|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,172.00M | 1,073.00M | 812.00M | 868.00M | 899.00M | 1,087.00M | 428.00M | 374.00M | 426.00M | 373.00M | 589.00M | 446.00M | 416.00M | 416.00M | 599.00M | 444.00M | 471.00M | 319.00M | 383.00M | 308.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,172.00M | 1,073.00M | 812.00M | 868.00M | 899.00M | 1,087.00M | 428.00M | 374.00M | 426.00M | 373.00M | 589.00M | 446.00M | 416.00M | 416.00M | 599.00M | 444.00M | 471.00M | 319.00M | 383.00M | 308.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.00M | 933.00M | 796.00M | 813.00M | 841.00M | 894.00M | 944.00M | 855.00M | 872.00M | 948.00M | 878.00M | 769.00M | 806.00M | 954.00M | 855.00M | 830.00M | 847.00M | 1,042.00M | 983.00M | 832.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.00M | 933.00M | 796.00M | 813.00M | 841.00M | 894.00M | 944.00M | 855.00M | 872.00M | 948.00M | 878.00M | 769.00M | 806.00M | 954.00M | 855.00M | 830.00M | 847.00M | 1,042.00M | 983.00M | 832.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.00M | 137.00M | 121.00M | 1,155.00M | 160.00M | 170.00M | 171.00M | 1,262.00M | 204.00M | 211.00M | 223.00M | 218.00M | 197.00M | 188.00M | 99.00M | 1,567.00M | 102.00M | 97.00M | 95.00M | 1,562.00M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 221.00M | 220.00M | 225.00M | 226.00M | 249.00M | 316.00M | 321.00M | 394.00M | 404.00M | 388.00M | 396.00M | 386.00M | 376.00M | 360.00M | 378.00M | 385.00M | 389.00M | 413.00M | 414.00M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.00M | 338.00M | 302.00M | 312.00M | 351.00M | 411.00M | 469.00M | 509.00M | 596.00M | 614.00M | 479.00M | 452.00M | 472.00M | 438.00M | 428.00M | 476.00M | 515.00M | 501.00M | 493.00M | 482.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,104.00M | 1,793.00M | 1,126.00M | 1,818.00M | 1,912.00M | 1,165.00M | 2,160.00M | 2,283.00M | 1,308.00M | 1,356.00M | 2,529.00M | 2,556.00M | 2,596.00M | 2,565.00M | 2,451.00M | 2,511.00M | 1,584.00M | 2,559.00M | 1,559.00M | 2,543.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.00M | 233.00M | 276.00M | 122.00M | 271.00M | 282.00M | 311.00M | 289.00M | 255.00M | 250.00M | 258.00M | 265.00M | 263.00M | 261.00M | 254.00M | 289.00M | 274.00M | 291.00M | 308.00M | 308.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,992.00M | 4,032.00M | 3,653.00M | 3,776.00M | 3,923.00M | 4,258.00M | 3,843.00M | 3,801.00M | 4,190.00M | 4,273.00M | 4,415.00M | 4,036.00M | 4,081.00M | 4,196.00M | 4,279.00M | 4,195.00M | 4,178.00M | 4,211.00M | 4,234.00M | 3,991.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.00M | | | | 717.00M | | | | 782.00M | | | | 841.00M | | | | 917.00M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | | | | 217.00M | | | | 181.00M | | | | 180.00M | | | | 116.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | | | | 57.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 816.00M | 813.00M | 818.00M | 875.00M | 880.00M | 890.00M | 955.00M | 1,031.00M | 1,050.00M | 1,060.00M | 1,014.00M | 1,074.00M | 1,052.00M | 1,060.00M | 1,041.00M | 1,095.00M | 1,094.00M | 1,101.00M | 1,111.00M | 1,116.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | 270.00M | 270.00M | 272.00M | 3.00M | 3.00M | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 778.00M | 776.00M | 771.00M | 761.00M | 756.00M | 748.00M | 1,455.00M | 1,457.00M | 1,494.00M | 1,461.00M | 1,464.00M | 1,455.00M | 1,464.00M | 1,468.00M | 1,435.00M | 1,505.00M | 1,507.00M | 1,510.00M | 1,536.00M | 1,522.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.00M | 663.00M | 652.00M | 586.00M | 578.00M | 571.00M | 1,145.00M | 1,164.00M | 1,014.00M | 989.00M | 1,004.00M | 990.00M | 997.00M | 1,000.00M | 973.00M | 981.00M | 1,071.00M | 1,075.00M | 1,088.00M | 943.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,448.00M | 1,439.00M | 1,423.00M | 1,347.00M | 1,334.00M | 1,319.00M | 2,600.00M | 2,621.00M | 2,508.00M | 2,450.00M | 2,468.00M | 2,445.00M | 2,461.00M | 2,468.00M | 2,408.00M | 2,486.00M | 2,578.00M | 2,585.00M | 2,624.00M | 2,465.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 68.00M | 67.00M | 74.00M | 81.00M | 82.00M | 87.00M | 66.00M | 67.00M | 63.00M | 66.00M | 69.00M | 63.00M | 60.00M | 63.00M | 47.00M | 48.00M | 48.00M | 50.00M | 35.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 264.00M | 265.00M | 301.00M | 303.00M | 303.00M | 269.00M | 255.00M | 271.00M | 117.00M | 274.00M | 272.00M | 278.00M | 276.00M | 277.00M | 121.00M | | | | 287.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,587.00M | 2,584.00M | 2,573.00M | 2,597.00M | 2,598.00M | 2,594.00M | 3,911.00M | 3,976.00M | 3,896.00M | 3,842.00M | 3,822.00M | 4,130.00M | 4,124.00M | 4,136.00M | 3,792.00M | 3,891.00M | 3,993.00M | 4,010.00M | 4,068.00M | 3,903.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,579.00M | 6,616.00M | 6,226.00M | 6,373.00M | 6,521.00M | 6,852.00M | 7,754.00M | 7,777.00M | 8,086.00M | 8,115.00M | 8,237.00M | 8,166.00M | 8,205.00M | 8,332.00M | 8,071.00M | 8,086.00M | 8,171.00M | 8,221.00M | 8,302.00M | 7,894.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 631.00M | 708.00M | 629.00M | 703.00M | 644.00M | 750.00M | 787.00M | 827.00M | 761.00M | 794.00M | 747.00M | 793.00M | 669.00M | 695.00M | 695.00M | 741.00M | 687.00M | 802.00M | 834.00M | 795.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 19.00M | 16.00M | | | 186.00M | 1,004.00M | 235.00M | 389.00M | 456.00M | 728.00M | 428.00M | 484.00M | 512.00M | 202.00M | 312.00M | 282.00M | 228.00M | 300.00M | 68.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | | 90.00M | | 90.00M | | 98.00M | | 98.00M | | 103.00M | | 103.00M | | | | 107.00M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 872.00M | 727.00M | 735.00M | 703.00M | 734.00M | 936.00M | 1,889.00M | 1,062.00M | 1,248.00M | 1,250.00M | 1,578.00M | 1,221.00M | 1,256.00M | 1,207.00M | 897.00M | 1,053.00M | 1,076.00M | 1,030.00M | 1,134.00M | 863.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.00M | | | | 519.00M | | | | 526.00M | | | | 498.00M | | | | 581.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.00M | | | | 121.00M | | | | 154.00M | | | | 148.00M | | | | 158.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 19.00M | 16.00M | 250.00M | 250.00M | 186.00M | | 235.00M | 389.00M | 456.00M | 728.00M | 428.00M | 300.00M | 300.00M | 300.00M | | 344.00M | 347.00M | 300.00M | 68.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | 56.00M | 64.00M | 81.00M | 126.00M | 57.00M | 44.00M | 22.00M | 47.00M | 36.00M | 19.00M | 38.00M | 93.00M | 46.00M | 30.00M | 27.00M | 77.00M | 39.00M | 40.00M | 18.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 943.00M | 783.00M | 1,049.00M | 1,034.00M | 1,110.00M | 1,243.00M | 1,933.00M | 1,084.00M | 1,308.00M | 1,297.00M | 1,612.00M | 1,559.00M | 1,649.00M | 1,553.00M | 1,227.00M | 1,080.00M | 1,497.00M | 1,416.00M | 1,530.00M | 1,232.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,346.00M | 2,331.00M | 2,061.00M | 2,019.00M | 1,998.00M | 1,974.00M | 2,024.00M | 2,678.00M | 2,687.00M | 2,654.00M | 2,678.00M | 2,372.00M | 2,384.00M | 2,391.00M | 2,361.00M | 2,421.00M | 2,075.00M | 2,072.00M | 2,089.00M | 2,083.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.00M | 218.00M | 216.00M | 183.00M | 183.00M | 183.00M | 171.00M | 171.00M | 171.00M | 171.00M | 171.00M | 160.00M | 159.00M | 159.00M | 161.00M | 164.00M | 173.00M | 172.00M | 172.00M | 172.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 11.00M | 15.00M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.00M | 164.00M | 190.00M | 219.00M | 236.00M | 234.00M | 341.00M | 323.00M | 324.00M | 299.00M | 289.00M | 460.00M | 302.00M | 290.00M | 266.00M | 419.00M | 242.00M | 224.00M | 223.00M | 207.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.00M | 197.00M | 191.00M | 181.00M | 187.00M | 178.00M | 247.00M | 253.00M | 258.00M | 240.00M | 242.00M | 243.00M | 246.00M | 234.00M | 233.00M | 187.00M | 196.00M | 203.00M | 206.00M | 180.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,698.00M | 3,496.00M | 3,516.00M | 3,455.00M | 3,527.00M | 3,634.00M | 4,469.00M | 4,256.00M | 4,490.00M | 4,421.00M | 4,750.00M | 4,406.00M | 4,494.00M | 4,393.00M | 4,015.00M | 3,906.00M | 3,987.00M | 3,884.00M | 4,014.00M | 3,694.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,896.00M | 3,693.00M | 3,707.00M | 3,636.00M | 3,714.00M | 3,812.00M | 4,716.00M | 4,509.00M | 4,748.00M | 4,661.00M | 4,992.00M | 4,649.00M | 4,740.00M | 4,627.00M | 4,248.00M | 4,093.00M | 4,183.00M | 4,087.00M | 4,220.00M | 3,874.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,501.00M | 2,350.00M | 2,077.00M | 2,269.00M | 2,248.00M | 2,160.00M | 2,024.00M | 2,913.00M | 3,076.00M | 3,110.00M | 3,406.00M | 2,800.00M | 2,684.00M | 2,691.00M | 2,661.00M | 2,421.00M | 2,419.00M | 2,419.00M | 2,389.00M | 2,151.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,683.00M | 2,923.00M | 2,519.00M | 2,737.00M | 2,807.00M | 3,040.00M | 3,038.00M | 3,268.00M | 3,338.00M | 3,454.00M | 3,245.00M | 3,517.00M | 3,465.00M | 3,705.00M | 3,823.00M | 3,993.00M | 3,988.00M | 4,134.00M | 4,082.00M | 4,020.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,683.00M | 2,923.00M | 2,519.00M | 2,737.00M | 2,807.00M | 3,040.00M | 3,038.00M | 3,268.00M | 3,338.00M | 3,454.00M | 3,245.00M | 3,517.00M | 3,465.00M | 3,705.00M | 3,823.00M | 3,993.00M | 3,988.00M | 4,134.00M | 4,082.00M | 4,020.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,579.00M | 6,616.00M | 6,226.00M | 6,373.00M | 6,521.00M | 6,852.00M | 7,754.00M | 7,777.00M | 8,086.00M | 8,115.00M | 8,237.00M | 8,166.00M | 8,205.00M | 8,332.00M | 8,071.00M | 8,086.00M | 8,171.00M | 8,221.00M | 8,302.00M | 7,894.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.68M | 5.67M | 5.61M | 5.51M | 5.41M | 5.39M | 5.37M | 5.21M | 5.15M | 5.89M | 12.05M | 0.18M | 11.87M | 11.87M | 11.87M | 11.86M | 11.78M | 15.30M | 25.83M | 25.83M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -414.00M | -412.00M | 3,091.00M | 3,242.00M | -351.00M | -349.00M | 3,437.00M | -235.00M | 3,674.00M | -290.00M | -224.00M | -221.00M | 4,250.00M | -291.00M | -343.00M | -220.00M | 4,666.00M | -170.00M | 5,050.00M | -108.00M |