|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 893.00M | 903.00M | 969.00M | 938.00M | 327.00M | 483.00M | 594.00M | 713.00M | 475.00M | 475.00M | 498.00M | 569.00M | 408.00M | 415.00M | 330.00M | 322.00M | 237.00M | 225.00M | 604.00M | 342.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 5.00M | 10.00M | 4.00M | 11.00M | 22.00M | 33.00M | 10.00M | 13.00M | 12.00M | 8.00M | 11.00M | 19.00M | 22.00M | 25.00M | 74.00M | 41.00M | 12.00M | 23.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 894.00M | 905.00M | 974.00M | 948.00M | 331.00M | 494.00M | 616.00M | 746.00M | 485.00M | 488.00M | 510.00M | 577.00M | 419.00M | 434.00M | 352.00M | 347.00M | 311.00M | 266.00M | 616.00M | 365.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,719.00M | 1,575.00M | 1,699.00M | 1,824.00M | 1,779.00M | 1,893.00M | 1,916.00M | 2,106.00M | 2,189.00M | 2,179.00M | 2,206.00M | 2,194.00M | 2,090.00M | 2,192.00M | 2,003.00M | 2,205.00M | 2,341.00M | 2,357.00M | 2,236.00M | 2,422.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | 137.00M | 138.00M | 150.00M | 149.00M | 149.00M | 142.00M | 140.00M | 169.00M | 120.00M | 81.00M | 58.00M | 57.00M | 58.00M | 54.00M | 54.00M | 56.00M | 15.00M | 20.00M | 15.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,845.00M | 1,712.00M | 1,837.00M | 1,974.00M | 1,928.00M | 2,042.00M | 2,058.00M | 2,246.00M | 2,358.00M | 2,299.00M | 2,287.00M | 2,252.00M | 2,147.00M | 2,250.00M | 2,057.00M | 2,259.00M | 2,397.00M | 2,372.00M | 2,256.00M | 2,437.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 901.00M | 1,011.00M | 777.00M | 1,006.00M | 994.00M | 1,009.00M | 969.00M | 986.00M | 1,035.00M | 982.00M | 1,100.00M | 997.00M | 936.00M | 1,088.00M | 1,003.00M | 999.00M | 1,044.00M | 1,036.00M | 992.00M | 947.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.00M | 242.00M | 20.00M | 170.00M | 81.00M | 218.00M | 160.00M | 90.00M | 120.00M | 63.00M | 173.00M | 180.00M | 193.00M | 90.00M | 34.00M | 75.00M | 146.00M | 226.00M | 57.00M | 71.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,804.00M | 3,710.00M | 3,675.00M | 3,923.00M | 3,285.00M | 3,587.00M | 3,714.00M | 4,061.00M | 3,898.00M | 3,879.00M | 3,974.00M | 4,011.00M | 3,703.00M | 3,865.00M | 3,483.00M | 3,699.00M | 3,929.00M | 3,946.00M | 4,101.00M | 3,987.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 957.00M | | | | 957.00M | | | | 1,065.00M | | | | 1,038.00M | | | | 1,174.00M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.00M | | | | 522.00M | | | | 548.00M | | | | 629.00M | | | | 527.00M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | | | | 125.00M | | | | 136.00M | | | | 127.00M | | | | 131.00M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,833.00M | 1,813.00M | 1,855.00M | 1,853.00M | 1,806.00M | 1,795.00M | 1,960.00M | 2,045.00M | 2,047.00M | 2,067.00M | 2,192.00M | 2,192.00M | 2,197.00M | 2,317.00M | 2,239.00M | 2,286.00M | 2,399.00M | 2,402.00M | 2,417.00M | 2,356.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | | | 12.00M | | | | 11.00M | | | | 13.00M | | | | 16.00M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,393.00M | 1,389.00M | 1,387.00M | 1,384.00M | 1,373.00M | 1,364.00M | 1,375.00M | 1,376.00M | 1,375.00M | 1,372.00M | 1,378.00M | | | | 1,368.00M | | | | 1,379.00M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 9.00M | 398.00M | 7.00M | 6.00M | 5.00M | 7.00M | 7.00M | 6.00M | 6.00M | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,404.00M | 1,398.00M | 1,227.00M | 1,391.00M | 1,379.00M | 1,369.00M | 1,382.00M | 1,383.00M | 1,381.00M | 1,378.00M | 1,385.00M | 1,381.00M | 1,379.00M | 1,386.00M | 1,375.00M | 1,380.00M | 1,389.00M | 1,387.00M | 1,386.00M | 1,392.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.00M | | | | 319.00M | | | | 398.00M | | | | 412.00M | | | | 560.00M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 462.00M | 467.00M | 51.00M | 476.00M | 439.00M | 467.00M | 40.00M | 528.00M | 484.00M | 500.00M | 606.00M | 564.00M | 564.00M | 565.00M | 60.00M | 581.00M | 588.00M | 561.00M | 568.00M | 567.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,832.00M | 3,801.00M | 3,862.00M | 3,846.00M | 3,745.00M | 3,747.00M | 2,119.00M | 4,124.00M | 4,061.00M | 4,108.00M | 2,367.00M | 4,313.00M | 4,307.00M | 4,441.00M | 4,320.00M | 4,415.00M | 4,547.00M | 4,517.00M | 2,588.00M | 4,481.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,636.00M | 7,511.00M | 7,537.00M | 7,769.00M | 7,030.00M | 7,334.00M | 7,717.00M | 8,185.00M | 7,959.00M | 7,987.00M | 8,332.00M | 8,324.00M | 8,010.00M | 8,306.00M | 7,804.00M | 8,114.00M | 8,476.00M | 8,463.00M | 8,644.00M | 8,468.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,125.00M | 1,076.00M | 1,129.00M | 1,385.00M | 1,303.00M | 1,503.00M | 1,693.00M | 1,683.00M | 1,844.00M | 1,858.00M | 1,978.00M | 1,855.00M | 1,858.00M | 1,881.00M | 1,799.00M | 1,839.00M | 1,945.00M | 1,889.00M | 2,007.00M | 1,862.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.00M | 364.00M | 346.00M | 347.00M | 559.00M | 692.00M | 711.00M | 577.00M | 481.00M | 590.00M | 538.00M | 310.00M | 455.00M | 624.00M | 387.00M | 540.00M | 679.00M | 654.00M | 419.00M | 393.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,488.00M | 1,440.00M | 1,475.00M | 1,732.00M | 1,862.00M | 2,195.00M | 2,404.00M | 2,260.00M | 2,325.00M | 2,448.00M | 2,516.00M | 2,165.00M | 2,313.00M | 2,505.00M | 2,186.00M | 2,379.00M | 2,624.00M | 2,543.00M | 2,426.00M | 2,255.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,066.00M | 1,096.00M | 987.00M | 1,050.00M | 944.00M | 965.00M | 915.00M | 969.00M | 1,122.00M | 1,093.00M | 1,135.00M | 1,129.00M | 1,120.00M | 1,189.00M | 203.00M | 1,053.00M | 1,138.00M | 1,172.00M | 1,050.00M | 1,024.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.00M | 237.00M | 216.00M | 253.00M | 218.00M | 263.00M | 207.00M | 258.00M | 274.00M | 274.00M | 223.00M | 323.00M | 312.00M | 297.00M | 451.00M | 327.00M | 430.00M | 383.00M | 404.00M | 386.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.00M | 364.00M | 24.00M | 347.00M | 559.00M | 692.00M | 711.00M | 577.00M | 481.00M | 590.00M | 538.00M | 310.00M | 455.00M | 624.00M | 387.00M | 540.00M | 679.00M | 654.00M | 419.00M | 393.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 38.00M | 38.00M | 38.00M | 37.00M | 35.00M | 39.00M | 41.00M | 35.00M | 37.00M | 39.00M | 41.00M | 41.00M | 44.00M | 41.00M | 42.00M | 44.00M | 44.00M | 43.00M | 43.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | | | | 75.00M | | | | 122.00M | | | | 120.00M | | | | 133.00M | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,852.00M | 2,811.00M | 2,821.00M | 3,073.00M | 3,061.00M | 3,458.00M | 3,642.00M | 3,529.00M | 3,756.00M | 3,851.00M | 4,035.00M | 3,658.00M | 3,785.00M | 4,034.00M | 3,633.00M | 3,800.00M | 4,235.00M | 4,141.00M | 3,923.00M | 3,708.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,712.00M | 1,687.00M | 1,662.00M | 1,647.00M | 1,060.00M | 1,037.00M | 1,054.00M | 1,601.00M | 1,290.00M | 1,277.00M | 1,324.00M | 1,830.00M | 1,540.00M | 1,586.00M | 1,522.00M | 1,565.00M | 1,372.00M | 1,374.00M | 1,734.00M | 1,699.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.00M | 231.00M | 197.00M | 172.00M | 155.00M | 149.00M | 154.00M | 159.00M | 152.00M | 152.00M | 159.00M | 149.00M | 140.00M | 147.00M | 153.00M | 163.00M | 167.00M | 167.00M | 169.00M | 176.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 13.00M | 13.00M | 14.00M | 13.00M | 13.00M | 13.00M | 13.00M | 13.00M | 10.00M | 10.00M | 10.00M | 11.00M | 10.00M | 10.00M | 10.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 85.00M | 94.00M | 87.00M | 83.00M | 81.00M | 119.00M | 127.00M | 113.00M | 125.00M | 135.00M | 134.00M | 127.00M | 130.00M | 118.00M | 120.00M | 121.00M | 118.00M | 122.00M | 117.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 125.00M | 115.00M | 116.00M | 113.00M | 118.00M | 121.00M | 128.00M | 91.00M | 96.00M | 109.00M | 111.00M | 106.00M | 110.00M | 92.00M | 103.00M | 102.00M | 105.00M | 113.00M | 125.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,170.00M | 2,127.00M | 2,067.00M | 2,022.00M | 1,410.00M | 1,385.00M | 1,450.00M | 2,015.00M | 1,645.00M | 1,649.00M | 1,728.00M | 2,224.00M | 1,913.00M | 1,974.00M | 1,885.00M | 1,952.00M | 1,762.00M | 1,763.00M | 2,138.00M | 2,115.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,021.00M | 4,938.00M | 4,889.00M | 5,095.00M | 4,472.00M | 4,843.00M | 5,091.00M | 5,544.00M | 5,402.00M | 5,501.00M | 5,762.00M | 5,882.00M | 5,699.00M | 6,008.00M | 5,518.00M | 5,752.00M | 5,996.00M | 5,914.00M | 6,062.00M | 5,834.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,075.00M | 2,051.00M | 1,686.00M | 1,994.00M | 1,619.00M | 1,729.00M | 1,765.00M | 2,178.00M | 1,771.00M | 1,867.00M | 1,862.00M | 2,140.00M | 1,995.00M | 2,210.00M | 1,909.00M | 2,105.00M | 2,051.00M | 2,028.00M | 2,153.00M | 2,092.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,615.00M | 2,573.00M | 2,648.00M | 2,674.00M | 2,558.00M | 2,491.00M | 2,626.00M | 2,641.00M | 2,557.00M | 2,486.00M | 2,570.00M | 2,442.00M | 2,311.00M | 2,298.00M | 2,286.00M | 2,362.00M | 2,480.00M | 2,549.00M | 2,582.00M | 2,634.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,615.00M | 2,573.00M | 2,648.00M | 2,674.00M | 2,558.00M | 2,491.00M | 2,626.00M | 2,641.00M | 2,557.00M | 2,486.00M | 2,570.00M | 2,442.00M | 2,311.00M | 2,298.00M | 2,286.00M | 2,362.00M | 2,480.00M | 2,549.00M | 2,582.00M | 2,644.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,636.00M | 7,511.00M | 7,537.00M | 7,769.00M | 7,030.00M | 7,334.00M | 7,717.00M | 8,185.00M | 7,959.00M | 7,987.00M | 8,332.00M | 8,324.00M | 8,010.00M | 8,306.00M | 7,804.00M | 8,114.00M | 8,476.00M | 8,463.00M | 8,644.00M | 8,468.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.20M | | | | 0.11M | | | | 0.28M | | | | 2.60M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -372.00M | 2,683.00M | 2,742.00M | 2,755.00M | -512.00M | 2,797.00M | -522.00M | -487.00M | 2,260.00M | -560.00M | -496.00M | 2,226.00M | -593.00M | 2,154.00M | 2,105.00M | 2,176.00M | -534.00M | 2,275.00M | 2,308.00M | -541.00M |