M | 253.00M | 162.00M | 400.00M | 328.00M | 255.00M |
|
Total Current Liabilities
|
709.00M | 829.00M | 740.00M | 745.00M | 740.00M | 804.00M | 765.00M | 749.00M |
|
Non-Current Debt
|
904.00M | 867.00M | 785.00M | 760.00M | 692.00M | 653.00M | 608.00M | 544.00M |
|
Pension
|
232.00M | 227.00M | 223.00M | 222.00M | 196.00M | 195.00M | 202.00M | 146.00M |
|
Minority Interest
|
24.00M | 12.00M | 17.00M | 24.00M | 27.00M | 14.00M | 20.00M | 27.00M |
|
Operating Leases
|
120.00M | 116.00M | 117.00M | 153.00M | 155.00M | 150.00M | 155.00M | 150.00M |
|
Other Non-Current Liabilities
|
93.00M | 97.00M | 91.00M | 101.00M | 86.00M | 92.00M | 79.00M | 89.00M |
|
Total Non-Current Liabilities
|
1,965.00M | 2,039.00M | 1,865.00M | 1,880.00M | 1,783.00M | 1,802.00M | 1,730.00M | 1,589.00M |
|
Total Liabilities
|
2,058.00M | 2,136.00M | 1,956.00M | 1,981.00M | 1,869.00M | 1,894.00M | 1,809.00M | 1,678.00M |
|
Total Debt
|
904.00M | 867.00M | 785.00M | 797.00M | 742.00M | 653.00M | 608.00M | 544.00M |
|
Common Equity
|
678.00M | 683.00M | 786.00M | 896.00M | 931.00M | 984.00M | 1,113.00M | 1,220.00M |
|
Shareholder's Equity
|
678.00M | 683.00M | 786.00M | 896.00M | 931.00M | 984.00M | 1,113.00M | 1,220.00M |
|
Liabilities and Shareholders Equity
|
2,736.00M | 2,819.00M | 2,742.00M | 2,877.00M | 2,800.00M | 2,878.00M | 2,922.00M | 2,898.00M |
|
Retained Earnings
|
-146.00M | -160.00M | -170.00M | 194.00M | 250.00M | 291.00M | 356.00M | 429.00M |
|
Treasury Shares
|
| | 0.78M | 0.76M | 0.80M | | | |