|
Cash & Equivalents
|
165.00M | 189.00M | 335.00M | 332.00M | 293.00M | 331.00M | 490.00M | 204.00M | 201.00M | 126.00M | 427.00M | 132.00M | 131.00M | 124.00M | 270.00M | 105.00M | 169.00M | 161.00M | 227.00M | 138.00M | 188.00M | 249.00M |
|
Short-term Investments
|
| | | | 600.00M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
165.00M | 189.00M | 335.00M | 332.00M | 893.00M | 331.00M | 490.00M | 204.00M | 201.00M | 126.00M | 427.00M | 132.00M | 131.00M | 124.00M | 270.00M | 105.00M | 169.00M | 161.00M | 227.00M | 138.00M | 188.00M | 249.00M |
|
Receivables - Net
|
118.00M | 135.00M | 121.00M | 111.00M | 99.00M | 145.00M | 162.00M | 152.00M | 149.00M | 184.00M | 141.00M | 126.00M | 140.00M | 139.00M | 152.00M | 152.00M | 158.00M | 163.00M | 159.00M | 153.00M | 166.00M | 190.00M |
|
Receivables
|
118.00M | 135.00M | 121.00M | 111.00M | 99.00M | 145.00M | 162.00M | 152.00M | 149.00M | 184.00M | 141.00M | 126.00M | 140.00M | 139.00M | 152.00M | 152.00M | 158.00M | 163.00M | 159.00M | 153.00M | 166.00M | 190.00M |
|
Inventory
|
923.00M | 981.00M | 701.00M | 761.00M | 745.00M | 1,019.00M | 949.00M | 1,046.00M | 1,086.00M | 1,242.00M | 1,052.00M | 1,041.00M | 1,040.00M | 1,211.00M | 985.00M | 987.00M | 1,019.00M | 1,290.00M | 955.00M | 1,043.00M | 1,058.00M | 1,377.00M |
|
Prepaid Assets
|
78.00M | 78.00M | 82.00M | 95.00M | 90.00M | 114.00M | 90.00M | 112.00M | 116.00M | 157.00M | 117.00M | 136.00M | 167.00M | 162.00M | 126.00M | 149.00M | 142.00M | 172.00M | 100.00M | 121.00M | 127.00M | 129.00M |
|
Current Assets
|
1,284.00M | 1,383.00M | 1,239.00M | 1,299.00M | 1,827.00M | 1,609.00M | 1,691.00M | 1,514.00M | 1,552.00M | 1,709.00M | 1,737.00M | 1,435.00M | 1,478.00M | 1,636.00M | 1,533.00M | 1,393.00M | 1,488.00M | 1,786.00M | 1,441.00M | 1,455.00M | 1,539.00M | 1,945.00M |
|
Buildings
|
| | 190.00M | | | | 211.00M | | | | 219.00M | | | | 218.00M | | | | 219.00M | | | |
|
Construction in Progress
|
| | 23.00M | | | | 78.00M | | | | 57.00M | | | | 26.00M | | | | 27.00M | | | |
|
Land & Improvements
|
| | 26.00M | | | | 27.00M | | | | 28.00M | | | | 28.00M | | | | 28.00M | | | |
|
Property, Plant & Equipment (Net)
|
1,208.00M | 1,167.00M | 1,078.00M | 1,036.00M | 999.00M | 976.00M | 957.00M | 901.00M | 864.00M | 855.00M | 846.00M | 834.00M | 855.00M | 871.00M | 843.00M | 805.00M | 810.00M | 806.00M | 774.00M | 763.00M | 777.00M | 766.00M |
|
Goodwill
|
| | | | | | | | | | 365.00M | 368.00M | 365.00M | 365.00M | 367.00M | 367.00M | 367.00M | 367.00M | 367.00M | 367.00M | 367.00M | 367.00M |
|
Intangibles
|
246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 289.00M | 288.00M | 287.00M | 286.00M | 284.00M | 283.00M | 282.00M | 281.00M | 281.00M | 279.00M | 278.00M | 277.00M |
|
Goodwill & Intangibles
|
246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 246.00M | 654.00M | 656.00M | 652.00M | 651.00M | 651.00M | 650.00M | 649.00M | 648.00M | 648.00M | 646.00M | 645.00M | 644.00M |
|
Long-Term Deferred Tax
|
62.00M | 81.00M | 20.00M | 13.00M | 12.00M | 10.00M | 17.00M | 17.00M | 21.00M | 20.00M | 18.00M | 16.00M | 16.00M | 15.00M | 20.00M | 20.00M | 19.00M | 19.00M | 22.00M | 23.00M | 22.00M | 22.00M |
|
Other Non-Current Assets
|
56.00M | 57.00M | 56.00M | 51.00M | 61.00M | 80.00M | 64.00M | 88.00M | 91.00M | 84.00M | 87.00M | 87.00M | 84.00M | 82.00M | 86.00M | 89.00M | 90.00M | 90.00M | 71.00M | 69.00M | 75.00M | 82.00M |
|
Non-Current Assets
|
3,331.00M | 3,234.00M | 2,990.00M | 2,948.00M | 2,831.00M | 2,760.00M | 2,653.00M | 2,551.00M | 2,520.00M | 2,433.00M | 2,974.00M | 2,970.00M | 3,047.00M | 3,051.00M | 3,067.00M | 2,991.00M | 3,147.00M | 3,135.00M | 3,091.00M | 3,125.00M | 3,216.00M | 3,189.00M |
|
Assets
|
4,615.00M | 4,617.00M | 4,229.00M | 4,247.00M | 4,658.00M | 4,369.00M | 4,344.00M | 4,065.00M | 4,072.00M | 4,142.00M | 4,711.00M | 4,405.00M | 4,525.00M | 4,687.00M | 4,600.00M | 4,384.00M | 4,635.00M | 4,921.00M | 4,532.00M | 4,580.00M | 4,755.00M | 5,134.00M |
|
Accounts Payables
|
494.00M | 548.00M | 338.00M | 366.00M | 371.00M | 560.00M | 538.00M | 443.00M | 490.00M | 397.00M | 481.00M | 388.00M | 529.00M | 449.00M | 513.00M | 412.00M | 475.00M | 464.00M | 419.00M | 423.00M | 480.00M | 546.00M |
|
Payables
|
494.00M | 548.00M | 338.00M | 366.00M | 371.00M | 560.00M | 538.00M | 443.00M | 490.00M | 397.00M | 481.00M | 388.00M | 529.00M | 449.00M | 513.00M | 412.00M | 475.00M | 464.00M | 419.00M | 423.00M | 480.00M | 546.00M |
|
Accumulated Expenses
|
614.00M | 665.00M | 782.00M | 693.00M | 704.00M | 696.00M | 714.00M | 607.00M | 623.00M | 618.00M | 737.00M | 649.00M | 578.00M | 625.00M | 810.00M | 755.00M | 752.00M | 801.00M | 633.00M | 543.00M | 600.00M | 646.00M |
|
Short term Debt
|
10.00M | 11.00M | | | | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M |
|
Current Leases
|
455.00M | 443.00M | 421.00M | 356.00M | 332.00M | 320.00M | 340.00M | 299.00M | 322.00M | 305.00M | 310.00M | 298.00M | 293.00M | 288.00M | 267.00M | 246.00M | 257.00M | 252.00M | 287.00M | 260.00M | 258.00M | 284.00M |
|
Current Taxes
|
35.00M | 34.00M | 15.00M | 29.00M | 28.00M | 18.00M | 102.00M | 98.00M | 6.00M | 8.00M | 47.00M | 30.00M | 3.00M | 2.00M | 20.00M | 18.00M | 6.00M | 5.00M | 32.00M | 26.00M | 3.00M | 11.00M |
|
Total Current Liabilities
|
1,610.00M | 1,701.00M | 1,556.00M | 1,444.00M | 1,435.00M | 1,598.00M | 1,698.00M | 1,451.00M | 1,445.00M | 1,332.00M | 1,579.00M | 1,369.00M | 1,407.00M | 1,368.00M | 1,614.00M | 1,435.00M | 1,494.00M | 1,526.00M | 1,375.00M | 1,256.00M | 1,345.00M | 1,491.00M |
|
Non-Current Debt
|
89.00M | | 97.00M | | 592.00M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
3.00M | 3.00M | | | | | | 24.00M | 22.00M | 17.00M | 18.00M | 22.00M | 21.00M | 18.00M | 21.00M | 22.00M | 22.00M | 24.00M | 24.00M | 28.00M | 30.00M | 36.00M |
|
Non-Current Deferred Tax Liability
|
| | 563.00M | 45.00M | 70.00M | 107.00M | 469.00M | 63.00M | 60.00M | 59.00M | 478.00M | 62.00M | 61.00M | 60.00M | 484.00M | 42.00M | 40.00M | 38.00M | 11.00M | 16.00M | 14.00M | 13.00M |
|
Operating Leases
|
1,833.00M | 1,709.00M | 1,553.00M | 1,541.00M | 1,457.00M | 1,391.00M | 1,314.00M | 1,274.00M | 1,269.00M | 1,207.00M | 1,201.00M | 1,219.00M | 1,285.00M | 1,279.00M | 1,312.00M | 1,285.00M | 1,428.00M | 1,428.00M | 1,434.00M | 1,482.00M | 1,564.00M | 1,551.00M |
|
Other Non-Current Liabilities
|
97.00M | 97.00M | 113.00M | 113.00M | 123.00M | 43.00M | 39.00M | 49.00M | 52.00M | 48.00M | 206.00M | 197.00M | 202.00M | 212.00M | 79.00M | 58.00M | 60.00M | 62.00M | 75.00M | 75.00M | 74.00M | 43.00M |
|
Total Non-Current Liabilities
|
3,532.00M | 3,497.00M | 3,225.00M | 3,127.00M | 3,651.00M | 4,074.00M | 4,048.00M | 3,765.00M | 3,751.00M | 3,842.00M | 4,104.00M | 3,921.00M | 4,023.00M | 4,237.00M | 4,083.00M | 3,881.00M | 4,081.00M | 4,406.00M | 3,793.00M | 3,832.00M | 3,971.00M | 4,402.00M |
|
Total Liabilities
|
3,629.00M | 3,594.00M | 3,338.00M | 3,240.00M | 3,774.00M | 4,117.00M | 4,087.00M | 3,814.00M | 3,803.00M | 3,890.00M | 4,310.00M | 4,118.00M | 4,225.00M | 4,449.00M | 4,162.00M | 3,939.00M | 4,141.00M | 4,468.00M | 3,868.00M | 3,907.00M | 4,045.00M | 4,445.00M |
|
Total Debt
|
99.00M | 11.00M | 97.00M | | 592.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M |
|
Common Equity
|
986.00M | 1,023.00M | 891.00M | 1,007.00M | 884.00M | 252.00M | 257.00M | 251.00M | 269.00M | 252.00M | 401.00M | 287.00M | 300.00M | 238.00M | 438.00M | 445.00M | 494.00M | 453.00M | 664.00M | 673.00M | 710.00M | 689.00M |
|
Shareholder's Equity
|
986.00M | 1,023.00M | 891.00M | 1,007.00M | 884.00M | 252.00M | 257.00M | 251.00M | 269.00M | 252.00M | 401.00M | 287.00M | 300.00M | 238.00M | 438.00M | 445.00M | 494.00M | 453.00M | 664.00M | 673.00M | 710.00M | 689.00M |
|
Liabilities and Shareholders Equity
|
4,615.00M | 4,617.00M | 4,229.00M | 4,247.00M | 4,658.00M | 4,369.00M | 4,344.00M | 4,065.00M | 4,072.00M | 4,142.00M | 4,711.00M | 4,405.00M | 4,525.00M | 4,687.00M | 4,600.00M | 4,384.00M | 4,635.00M | 4,921.00M | 4,532.00M | 4,580.00M | 4,755.00M | 5,134.00M |
|
Treasury Shares
|
| | | | | | 4.00M | 3.00M | | 5.10M | 6.00M | 2.00M | 3.65M | 3.65M | 4.36M | | | | 5.66M | | | |
|
Retained Earnings
|
-31.00M | -32.00M | 4.00M | 7.00M | 8.00M | 72.00M | 126.00M | 52.00M | 65.00M | 47.00M | 186.00M | 92.00M | 68.00M | -3.00M | 178.00M | 174.00M | 206.00M | 150.00M | 343.00M | 341.00M | 357.00M | 320.00M |