|
Cash & Equivalents
|
| 426.00M | 762.00M | 827.00M | 1,043.00M | 1,267.00M | 1,101.00M | 1,239.00M | 1,559.00M | 1,775.00M |
|
Cash & Current Investments
|
| 426.00M | 762.00M | 827.00M | 1,043.00M | 1,267.00M | 1,101.00M | 1,239.00M | 1,559.00M | 1,775.00M |
|
Receivables - Net
|
816.00M | 816.00M | 826.00M | 815.00M | 803.00M | 839.00M | 812.00M | 832.00M | 878.00M | 875.00M |
|
Receivables
|
816.00M | 816.00M | 826.00M | 815.00M | 803.00M | 839.00M | 812.00M | 832.00M | 878.00M | 875.00M |
|
Raw Materials
|
149.00M | 137.00M | 129.00M | 133.00M | 137.00M | 138.00M | 127.00M | 126.00M | 137.00M | 134.00M |
|
Work In Process
|
51.00M | 45.00M | 42.00M | 43.00M | 43.00M | 43.00M | 39.00M | 43.00M | 48.00M | 48.00M |
|
Finished Goods
|
145.00M | 134.00M | 126.00M | 132.00M | 132.00M | 145.00M | 122.00M | 141.00M | 144.00M | 158.00M |
|
Inventory
|
345.00M | 316.00M | 297.00M | 308.00M | 312.00M | 326.00M | 288.00M | 310.00M | 329.00M | 340.00M |
|
Prepaid Assets
|
119.00M | 102.00M | 188.00M | 167.00M | 175.00M | 185.00M | 186.00M | 177.00M | 187.00M | 205.00M |
|
Current Assets
|
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 |
|
Property, Plant & Equipment (Net)
|
247.00M | 248.00M | 262.00M | 264.00M | 263.00M | 261.00M | 268.00M | 274.00M | 284.00M | 285.00M |
|
Goodwill
|
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 |
|
Intangibles
|
479.00M | 433.00M | 427.00M | 413.00M | 401.00M | 401.00M | 535.00M | 531.00M | 539.00M | 529.00M |
|
Goodwill & Intangibles
|
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 |
|
Other Non-Current Assets
|
343.00M | 339.00M | 398.00M | 415.00M | 416.00M | 445.00M | 523.00M | 544.00M | 560.00M | 596.00M |
|
Non-Current Assets
|
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 |
|
Assets
|
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 |
|
Accounts Payables
|
440.00M | 354.00M | 431.00M | 402.00M | 397.00M | 424.00M | 395.00M | 407.00M | 411.00M | 400.00M |
|
Payables
|
440.00M | 354.00M | 431.00M | 402.00M | 397.00M | 424.00M | 395.00M | 407.00M | 411.00M | 400.00M |
|
Accumulated Expenses
|
683.00M | 680.00M | 834.00M | 754.00M | 793.00M | 802.00M | 850.00M | 763.00M | 864.00M | 937.00M |
|
Short term Debt
|
| | | | | | | | | 700.00M |
|
Total Current Liabilities
|
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 |
|
Non-Current Debt
|
| 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 |
|
Minority Interest
|
5.00M | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 7.00M | 7.00M | 8.00M | 1.00M |
|
Other Non-Current Liabilities
|
462.00M | 479.00M | 410.00M | 446.00M | 426.00M | 438.00M | 517.00M | 536.00M | 563.00M | 572.00M |
|
Total Non-Current Liabilities
|
174.00M | 3,638.00M | 3,894.00M | 3,774.00M | 3,805.00M | 3,865.00M | 3,844.00M | 3,800.00M | 3,947.00M | 4,009.00M |
|
Total Liabilities
|
636.00M | 4,117.00M | 4,304.00M | 4,220.00M | 4,231.00M | 4,303.00M | 4,361.00M | 4,336.00M | 4,510.00M | 4,581.00M |
|
Total Debt
|
| 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 |
|
Common Equity
|
4,189.00M | 1,043.00M | 1,389.00M | 1,488.00M | 1,672.00M | 1,960.00M | 2,045.00M | 2,309.00M | 2,661.00M | 2,848.00M |
|
Shareholder's Equity
|
4,189.00M | 1,043.00M | 1,389.00M | 1,488.00M | 1,672.00M | 1,960.00M | 2,045.00M | 2,309.00M | 2,661.00M | 2,848.00M |
|
Liabilities and Shareholders Equity
|
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 |
|
Retained Earnings
|
-954.00M | -985.00M | -954.00M | -981.00M | -1007.00M | -938.00M | -1071.00M | 1,114.00M | 1,310.00M | 1,522.00M |
|
Treasury Shares
|
| | 1.00M | | | | 1.00M | | | |