|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 377.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 377.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,575.00M | 1,707.00M | 1,824.00M | 1,779.00M | 1,893.00M | 1,916.00M | 2,106.00M | 2,189.00M | 2,179.00M | 2,198.00M | 2,194.00M | 2,090.00M | 2,192.00M | 1,993.00M | 2,205.00M | 2,341.00M | 2,357.00M | 2,236.00M | 2,422.00M | 2,387.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 14.00M | 15.00M | 14.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,712.00M | 1,845.00M | 1,974.00M | 1,928.00M | 2,042.00M | 2,058.00M | 2,246.00M | 2,358.00M | 2,299.00M | 2,279.00M | 2,252.00M | 2,147.00M | 2,250.00M | 2,047.00M | 2,259.00M | 2,397.00M | 2,372.00M | 2,250.00M | 2,437.00M | 2,401.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,011.00M | 867.00M | 913.00M | 903.00M | 924.00M | 1,060.00M | 986.00M | 1,035.00M | 1,068.00M | 1,012.00M | 1,085.00M | 1,023.00M | 997.00M | 1,003.00M | 913.00M | 1,044.00M | 1,122.00M | 1,078.00M | 1,030.00M | 1,033.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 164.00M | 170.00M | 195.00M | 69.00M | 160.00M | 166.00M | 120.00M | 63.00M | 173.00M | 71.00M | 76.00M | 90.00M | 167.00M | 75.00M | 249.00M | 102.00M | 57.00M | 206.00M | 224.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4,009.00M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,813.00M | 3,862.00M | 1,853.00M | 1,806.00M | 1,795.00M | 2,119.00M | 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 | 2,340.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | | | 12.00M | | | | 11.00M | | | | 13.00M | | | | 16.00M | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 398.00M | 7.00M | 6.00M | 5.00M | 7.00M | 7.00M | 6.00M | 6.00M | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,394.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.00M | | | | 319.00M | | | | 394.00M | | | | 412.00M | | | | 451.00M | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.00M | 481.00M | 476.00M | 439.00M | 467.00M | 502.00M | 528.00M | 484.00M | 500.00M | 606.00M | 564.00M | 564.00M | 565.00M | 548.00M | 581.00M | 588.00M | 561.00M | 568.00M | 567.00M | 597.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,801.00M | 3,862.00M | 3,846.00M | 3,745.00M | 3,747.00M | 4,003.00M | 4,124.00M | 4,061.00M | 4,108.00M | 4,358.00M | 4,313.00M | 4,307.00M | 4,441.00M | 4,320.00M | 4,415.00M | 4,547.00M | 4,517.00M | 4,542.00M | 4,481.00M | 4,488.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 8,497.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,982.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 350.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,332.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,056.00M | 1,053.00M | 1,138.00M | 1,172.00M | 1,050.00M | 1,024.00M | 1,130.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 231.00M | 327.00M | 430.00M | 383.00M | 404.00M | 386.00M | 394.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 350.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 41.00M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,811.00M | 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 | 3,897.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,688.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 180.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 11.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 110.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 122.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,099.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 8,497.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,038.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,285.00M | 2,361.00M | 2,480.00M | 2,559.00M | 2,582.00M | 2,644.00M | 2,501.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 8,497.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.20M | | | | 0.19M | | | | 2.70M | | | | 0.44M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -421.00M | 2,742.00M | -393.00M | -512.00M | -610.00M | -522.00M | -487.00M | 2,260.00M | -560.00M | -496.00M | 2,226.00M | 2,174.00M | 2,154.00M | 2,105.00M | -652.00M | 2,183.00M | 2,275.00M | 2,308.00M | -541.00M | 2,251.00M |