|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.00M | 238.00M | 261.00M | 127.00M | 145.00M | 122.00M | 180.00M | 232.00M | 344.00M | 351.00M | 501.00M | 555.00M | 551.00M | 648.00M | 788.00M | 781.00M | 753.00M | 778.00M | 902.00M | 1,495.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.00M | 238.00M | 261.00M | 127.00M | 145.00M | 122.00M | 180.00M | 232.00M | 344.00M | 351.00M | 501.00M | 555.00M | 551.00M | 648.00M | 788.00M | 781.00M | 753.00M | 778.00M | 902.00M | 1,495.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.00M | 299.00M | 257.00M | 301.00M | 343.00M | 363.00M | 374.00M | 363.00M | 394.00M | 381.00M | 372.00M | 356.00M | 392.00M | 383.00M | 393.00M | 360.00M | 381.00M | 375.00M | 329.00M | 333.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.00M | 299.00M | 257.00M | 301.00M | 343.00M | 363.00M | 374.00M | 363.00M | 394.00M | 381.00M | 372.00M | 356.00M | 392.00M | 383.00M | 393.00M | 360.00M | 381.00M | 375.00M | 329.00M | 333.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 95.00M | 105.00M | 101.00M | 105.00M | 108.00M | 112.00M | 115.00M | 128.00M | 147.00M | 147.00M | 152.00M | 148.00M | 146.00M | 153.00M | 162.00M | 185.00M | 188.00M | 175.00M | 168.00M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 12.00M | 11.00M | 8.00M | 8.00M | 12.00M | 10.00M | 7.00M | 12.00M | 15.00M | 20.00M | 17.00M | 17.00M | 18.00M | 20.00M | 17.00M | 18.00M | 19.00M | 22.00M | 19.00M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 61.00M | 57.00M | 51.00M | 55.00M | 63.00M | 56.00M | 49.00M | 64.00M | 59.00M | 59.00M | 53.00M | 66.00M | 79.00M | 94.00M | 79.00M | 82.00M | 70.00M | 71.00M | 68.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 206.00M | 217.00M | 204.00M | 42.00M | 45.00M | 45.00M | 224.00M | 53.00M | 57.00M | 55.00M | 54.00M | 289.00M | 303.00M | 326.00M | 315.00M | 64.00M | 64.00M | 63.00M | 316.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 55.00M | 75.00M | 39.00M | 47.00M | 52.00M | 61.00M | 47.00M | 48.00M | 59.00M | 63.00M | 63.00M | 68.00M | 89.00M | 85.00M | 82.00M | 82.00M | 93.00M | 109.00M | 89.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 820.00M | 798.00M | 810.00M | 671.00M | 745.00M | 765.00M | 838.00M | 866.00M | 1,043.00M | 1,069.00M | 1,217.00M | 1,250.00M | 1,300.00M | 1,423.00M | 1,592.00M | 1,538.00M | 1,565.00M | 1,587.00M | 1,671.00M | 2,233.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.00M | | | | 107.00M | | | | 68.00M | | | | 73.00M | | | | 119.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.00M | 665.00M | 681.00M | 706.00M | 708.00M | 705.00M | 711.00M | 763.00M | 757.00M | 761.00M | 763.00M | 774.00M | 762.00M | 760.00M | 780.00M | 803.00M | 802.00M | 814.00M | 834.00M | 862.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 31.00M | 33.00M | 22.00M | 22.00M | 25.00M | 24.00M | 21.00M | 20.00M | 14.00M | 11.00M | 13.00M | 11.00M | 15.00M | 19.00M | 23.00M | 24.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,064.00M | 2,064.00M | 2,064.00M | 2,064.00M | 13.00M | 2,076.00M | 2,074.00M | 2,075.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,075.00M | 2,076.00M | 2,075.00M | 2,075.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,195.00M | 940.00M | 928.00M | 2,195.00M | 913.00M | 901.00M | 2,202.00M | 878.00M | 867.00M | 855.00M | 844.00M | 833.00M | 828.00M | 2,202.00M | 2,202.00M | 822.00M | 820.00M | 818.00M | 816.00M | 794.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,015.00M | 3,004.00M | 2,992.00M | 2,981.00M | 2,990.00M | 2,977.00M | 2,963.00M | 2,953.00M | 2,942.00M | 2,931.00M | 2,919.00M | 2,909.00M | 2,903.00M | 4,277.00M | 4,278.00M | 2,897.00M | 2,895.00M | 2,894.00M | 2,891.00M | 2,869.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 55.00M | 54.00M | 53.00M | 53.00M | 54.00M | 59.00M | 67.00M | 66.00M | 71.00M | 67.00M | 72.00M | 77.00M | 81.00M | 82.00M | 87.00M | 89.00M | 97.00M | 98.00M | 94.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,714.00M | 3,724.00M | 3,727.00M | 3,786.00M | 3,782.00M | 3,769.00M | 3,755.00M | 3,805.00M | 3,790.00M | 3,787.00M | 3,770.00M | 3,775.00M | 3,756.00M | 3,753.00M | 3,776.00M | 3,798.00M | 3,801.00M | 3,824.00M | 3,846.00M | 3,849.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,534.00M | 4,522.00M | 4,537.00M | 4,457.00M | 4,527.00M | 4,534.00M | 4,593.00M | 4,671.00M | 4,833.00M | 4,856.00M | 4,987.00M | 5,025.00M | 5,056.00M | 5,176.00M | 5,368.00M | 5,336.00M | 5,366.00M | 5,411.00M | 5,517.00M | 6,082.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.00M | 167.00M | 172.00M | 179.00M | 228.00M | 198.00M | 227.00M | 195.00M | 221.00M | 238.00M | 238.00M | 210.00M | 244.00M | 249.00M | 272.00M | 212.00M | 241.00M | 231.00M | 192.00M | 190.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.00M | 167.00M | 172.00M | 179.00M | 228.00M | 198.00M | 227.00M | 195.00M | 221.00M | 238.00M | 238.00M | 210.00M | 244.00M | 249.00M | 272.00M | 212.00M | 241.00M | 231.00M | 192.00M | 190.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 29.00M | 35.00M | 80.00M | 30.00M | 28.00M | 26.00M | 72.00M | 27.00M | 25.00M | 29.00M | 32.00M | 30.00M | 32.00M | 29.00M | 31.00M | 20.00M | 32.00M | 34.00M | 34.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.00M | 188.00M | 198.00M | 204.00M | 190.00M | 160.00M | 189.00M | 208.00M | 227.00M | 182.00M | 193.00M | 212.00M | 197.00M | 181.00M | 212.00M | 217.00M | 198.00M | 168.00M | 172.00M | 197.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 6.00M | 13.00M | 10.00M | 3.00M | 1.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 5.00M | 6.00M | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 11.00M | 13.00M | 14.00M | 48.00M | 17.00M | 25.00M | 31.00M | 80.00M | 15.00M | 16.00M | 17.00M | 52.00M | 18.00M | 18.00M | 14.00M | 51.00M | 15.00M | 15.00M | 21.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.00M | 142.00M | 138.00M | 136.00M | 132.00M | 135.00M | 134.00M | 131.00M | 139.00M | 139.00M | 44.00M | 130.00M | 134.00M | 136.00M | 138.00M | 136.00M | 136.00M | 136.00M | 136.00M | 34.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.00M | 429.00M | 448.00M | 459.00M | 489.00M | 431.00M | 487.00M | 480.00M | 526.00M | 497.00M | 504.00M | 501.00M | 518.00M | 511.00M | 563.00M | 506.00M | 513.00M | 472.00M | 438.00M | 460.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,506.00M | 2,505.00M | 2,504.00M | 2,504.00M | 2,503.00M | 2,502.00M | 2,502.00M | 2,501.00M | 2,500.00M | 2,499.00M | 2,498.00M | 2,497.00M | 2,398.00M | 2,397.00M | 2,396.00M | 2,395.00M | 2,395.00M | 2,394.00M | 2,393.00M | 2,885.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 103.00M | 101.00M | 99.00M | 97.00M | 96.00M | 95.00M | 93.00M | 94.00M | 93.00M | 94.00M | 89.00M | 92.00M | 92.00M | 93.00M | 95.00M | 99.00M | 100.00M | 101.00M | 103.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | | | | | | | | | | 30.00M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.00M | 473.00M | 506.00M | 514.00M | 525.00M | 530.00M | 525.00M | 536.00M | 525.00M | 517.00M | 511.00M | 519.00M | 513.00M | 510.00M | 505.00M | 501.00M | 498.00M | 496.00M | 545.00M | 557.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 31.00M | 23.00M | 227.00M | 23.00M | 25.00M | 20.00M | 163.00M | 32.00M | 35.00M | 30.00M | 27.00M | 28.00M | 27.00M | 32.00M | 36.00M | 155.00M | 149.00M | 47.00M | 50.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,740.00M | 3,759.00M | 3,807.00M | 3,596.00M | 3,825.00M | 3,760.00M | 3,811.00M | 3,634.00M | 3,813.00M | 3,765.00M | 3,773.00M | 3,765.00M | 3,686.00M | 3,665.00M | 3,715.00M | 3,649.00M | 3,546.00M | 3,509.00M | 3,629.00M | 4,165.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,770.00M | 3,790.00M | 3,830.00M | 3,823.00M | 3,848.00M | 3,785.00M | 3,831.00M | 3,797.00M | 3,845.00M | 3,800.00M | 3,803.00M | 3,792.00M | 3,714.00M | 3,692.00M | 3,747.00M | 3,685.00M | 3,701.00M | 3,658.00M | 3,676.00M | 4,215.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,519.00M | 2,511.00M | 2,517.00M | 2,514.00M | 2,506.00M | 2,503.00M | 2,508.00M | 2,507.00M | 2,506.00M | 2,505.00M | 2,504.00M | 2,503.00M | 2,403.00M | 2,402.00M | 2,401.00M | 2,400.00M | 2,400.00M | 2,399.00M | 2,398.00M | 2,890.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.00M | 732.00M | 707.00M | 634.00M | 679.00M | 749.00M | 762.00M | 874.00M | 988.00M | 1,056.00M | 1,184.00M | 1,233.00M | 1,342.00M | 1,484.00M | 1,621.00M | 1,651.00M | 1,665.00M | 1,753.00M | 1,841.00M | 1,867.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.00M | 732.00M | 707.00M | 634.00M | 679.00M | 749.00M | 762.00M | 874.00M | 988.00M | 1,056.00M | 1,184.00M | 1,233.00M | 1,342.00M | 1,484.00M | 1,621.00M | 1,651.00M | 1,665.00M | 1,753.00M | 1,841.00M | 1,867.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,534.00M | 4,522.00M | 4,537.00M | 4,457.00M | 4,527.00M | 4,534.00M | 4,593.00M | 4,671.00M | 4,833.00M | 4,856.00M | 4,987.00M | 5,025.00M | 5,056.00M | 5,176.00M | 5,368.00M | 5,336.00M | 5,366.00M | 5,411.00M | 5,517.00M | 6,082.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.00M | -83.00M | -1038.00M | -1126.00M | -56.00M | -1031.00M | -61.00M | -22.00M | -25.00M | -25.00M | -32.00M | -31.00M | -533.00M | -399.00M | -38.00M | -239.00M | -47.00M | -37.00M | -43.00M | -56.00M |