|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.04B | 0.07B | 0.09B | 0.09B | 0.06B | 0.08B | 0.08B | 0.13B | 0.04B | 0.05B | 0.07B | 0.70B | 0.05B | 0.06B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.04B | 0.07B | 0.09B | 0.09B | 0.06B | 0.08B | 0.08B | 0.13B | 0.04B | 0.05B | 0.07B | 0.70B | 0.05B | 0.06B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.83B | 0.98B | 0.91B | 0.87B | 0.79B | 0.91B | 0.96B | 0.95B | 0.97B | 0.97B | 0.92B | 0.87B | 0.93B | 0.86B | 0.77B | 0.77B | 0.76B | 0.84B | 0.76B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.07B | 0.08B | 0.02B | 0.01B | 0.00B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.83B | 0.98B | 0.91B | 0.87B | 0.79B | 0.91B | 0.96B | 0.95B | 0.97B | 0.97B | 0.92B | 0.89B | 0.94B | 0.87B | 0.84B | 0.85B | 0.77B | 0.84B | 0.76B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.31B | 0.31B | 0.35B | 0.39B | 0.41B | 0.40B | 0.40B | 0.37B | 0.39B | 0.34B | 0.34B | 0.30B | 0.34B | 0.32B | 0.30B | 0.30B | 0.31B | 0.29B | 0.30B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.17B | 0.20B | 0.18B | 0.16B | 0.22B | 0.30B | 0.26B | 0.22B | 0.28B | 0.35B | 0.31B | 0.28B | 0.29B | 0.32B | 0.28B | 0.24B | 0.26B | 0.30B | 0.27B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.40B | 1.26B | 1.16B | 1.33B | 1.51B | 1.55B | 1.55B | 1.52B | 1.62B | 1.48B | 1.39B | 1.30B | 1.49B | 1.43B | 1.26B | 1.39B | 1.58B | 1.50B | 1.26B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 1.95B | 0.08B | 1.77B | 1.97B | 2.23B | 0.10B | 0.10B | 2.21B | 2.39B | 0.11B | 0.11B | 0.11B | 2.22B | 2.18B | 0.11B | 2.05B | 0.11B | 2.20B | 0.11B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.12B | 0.11B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.09B | 0.11B | 0.13B | 0.12B | 0.09B | 0.13B | 0.13B | 0.11B | 0.09B | 0.13B | 0.14B | 0.14B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70B | 2.97B | 3.04B | 2.91B | 3.03B | 3.23B | 3.42B | 3.45B | 3.38B | 3.57B | 3.47B | 3.29B | 3.15B | 3.42B | 3.21B | 2.97B | 3.07B | 3.84B | 3.23B | 2.89B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45B | | | | 4.86B | | | | 4.97B | | | | 5.47B | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | | | | 0.18B | | | | 0.31B | | | | 0.25B | | | | 0.23B | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.17B | | | | 0.16B | | | | 0.16B | | | | 0.16B | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57B | 2.65B | 2.62B | 2.66B | 2.74B | 2.70B | 2.69B | 2.70B | 2.74B | 2.91B | 2.88B | 2.88B | 2.82B | 2.88B | 2.82B | 2.74B | 2.83B | 2.82B | 2.80B | 2.80B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.34B | 11.37B | 11.33B | 11.33B | 11.26B | 11.18B | 11.18B | 11.18B | 10.85B | 11.18B | 11.11B | 11.11B | 10.33B | 0.13B | 10.76B | 0.05B | 10.50B | 10.50B | 4.10B | 9.73B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | 3.30B | 4.50B | 4.50B | 1.23B | 3.59B | 2.82B | 2.82B | 3.69B | 1.23B | 3.17B | 3.15B | 1.82B | 0.01B | 2.06B | 3.07B | 1.80B | 1.22B | 1.60B | 2.19B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46B | 14.67B | 15.83B | 15.83B | 12.49B | 14.78B | 14.00B | 13.99B | 14.54B | 12.41B | 14.27B | 14.26B | 12.14B | 0.14B | 12.82B | 3.11B | 12.30B | 11.72B | 5.70B | 11.92B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | | | | 0.24B | | | | 0.26B | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.00B | 1.44B | 1.49B | 1.48B | 1.50B | 1.55B | 1.55B | 1.51B | 1.51B | 0.03B | 0.09B | 1.43B | 0.02B | 0.02B | 1.52B | 1.57B | 0.03B | 0.00B | 1.59B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 19.57B | 19.55B | 19.58B | 1.88B | 18.99B | 19.00B | 19.00B | 0.04B | 18.79B | 18.65B | 18.63B | 0.05B | 17.83B | 17.81B | 17.78B | 0.05B | 17.33B | 16.31B | 16.32B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.20B | 22.54B | 22.59B | 22.50B | 22.44B | 22.22B | 22.41B | 22.45B | 22.05B | 22.37B | 22.12B | 21.92B | 20.86B | 21.25B | 21.02B | 20.74B | 20.93B | 21.17B | 19.54B | 19.21B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 1.67B | 1.60B | 1.59B | 1.86B | 1.85B | 1.60B | 1.56B | 1.53B | 1.53B | 1.47B | 1.42B | 1.49B | 1.54B | 1.57B | 1.42B | 1.59B | 1.53B | 1.53B | 1.42B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.46B | 0.59B | 0.36B | 0.18B | 0.25B | 0.37B | 0.66B | 0.64B | 0.51B | 0.56B | 0.17B | 0.93B | 1.27B | 1.19B | 0.88B | 0.80B | 0.04B | 0.39B | 0.10B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | 2.13B | 2.18B | 1.96B | 2.05B | 2.10B | 1.96B | 2.22B | 2.16B | 2.05B | 2.03B | 1.58B | 2.42B | 2.80B | 2.77B | 2.30B | 2.39B | 1.57B | 1.91B | 1.51B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.11B | 0.11B | 0.14B | 0.15B | 0.11B | 0.12B | 0.16B | 0.16B | 0.12B | 0.13B | 0.17B | 0.19B | 0.11B | 0.13B | 0.14B | 0.15B | 0.11B | 0.13B | 0.17B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.83B | 0.71B | 0.72B | 0.61B | 0.74B | 0.69B | 0.66B | 0.58B | 0.76B | 0.64B | 0.69B | 0.59B | 0.71B | 0.64B | 0.83B | 0.74B | 0.93B | 0.80B | 0.75B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.46B | 0.59B | 0.36B | 0.18B | 1.20B | 0.95B | 0.52B | 0.64B | 0.51B | 0.56B | 0.17B | 0.93B | 0.02B | 1.03B | 0.88B | 0.80B | 0.04B | 0.39B | 0.10B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31B | 3.09B | 3.28B | 3.52B | 3.52B | 4.16B | 3.72B | 3.56B | 4.44B | 3.94B | 3.83B | 3.47B | 3.24B | 3.65B | 4.56B | 4.30B | 4.32B | 3.63B | 3.62B | 3.21B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.28B | 8.78B | 8.53B | 8.09B | 8.09B | 7.58B | 8.08B | 8.08B | 7.08B | 7.75B | 7.49B | 7.49B | 7.49B | 7.49B | 6.24B | 6.24B | 6.23B | 7.22B | 6.46B | 6.46B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 0.16B | | | | 0.14B | | | | 0.04B | | | | 0.08B | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.01B | | 0.01B | 0.00B | 0.02B | | | 0.00B | 0.00B | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | | | 0.00B | 1.51B | | | | 1.14B | | | | 1.29B | | | | 0.81B | 0.81B | 0.78B | 0.79B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | 0.20B | | | | 0.19B | | | | 0.17B | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 2.03B | 2.03B | 2.03B | 0.03B | 1.90B | 1.87B | 1.87B | 1.72B | 1.73B | 1.72B | 1.73B | 0.59B | 1.42B | 1.42B | 1.42B | 0.64B | 0.59B | 0.59B | 0.59B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 11.87B | 11.81B | 11.62B | 0.01B | 11.75B | 11.80B | 11.64B | 0.01B | 11.69B | 11.33B | 10.96B | 0.00B | 11.13B | 10.80B | 10.54B | 0.57B | 11.66B | 10.86B | 10.45B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.56B | 13.90B | 13.84B | 13.65B | 13.57B | 13.64B | 13.68B | 13.52B | 13.25B | 13.41B | 13.05B | 12.69B | 12.35B | 12.55B | 12.22B | 11.97B | 12.00B | 12.26B | 11.45B | 11.05B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30B | 9.24B | 9.11B | 8.45B | 8.27B | 8.79B | 9.04B | 8.60B | 7.72B | 8.26B | 8.05B | 7.66B | 8.42B | 7.51B | 7.27B | 7.11B | 7.04B | 7.26B | 6.85B | 6.56B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63B | 8.64B | 8.76B | 8.85B | 8.86B | 8.58B | 8.74B | 8.94B | 8.81B | 8.96B | 9.07B | 9.23B | 8.51B | 8.70B | 8.80B | 8.78B | 8.93B | 8.92B | 8.09B | 8.16B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63B | 8.64B | 8.76B | 8.85B | 8.86B | 8.58B | 8.74B | 8.94B | 8.81B | 8.96B | 9.07B | 9.23B | 8.51B | 8.70B | 8.80B | 8.78B | 8.93B | 8.92B | 8.09B | 8.16B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.20B | 22.54B | 22.59B | 22.50B | 22.44B | 22.22B | 22.41B | 22.45B | 22.05B | 22.37B | 22.12B | 21.92B | 20.86B | 21.25B | 21.02B | 20.74B | 20.93B | 21.17B | 19.54B | 19.21B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.10B | 0.10B | 0.10B | 0.00B | 0.10B | 0.11B | 0.11B | 0.00B | 0.11B | 0.11B | 0.11B | 0.00B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.01B | -0.02B | -0.01B | 0.03B | 6.31B | -0.02B | -0.02B | 6.60B | -0.03B | -0.04B | 7.01B | 6.28B | -0.02B | 6.69B | -0.04B | 6.76B | 0.02B | 5.92B | 0.03B |