|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.00M | 210.00M | 192.00M | 241.00M | 183.00M | 278.00M | 168.00M | 242.00M | 367.00M | 518.00M | 355.00M | 219.00M | 202.00M | 278.00M | 290.00M | 226.00M | 167.00M | 166.00M | 227.00M | 1,187.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.00M | 210.00M | 192.00M | 241.00M | 183.00M | 278.00M | 168.00M | 242.00M | 367.00M | 518.00M | 355.00M | 219.00M | 202.00M | 278.00M | 290.00M | 226.00M | 167.00M | 166.00M | 227.00M | 1,187.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 604.00M | 654.00M | 569.00M | 660.00M | 681.00M | 612.00M | 600.00M | 678.00M | 688.00M | 581.00M | 679.00M | 673.00M | 695.00M | 595.00M | 603.00M | 597.00M | 821.00M | 703.00M | 671.00M | 671.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | | | | 22.00M | | | | 14.00M | | | | 39.00M | | | | 16.00M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 626.00M | 654.00M | 569.00M | 660.00M | 703.00M | 612.00M | 600.00M | 678.00M | 702.00M | 581.00M | 679.00M | 673.00M | 734.00M | 595.00M | 603.00M | 597.00M | 837.00M | 703.00M | 671.00M | 671.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 752.00M | 785.00M | 818.00M | 803.00M | 755.00M | 755.00M | 741.00M | 735.00M | 696.00M | 710.00M | 655.00M | 674.00M | 637.00M | 594.00M | 592.00M | 635.00M | 523.00M | 577.00M | 608.00M | 588.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | 171.00M | 162.00M | 165.00M | 106.00M | 118.00M | 113.00M | 90.00M | 77.00M | 102.00M | 115.00M | 95.00M | 88.00M | 109.00M | 147.00M | 132.00M | 97.00M | 249.00M | 222.00M | 205.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,829.00M | 1,820.00M | 1,741.00M | 1,869.00M | 1,725.00M | 1,763.00M | 1,622.00M | 1,745.00M | 1,828.00M | 1,911.00M | 1,804.00M | 1,661.00M | 1,622.00M | 1,576.00M | 1,632.00M | 1,590.00M | 1,608.00M | 1,695.00M | 1,728.00M | 2,651.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,302.00M | 1,301.00M | 1,298.00M | 1,312.00M | 1,334.00M | 1,322.00M | 1,322.00M | 1,315.00M | 1,345.00M | 1,317.00M | 1,314.00M | 1,292.00M | 1,315.00M | 1,242.00M | 1,242.00M | 1,245.00M | 1,267.00M | 1,251.00M | 1,247.00M | 1,235.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,575.00M | 1,566.00M | 1,565.00M | 1,572.00M | 1,558.00M | 1,547.00M | 1,553.00M | 1,250.00M | 1,252.00M | 1,246.00M | 1,252.00M | 1,229.00M | 1,228.00M | 1,233.00M | 1,219.00M | 1,222.00M | 1,229.00M | 1,227.00M | 1,231.00M | 1,229.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.00M | 218.00M | 210.00M | 204.00M | 197.00M | 190.00M | 183.00M | 176.00M | 169.00M | 162.00M | 156.00M | 149.00M | 143.00M | 78.00M | 73.00M | 68.00M | 64.00M | 59.00M | 54.00M | 49.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,800.00M | 1,784.00M | 1,775.00M | 1,776.00M | 1,755.00M | 1,737.00M | 1,736.00M | 1,426.00M | 1,421.00M | 1,408.00M | 1,408.00M | 1,378.00M | 1,371.00M | 1,311.00M | 1,292.00M | 1,290.00M | 1,293.00M | 1,286.00M | 1,285.00M | 1,278.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 368.00M | 376.00M | 364.00M | 3.00M | 311.00M | 331.00M | 427.00M | 462.00M | 486.00M | 486.00M | 556.00M | 545.00M | 524.00M | 548.00M | 537.00M | 558.00M | 476.00M | 483.00M | 415.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,505.00M | 4,454.00M | 4,449.00M | 4,453.00M | 4,433.00M | 4,390.00M | 4,423.00M | 4,073.00M | 4,117.00M | 4,080.00M | 4,104.00M | 4,144.00M | 4,129.00M | 3,921.00M | 3,945.00M | 3,922.00M | 3,953.00M | 3,833.00M | 3,885.00M | 3,785.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,334.00M | 6,274.00M | 6,190.00M | 6,322.00M | 6,158.00M | 6,153.00M | 6,045.00M | 5,818.00M | 5,945.00M | 5,991.00M | 5,908.00M | 5,805.00M | 5,751.00M | 5,497.00M | 5,577.00M | 5,512.00M | 5,561.00M | 5,528.00M | 5,613.00M | 6,436.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,675.00M | 1,582.00M | 1,540.00M | 1,575.00M | 1,469.00M | 1,584.00M | 1,589.00M | 1,722.00M | 1,659.00M | 1,678.00M | 1,649.00M | 1,653.00M | 1,486.00M | 1,472.00M | 1,460.00M | 2,016.00M | 1,828.00M | 1,927.00M | 1,957.00M | 1,479.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | 383.00M | 395.00M | 237.00M | 348.00M | 209.00M | 138.00M | 50.00M | 347.00M | 247.00M | 111.00M | 4.00M | 4.00M | 189.00M | 54.00M | 4.00M | 218.00M | 307.00M | 1,591.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,675.00M | 1,668.00M | 1,923.00M | 1,970.00M | 1,706.00M | 1,932.00M | 1,798.00M | 1,860.00M | 1,709.00M | 2,025.00M | 1,896.00M | 1,764.00M | 1,490.00M | 1,476.00M | 1,649.00M | 2,070.00M | 1,832.00M | 2,145.00M | 2,264.00M | 3,070.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | 899.00M | 600.00M | 600.00M | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 72.00M | 73.00M | 73.00M | 78.00M | 78.00M | 80.00M | 88.00M | 87.00M | 88.00M | 92.00M | 82.00M | 84.00M | 83.00M | 81.00M | 85.00M | 87.00M | 89.00M | 83.00M | 85.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 121.00M | 115.00M | 34.00M | | | 20.00M | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,056.00M | 2,639.00M | 2,596.00M | 2,643.00M | 1,784.00M | 2,010.00M | 1,878.00M | 1,996.00M | 1,917.00M | 2,228.00M | 2,022.00M | 1,846.00M | 1,574.00M | 1,579.00M | 1,730.00M | 2,155.00M | 1,919.00M | 2,234.00M | 2,347.00M | 3,155.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,484.00M | 1,885.00M | 1,886.00M | 1,887.00M | 2,474.00M | 2,475.00M | 2,476.00M | 2,476.00M | 2,477.00M | 2,478.00M | 2,479.00M | 2,480.00M | 2,481.00M | 2,482.00M | 2,483.00M | 2,483.00M | 2,484.00M | 2,485.00M | 2,486.00M | 2,487.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.00M | 179.00M | 178.00M | 176.00M | 173.00M | 170.00M | 170.00M | 169.00M | 168.00M | 168.00M | 165.00M | 164.00M | 164.00M | 164.00M | 162.00M | 163.00M | 161.00M | 160.00M | 160.00M | 159.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.00M | 69.00M | 70.00M | 85.00M | 66.00M | 59.00M | 56.00M | 27.00M | 289.00M | 27.00M | 26.00M | 24.00M | 22.00M | 23.00M | 22.00M | 21.00M | 20.00M | 20.00M | 19.00M | 23.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 288.00M | 286.00M | 288.00M | 314.00M | 308.00M | 318.00M | 323.00M | 310.00M | 290.00M | 311.00M | 347.00M | 418.00M | 315.00M | 339.00M | 322.00M | 305.00M | 286.00M | 341.00M | 323.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 834.00M | 846.00M | 861.00M | 843.00M | 791.00M | 805.00M | 826.00M | 824.00M | 825.00M | 837.00M | 852.00M | 853.00M | 848.00M | 874.00M | 882.00M | 341.00M | 351.00M | 365.00M | 385.00M | 356.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,908.00M | 4,881.00M | 4,838.00M | 4,903.00M | 4,638.00M | 4,852.00M | 4,728.00M | 4,822.00M | 4,732.00M | 5,023.00M | 4,838.00M | 4,697.00M | 4,411.00M | 4,399.00M | 4,574.00M | 4,981.00M | 4,728.00M | 5,025.00M | 5,193.00M | 5,988.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,742.00M | 5,727.00M | 5,699.00M | 5,746.00M | 5,429.00M | 5,657.00M | 5,554.00M | 5,646.00M | 5,557.00M | 5,860.00M | 5,690.00M | 5,550.00M | 5,259.00M | 5,273.00M | 5,456.00M | 5,322.00M | 5,079.00M | 5,390.00M | 5,578.00M | 6,344.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,784.00M | 2,784.00M | 2,486.00M | 2,487.00M | 2,474.00M | 2,475.00M | 2,476.00M | 2,476.00M | 2,477.00M | 2,478.00M | 2,479.00M | 2,480.00M | 2,481.00M | 2,482.00M | 2,483.00M | 2,483.00M | 2,484.00M | 2,485.00M | 2,486.00M | 2,487.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 547.00M | 491.00M | 576.00M | 729.00M | 496.00M | 491.00M | 172.00M | 388.00M | 131.00M | 218.00M | 255.00M | 492.00M | 224.00M | 121.00M | 190.00M | 482.00M | 138.00M | 35.00M | -67.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 547.00M | 491.00M | 576.00M | 729.00M | 496.00M | 491.00M | 172.00M | 388.00M | 131.00M | 218.00M | 255.00M | 492.00M | 224.00M | 121.00M | 190.00M | 482.00M | 138.00M | 35.00M | 92.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,334.00M | 6,274.00M | 6,190.00M | 6,322.00M | 6,158.00M | 6,153.00M | 6,045.00M | 5,818.00M | 5,945.00M | 5,991.00M | 5,908.00M | 5,805.00M | 5,751.00M | 5,497.00M | 5,577.00M | 5,512.00M | 5,561.00M | 5,528.00M | 5,613.00M | 6,436.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.96M | 7.88M | 7.78M | 7.67M | 7.59M | 7.38M | 7.26M | 7.13M | 6.92M | 6.74M | 6.66M | 6.55M | 6.54M | 7.07M | 7.59M | 7.49M | 8.05M | 8.97M | 9.85M | 9.82M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,036.00M | -567.00M | 949.00M | 951.00M | 1,048.00M | -515.00M | -502.00M | -498.00M | 583.00M | 299.00M | 241.00M | -155.00M | 250.00M | 31.00M | -181.00M | -176.00M | -157.00M | 200.00M | 190.00M | 223.00M |