|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,008.00M | 1,139.00M | 1,031.00M | 1,451.00M | 1,145.00M | 1,248.00M | 1,167.00M | 1,102.00M | 816.00M | 738.00M | 852.00M | 1,203.00M | 746.00M | 604.00M | 596.00M | 713.00M | 464.00M | 502.00M | 613.00M | 2.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,008.00M | 1,139.00M | 1,031.00M | 1,451.00M | 1,145.00M | 1,248.00M | 1,167.00M | 1,102.00M | 816.00M | 738.00M | 852.00M | 1,203.00M | 746.00M | 604.00M | 596.00M | 713.00M | 464.00M | 502.00M | 613.00M | 2.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 723.00M | 802.00M | 752.00M | 720.00M | 884.00M | 923.00M | 844.00M | 626.00M | 722.00M | 890.00M | 753.00M | 622.00M | 813.00M | 906.00M | 825.00M | 619.00M | 704.00M | 813.00M | 947.00M | 679.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 26.00M | 100.00M | 100.00M | 100.00M | 67.00M | 100.00M | 27.00M | 16.00M | 21.00M | | 19.00M | 21.00M | 50.00M | 50.00M | 50.00M | 29.00M | 50.00M | 50.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 732.00M | 811.00M | 778.00M | 820.00M | 984.00M | 1,023.00M | 911.00M | 726.00M | 749.00M | 906.00M | 774.00M | 622.00M | 832.00M | 927.00M | 875.00M | 669.00M | 754.00M | 842.00M | 997.00M | 729.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 988.00M | 1,290.00M | 1,016.00M | 1,371.00M | 1,448.00M | 1,219.00M | 1,321.00M | 1,404.00M | 1,858.00M | 1,446.00M | 1,691.00M | 1,349.00M | 1,383.00M | 1,359.00M | 1,434.00M | 1,463.00M | 1,550.00M | 1,558.00M | 1,547.00M | 1,569.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | 60.00M | 81.00M | 75.00M | 68.00M | 73.00M | 75.00M | 82.00M | 63.00M | 64.00M | 76.00M | 66.00M | 61.00M | 54.00M | 75.00M | 71.00M | 61.00M | 58.00M | 78.00M | 80.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2,786.00M | 3,047.00M | 3,371.00M | 3,345.00M | 3,393.00M | 3,606.00M | 3,543.00M | 3,214.00M | 3,202.00M | 3,374.00M | 3,683.00M | 3,844.00M | 3,610.00M | 2,938.00M | 3,076.00M | 3,017.00M | 2,933.00M | 3,100.00M | 3,207.00M | 3,001.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3,432.00M | 3,448.00M | 3,127.00M | 3,154.00M | 3,131.00M | 3,111.00M | 3,071.00M | 3,171.00M | 3,180.00M | 3,190.00M | 3,119.00M | 3,207.00M | 3,200.00M | 3,149.00M | 3,170.00M | 3,188.00M | 3,136.00M | 3,127.00M | 3,096.00M | 3,078.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 169.00M | 178.00M | 190.00M | 169.00M | 170.00M | 177.00M | 186.00M | 175.00M | 185.00M | 189.00M | 192.00M | 158.00M | 165.00M | 169.00M | 190.00M | 152.00M | 164.00M | 177.00M | 180.00M | 160.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 152.00M | 153.00M | 102.00M | 56.00M | 102.00M | 102.00M | 102.00M | 13.00M | 102.00M | 102.00M | 102.00M | 13.00M | 102.00M | 102.00M | 46.00M | 46.00M | 46.00M | 46.00M | 46.00M | 46.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 9.00M | 8.00M | 6.00M | 5.00M | 13.00M | 15.00M | 13.00M | 10.00M | 8.00M | 5.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 163.00M | 162.00M | 110.00M | 62.00M | 107.00M | 115.00M | 117.00M | 26.00M | 112.00M | 110.00M | 107.00M | 16.00M | 105.00M | 105.00M | 49.00M | 49.00M | 48.00M | 48.00M | 48.00M | 48.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 106.00M | 145.00M | 158.00M | 171.00M | 149.00M | 170.00M | 136.00M | 152.00M | 156.00M | 231.00M | 277.00M | 303.00M | 301.00M | 303.00M | 333.00M | 280.00M | 313.00M | 237.00M | 248.00M | 254.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 392.00M | 28.00M | 419.00M | 447.00M | 56.00M | 56.00M | 52.00M | 523.00M | 54.00M | 553.00M | 87.00M | 664.00M | 651.00M | 634.00M | 668.00M | 96.00M | 764.00M | 684.00M | 690.00M | 120.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 157.00M | 157.00M | 4,205.00M | 4,131.00M | 4,124.00M | 4,202.00M | 4,426.00M | 4,422.00M | 4,286.00M | 4,265.00M | 4,397.00M | 4,373.00M | 4,308.00M | 4,381.00M | 4,492.00M | 4,443.00M | 4,362.00M | 4,339.00M | 4,381.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7,170.00M | 7,479.00M | 7,530.00M | 7,550.00M | 7,524.00M | 7,730.00M | 7,745.00M | 7,640.00M | 7,624.00M | 7,660.00M | 7,948.00M | 8,241.00M | 7,983.00M | 7,246.00M | 7,457.00M | 7,509.00M | 7,376.00M | 7,462.00M | 7,546.00M | 7,382.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 976.00M | 1,061.00M | 1,085.00M | 1,141.00M | 1,168.00M | 1,249.00M | 1,270.00M | 1,233.00M | 1,142.00M | 992.00M | 885.00M | 1,159.00M | 964.00M | 941.00M | 1,078.00M | 1,156.00M | 978.00M | 995.00M | 1,007.00M | 954.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 976.00M | 1,061.00M | 1,085.00M | 1,141.00M | 1,168.00M | 1,249.00M | 1,270.00M | 1,233.00M | 1,142.00M | 992.00M | 885.00M | 1,159.00M | 964.00M | 941.00M | 1,078.00M | 1,156.00M | 978.00M | 995.00M | 1,007.00M | 954.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 2.00M | 40.00M | 17.00M | 47.00M | 263.00M | 46.00M | 300.00M | 47.00M | 78.00M | 1,049.00M | 1,059.00M | 48.00M | 382.00M | 447.00M | 396.00M | 396.00M | 585.00M | 580.00M | 96.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 154.00M | 73.00M | 173.00M | 182.00M | 72.00M | 210.00M | 194.00M | 171.00M | 113.00M | 125.00M | 129.00M | 132.00M | 127.00M | 134.00M | 115.00M | 117.00M | 222.00M | 107.00M | 150.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 11.00M | 14.00M | 14.00M | 14.00M | 24.00M | 24.00M | 10.00M | 49.00M | 42.00M | 39.00M | 18.00M | 13.00M | 14.00M | 53.00M | 8.00M | 43.00M | 38.00M | 9.00M | 42.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 57.00M | 49.00M | 59.00M | 53.00M | 52.00M | 48.00M | 49.00M | 50.00M | 53.00M | 55.00M | 55.00M | 53.00M | 53.00M | 53.00M | 53.00M | 61.00M | 61.00M | 62.00M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 60.00M | 75.00M | 43.00M | 48.00M | 35.00M | 39.00M | 19.00M | 24.00M | 23.00M | 67.00M | 28.00M | 24.00M | 27.00M | 32.00M | 22.00M | 28.00M | 28.00M | 26.00M | 25.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 3.00M | 2.00M | 3.00M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,501.00M | 1,674.00M | 1,779.00M | 1,858.00M | 1,775.00M | 1,886.00M | 1,951.00M | 1,891.00M | 1,745.00M | 2,190.00M | 2,925.00M | 2,487.00M | 2,232.00M | 1,560.00M | 1,786.00M | 1,820.00M | 1,668.00M | 1,827.00M | 1,871.00M | 1,686.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3,970.00M | 3,964.00M | 3,829.00M | 3,724.00M | 3,692.00M | 3,656.00M | 3,510.00M | 3,590.00M | 3,599.00M | 3,604.00M | 3,944.00M | 3,989.00M | 3,970.00M | 3,953.00M | 3,988.00M | 4,059.00M | 4,069.00M | 4,108.00M | 4,104.00M | 4,099.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 2.00M | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 105.00M | 104.00M | 94.00M | 92.00M | 90.00M | 86.00M | 82.00M | 81.00M | 81.00M | 69.00M | 75.00M | 75.00M | 71.00M | 72.00M | 65.00M | 65.00M | 63.00M | 61.00M | 58.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 2.00M | 2.00M | 1.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 55.00M | 57.00M | 49.00M | 52.00M | 54.00M | 53.00M | 61.00M | 60.00M | 58.00M | 52.00M | 44.00M | 44.00M | 41.00M | 41.00M | 35.00M | 28.00M | 28.00M | 27.00M | 37.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 188.00M | 176.00M | 179.00M | 185.00M | 178.00M | 192.00M | 198.00M | 195.00M | 196.00M | 207.00M | 208.00M | 198.00M | 195.00M | 194.00M | 198.00M | 208.00M | 201.00M | 197.00M | 191.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 610.00M | 71.00M | 295.00M | 62.00M | 64.00M | 68.00M | 68.00M | 73.00M | 74.00M | 73.00M | 467.00M | 67.00M | 332.00M | 328.00M | 29.00M | 115.00M | 369.00M | 115.00M | 90.00M | 588.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5,708.00M | 6,508.00M | 6,236.00M | 6,406.00M | 6,293.00M | 6,447.00M | 6,392.00M | 6,460.00M | 6,322.00M | 6,777.00M | 6,732.00M | 7,451.00M | 6,896.00M | 6,202.00M | 6,783.00M | 6,822.00M | 6,440.00M | 7,117.00M | 7,180.00M | 6,543.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6,318.00M | 6,579.00M | 6,531.00M | 6,468.00M | 6,357.00M | 6,515.00M | 6,460.00M | 6,533.00M | 6,396.00M | 6,850.00M | 7,199.00M | 7,518.00M | 7,228.00M | 6,530.00M | 6,812.00M | 6,937.00M | 6,809.00M | 7,232.00M | 7,270.00M | 7,131.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3,983.00M | 3,975.00M | 3,843.00M | 3,738.00M | 3,706.00M | 3,680.00M | 3,534.00M | 3,600.00M | 3,648.00M | 3,646.00M | 3,983.00M | 4,007.00M | 3,983.00M | 3,967.00M | 4,041.00M | 4,067.00M | 4,112.00M | 4,146.00M | 4,113.00M | 4,141.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 852.00M | 900.00M | 999.00M | 1,082.00M | 1,167.00M | 1,215.00M | 1,285.00M | 1,106.00M | 1,228.00M | 810.00M | 749.00M | 721.00M | 1,798.00M | -15.00M | 1,749.00M | 572.00M | 567.00M | 230.00M | 276.00M | 250.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 852.00M | 900.00M | 999.00M | 1,082.00M | 1,167.00M | 1,215.00M | 1,285.00M | 1,106.00M | 1,228.00M | 810.00M | 749.00M | 723.00M | -15.00M | 1,804.00M | 1,749.00M | 572.00M | 567.00M | 228.00M | 276.00M | 251.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7,170.00M | 7,479.00M | 7,530.00M | 7,550.00M | 7,524.00M | 7,730.00M | 7,745.00M | 7,640.00M | 7,624.00M | 7,660.00M | 7,948.00M | 8,241.00M | 7,983.00M | 7,246.00M | 7,457.00M | 7,509.00M | 7,376.00M | 7,462.00M | 7,546.00M | 7,382.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 25.32M | 0.42M | 1.46M | 0.76M | 1.47M | 1.46M | 0.86M | 1.00M | 47.26M | 0.39M | 2.11M | 2.11M | 48.93M | 1.10M | 48.89M | 0.09M | 0.30M | 0.29M | 1.48M | 48.83M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -344.00M | -318.00M | -332.00M | -364.00M | -339.00M | 2,102.00M | -433.00M | 2,170.00M | 2,278.00M | -282.00M | 1,837.00M | 1,781.00M | 1,798.00M | 1,819.00M | 1,749.00M | -367.00M | 1,642.00M | -286.00M | -278.00M | 1,220.00M |