Cash and Short Term Investments
188.90
270.40
320.60
283.80
263.80
310.40
352.00
380.40
362.20
570.70
Receivables
525.80
526.40
441.60
360.90
364.60
348.00
440.10
858.90
1,536.00
1,470.30
Inventory
838.70
794.50
764.10
853.40
661.50
650.80
678.20
860.10
1,148.90
1,052.60
Other current assets
—
—
—
267.00
392.00
474.00
4,613.10
773.20
604.00
488.00
The lines under Total current assets
Total current assets
1,917.70
1,953.30
1,963.50
2,051.70
1,681.90
1,783.10
6,495.00
3,270.80
3,651.00
3,581.50
Property, Plant, Equpment (Net)
650.00
709.20
718.90
712.90
715.50
918.10
1,081.60
1,332.70
1,680.80
1,632.10
Long-Term Investments
—
1,002.00
1,090.60
1,068.90
842.60
1,276.20
—
—
—
—
Goodwill and Intangible Assets (Total)
6,585.30
7,277.00
7,471.30
7,785.90
7,817.50
8,581.10
8,346.00
8,698.10
16,891.50
16,980.70
Long Term Assets (Tax, Deferred)
637.90
561.60
490.80
589.90
651.80
758.50
362.40
110.40
107.40
72.60
Long-term assets (Other)
182.60
138.90
92.10
165.60
85.90
55.90
72.40
4,298.00
299.50
281.30
The lines under Total non-current assets
Total non-current assets
8,282.70
9,954.40
10,119.00
10,609.90
10,434.20
11,908.30
10,233.80
14,439.20
18,979.20
18,966.70
Total Assets
10,200.40
11,907.70
12,082.50
12,661.60
12,116.10
13,691.40
16,728.80
17,710.00
22,630.20
22,548.20
Accounts Payable
1,875.00
1,890.00
1,997.60
1,444.70
1,268.30
1,166.10
1,190.30
1,583.50
1,928.60
1,732.10
Accrued Expenses
—
—
1,067.30
1,042.00
1,097.10
1,096.00
1,111.60
1,188.50
1,844.40
1,796.40
Current Part of Debt
14.40
3.50
3.00
57.90
23.00
24.20
188.30
193.80
218.90
209.10
Current Part of Taxes to Pay
119.80
66.80
68.10
126.60
109.40
53.40
33.80
52.90
52.10
66.00
Other current liabilities
466.10
513.60
475.30
1,042.00
1,097.00
1,096.00
956.70
456.50
1,844.00
1,796.00
The lines under Total current liabilities
Total current liabilities
2,540.50
2,538.30
2,601.80
2,736.80
2,565.60
2,415.40
3,585.70
3,475.20
4,044.00
3,803.60
Long Term Debt (Total)
3,033.40
3,955.50
3,841.80
4,178.20
4,409.10
5,401.00
7,892.10
7,469.90
7,305.40
6,928.30
Pension and Post-Retirement Liabilities
254.30
283.80
275.20
280.70
292.20
420.60
400.30
447.70
533.30
549.20
Long Term Tax Liability (Deferred)
384.60
467.60
549.90
659.70
669.00
674.90
175.10
351.30
842.50
924.90
Preferred Shares of Subsidiary (Mandatory, Redeemable)
142.40
142.40
142.40
142.40
142.40
1,036.30
715.80
—
—
—
Minority Interests
74.70
94.20
93.60
93.50
69.80
84.10
79.10
451.80
661.30
551.10
Non-current Liabilities (Other)
425.60
485.10
347.40
325.40
340.00
327.60
334.50
920.70
388.50
473.40
The lines under Total non-current liabilities
Total non-current liabilities
4,497.90
5,650.40
5,469.00
5,927.40
6,204.70
8,213.80
9,914.30
9,641.40
9,731.00
9,426.90
Total liabilities
7,038.40
8,188.70
8,070.80
8,664.20
8,770.30
10,629.20
13,500.00
13,116.60
13,775.00
13,230.50
Additional Paid In Capital
11,366.90
11,329.80
11,308.00
10,898.60
10,805.80
10,376.20
10,447.40
10,620.50
10,750.80
11,203.20
Preferred Stock (Total)
—
—
—
—
—
—
—
0.10
—
—
Common Stock (Net)
9.70
9.60
9.60
9.10
9.00
8.30
8.30
8.10
8.10
8.10
Retained Earnings
(5,878.20)
(5,266.40)
(4,898.50)
(4,987.90)
(5,496.10)
(5,755.60)
(5,548.60)
(4,541.20)
(626.20)
(459.20)
Treasury Stock
1,788.40
1,796.90
1,796.90
1,446.30
1,446.30
1,446.30
1,446.30
1,441.80
1,441.80
1,441.80
The lines under Common Equity (Total)
Common Equity (Total)
3,162.00
3,719.00
4,011.70
3,997.40
3,345.80
3,062.20
3,228.80
4,593.30
8,855.20
9,317.70
The lines under Shareholders Equity (Total)
Shareholders Equity (Total)
3,162.00
3,719.00
4,011.70
3,997.40
3,345.80
3,062.20
3,228.80
4,593.40
8,855.20
9,317.70
Shareholders Equity and Liabilities (Total)
10,200.40
11,907.70
12,082.50
12,661.60
12,116.10
13,691.40
16,728.80
17,710.00
22,630.20
22,548.20
Shares (Common)
880.50
872.30
867.80
852.80
839.20
766.00
765.10
754.20
750.70
747.90
Shares (Preferred)
1.00
1.00
1.00
1.00
1.50
1.50
1.50
9.40
5.00
4.20
Shareholders Equity (Tangible)
(3,423.30)
(3,558.00)
(3,459.60)
(3,788.50)
(4,471.70)
(5,518.90)
(5,117.20)
(4,104.70)
(8,036.30)
(7,663.00)
Net Debt
2,858.90
3,688.60
3,524.20
3,952.30
4,168.30
5,114.80
7,728.40
7,283.30
7,162.10
6,566.70
Total Debt
3,047.80
3,959.00
3,844.80
4,236.10
4,432.10
5,425.20
8,080.40
7,663.70
7,524.30
7,137.40