|
Cash & Equivalents (Quarter)
|
| | | | 426.00M | 762.00M | 827.00M | 1,043.00M | 1,267.00M | 1,101.00M | 1,239.00M | 1,559.00M | 1,775.00M | 2,031.00M |
|
Cash & Current Investments (Quarter)
|
| | | | 426.00M | 762.00M | 827.00M | 1,043.00M | 1,267.00M | 1,101.00M | 1,239.00M | 1,559.00M | 1,775.00M | 2,031.00M |
|
Receivables - Net (Quarter)
|
| 816.00M | | | 816.00M | 826.00M | 815.00M | 803.00M | 839.00M | 812.00M | 832.00M | 878.00M | 875.00M | 897.00M |
|
Receivables (Quarter)
|
| 816.00M | | | 816.00M | 826.00M | 815.00M | 803.00M | 839.00M | 812.00M | 832.00M | 878.00M | 875.00M | 897.00M |
|
Raw Materials (Quarter)
|
| 149.00M | | | 137.00M | 129.00M | 133.00M | 137.00M | 138.00M | 127.00M | 126.00M | 137.00M | 134.00M | |
|
Work In Process (Quarter)
|
| 51.00M | | | 45.00M | 42.00M | 43.00M | 43.00M | 43.00M | 39.00M | 43.00M | 48.00M | 48.00M | |
|
Finished Goods (Quarter)
|
| 145.00M | | | 134.00M | 126.00M | 132.00M | 132.00M | 145.00M | 122.00M | 141.00M | 144.00M | 158.00M | |
|
Inventory (Quarter)
|
| 345.00M | | | 316.00M | 297.00M | 308.00M | 312.00M | 326.00M | 288.00M | 310.00M | 329.00M | 340.00M | 307.00M |
|
Prepaid Assets (Quarter)
|
| 119.00M | | | 102.00M | 188.00M | 167.00M | 175.00M | 185.00M | 186.00M | 177.00M | 187.00M | 205.00M | 197.00M |
|
Current Assets (Quarter)
|
| 1,280.00M | | | 1,660.00M | 2,073.00M | 2,117.00M | 2,333.00M | 2,617.00M | 2,387.00M | 2,558.00M | 2,953.00M | 3,195.00M | 3,432.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 247.00M | | | 248.00M | 262.00M | 264.00M | 263.00M | 261.00M | 268.00M | 274.00M | 284.00M | 285.00M | 294.00M |
|
Goodwill (Quarter)
|
| 2,476.00M | | | 2,480.00M | 2,533.00M | 2,499.00M | 2,490.00M | 2,539.00M | 2,693.00M | 2,738.00M | 2,835.00M | 2,824.00M | 2,838.00M |
|
Intangibles (Quarter)
|
| 479.00M | | | 433.00M | 427.00M | 413.00M | 401.00M | 401.00M | 535.00M | 531.00M | 539.00M | 529.00M | 524.00M |
|
Goodwill & Intangibles (Quarter)
|
| 2,955.00M | | | 2,913.00M | 2,960.00M | 2,912.00M | 2,891.00M | 2,940.00M | 3,228.00M | 3,269.00M | 3,374.00M | 3,353.00M | 3,362.00M |
|
Other Non-Current Assets (Quarter)
|
| 343.00M | | | 339.00M | 398.00M | 415.00M | 416.00M | 445.00M | 523.00M | 544.00M | 560.00M | 596.00M | 605.00M |
|
Non-Current Assets (Quarter)
|
| 3,545.00M | | | 3,500.00M | 3,620.00M | 3,591.00M | 3,570.00M | 3,646.00M | 4,019.00M | 4,087.00M | 4,218.00M | 4,234.00M | 4,261.00M |
|
Assets (Quarter)
|
| 4,825.00M | | | 5,160.00M | 5,693.00M | 5,708.00M | 5,903.00M | 6,263.00M | 6,406.00M | 6,645.00M | 7,171.00M | 7,429.00M | 7,693.00M |
|
Accounts Payables (Quarter)
|
| 440.00M | | | 354.00M | 431.00M | 402.00M | 397.00M | 424.00M | 395.00M | 407.00M | 411.00M | 400.00M | 416.00M |
|
Payables (Quarter)
|
| 440.00M | | | 354.00M | 431.00M | 402.00M | 397.00M | 424.00M | 395.00M | 407.00M | 411.00M | 400.00M | 416.00M |
|
Accumulated Expenses (Quarter)
|
| 683.00M | | | 680.00M | 834.00M | 754.00M | 793.00M | 802.00M | 850.00M | 763.00M | 864.00M | 937.00M | 940.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | 700.00M | 700.00M |
|
Total Current Liabilities (Quarter)
|
| 1,123.00M | | | 1,034.00M | 1,265.00M | 1,156.00M | 1,190.00M | 1,226.00M | 1,245.00M | 1,170.00M | 1,275.00M | 2,037.00M | 2,056.00M |
|
Non-Current Debt (Quarter)
|
| | | | 2,604.00M | 2,629.00M | 2,618.00M | 2,615.00M | 2,639.00M | 2,599.00M | 2,630.00M | 2,672.00M | 1,972.00M | 1,973.00M |
|
Minority Interest (Quarter)
|
| 5.00M | | | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 7.00M | 7.00M | 8.00M | 1.00M | 1.00M |
|
Other Non-Current Liabilities (Quarter)
|
| 462.00M | | | 479.00M | 410.00M | 446.00M | 426.00M | 438.00M | 517.00M | 536.00M | 563.00M | 572.00M | 558.00M |
|
Total Non-Current Liabilities (Quarter)
|
| 4,349.00M | | | 5,683.00M | 6,222.00M | 4,922.00M | 5,475.00M | 5,845.00M | 3,844.00M | 4,995.00M | 6,606.00M | 4,010.00M | 4,030.00M |
|
Total Liabilities (Quarter)
|
1,098.00M | 4,811.00M | | -4207.00M | 6,162.00M | 6,632.00M | 5,368.00M | 5,901.00M | 6,283.00M | 4,361.00M | 5,531.00M | 7,169.00M | 4,582.00M | 4,588.00M |
|
Total Debt (Quarter)
|
| | | | 2,604.00M | 2,629.00M | 2,618.00M | 2,615.00M | 2,639.00M | 2,599.00M | 2,630.00M | 2,672.00M | 2,672.00M | 2,673.00M |
|
Common Equity (Quarter)
|
-1098.00M | 14.00M | | 4,207.00M | -1002.00M | -939.00M | 340.00M | 2.00M | -20.00M | 2,045.00M | 1,114.00M | 2.00M | 2,847.00M | 3,105.00M |
|
Shareholder's Equity (Quarter)
|
-18.00M | 4,189.00M | -933.00M | -940.00M | 2,021.00M | -1.00M | 340.00M | 6.00M | 717.00M | 2,045.00M | -1013.00M | 2.00M | 2,848.00M | 3,106.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 4,825.00M | | | 5,160.00M | 5,693.00M | 5,708.00M | 5,903.00M | 6,263.00M | 6,406.00M | 6,645.00M | 7,171.00M | 7,429.00M | 7,693.00M |
|
Retained Earnings (Quarter)
|
| -954.00M | | | -985.00M | -954.00M | 340.00M | -1007.00M | -938.00M | -1071.00M | -1013.00M | 1,310.00M | 1,522.00M | -913.00M |
|
Treasury Shares (Quarter)
|
| | | | | 1.00M | | | | 1.00M | | | | 1.20M |