|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.00M | 356.00M | 234.00M | 261.00M | 169.00M | 221.00M | 215.00M | 281.00M | 249.00M | 238.00M | 238.00M | 249.00M | 199.00M | 213.00M | 182.00M | 356.00M | 107.00M | 129.00M | 120.00M | 154.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.00M | 356.00M | 234.00M | 261.00M | 169.00M | 221.00M | 215.00M | 281.00M | 249.00M | 238.00M | 238.00M | 249.00M | 199.00M | 213.00M | 182.00M | 356.00M | 107.00M | 129.00M | 120.00M | 154.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.00M | 409.00M | 367.00M | 449.00M | 434.00M | 394.00M | 455.00M | 372.00M | 369.00M | 300.00M | 408.00M | 365.00M | 332.00M | 292.00M | 289.00M | 275.00M | 215.00M | 171.00M | 217.00M | 184.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 27.00M | 24.00M | 44.00M | 18.00M | 28.00M | 25.00M | 31.00M | 22.00M | 31.00M | 29.00M | 33.00M | 28.00M | 29.00M | 26.00M | 40.00M | 20.00M | 24.00M | 22.00M | 35.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.00M | 436.00M | 391.00M | 493.00M | 452.00M | 422.00M | 480.00M | 403.00M | 391.00M | 331.00M | 437.00M | 398.00M | 360.00M | 321.00M | 315.00M | 315.00M | 235.00M | 195.00M | 239.00M | 219.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 736.00M | 760.00M | 866.00M | 978.00M | 1,096.00M | 1,265.00M | 1,180.00M | 1,188.00M | 1,057.00M | 1,166.00M | 1,099.00M | 1,020.00M | 862.00M | 902.00M | 984.00M | 892.00M | 701.00M | 779.00M | 766.00M | 663.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.00M | 209.00M | 214.00M | 384.00M | 192.00M | 201.00M | 249.00M | 243.00M | 195.00M | 216.00M | 270.00M | 310.00M | 215.00M | 197.00M | 203.00M | 212.00M | 156.00M | 176.00M | 203.00M | 218.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,546.00M | 1,707.00M | 1,672.00M | 2,072.00M | 1,891.00M | 2,081.00M | 2,085.00M | 2,084.00M | 1,870.00M | 1,920.00M | 1,990.00M | 1,918.00M | 1,608.00M | 1,604.00M | 1,667.00M | 1,735.00M | 1,521.00M | 1,639.00M | 1,705.00M | 1,219.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 52.00M | 51.00M | 49.00M | 48.00M | 46.00M | 43.00M | 47.00M | 48.00M | 52.00M | 48.00M | 50.00M | 49.00M | 52.00M | 54.00M | 50.00M | 57.00M | 62.00M | 62.00M | 63.00M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 49.00M | 41.00M | 49.00M | 66.00M | 67.00M | 87.00M | 91.00M | 90.00M | 101.00M | 52.00M | 63.00M | 82.00M | 62.00M | 43.00M | 30.00M | 18.00M | 19.00M | 13.00M | 10.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.00M | 472.00M | 454.00M | 460.00M | 476.00M | 466.00M | 470.00M | 546.00M | 552.00M | 551.00M | 542.00M | 560.00M | 579.00M | 573.00M | 565.00M | 533.00M | 393.00M | 400.00M | 383.00M | 373.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,498.00M | 1,512.00M | 1,488.00M | 1,447.00M | 1,418.00M | 1,336.00M | 1,256.00M | 1,358.00M | 1,293.00M | 1,308.00M | 1,268.00M | 1,319.00M | 1,106.00M | 1,108.00M | 1,153.00M | 667.00M | 199.00M | 204.00M | 203.00M | 203.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,992.00M | 1,996.00M | 1,956.00M | 1,895.00M | 1,847.00M | 1,739.00M | 1,634.00M | 1,743.00M | 1,728.00M | 1,737.00M | 1,676.00M | 1,727.00M | 1,394.00M | 1,378.00M | 1,418.00M | 1,099.00M | 582.00M | 595.00M | 580.00M | 575.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,490.00M | 3,508.00M | 3,444.00M | 3,342.00M | 3,265.00M | 3,075.00M | 2,890.00M | 3,101.00M | 3,021.00M | 3,045.00M | 2,944.00M | 3,046.00M | 2,500.00M | 2,486.00M | 2,571.00M | 1,766.00M | 781.00M | 799.00M | 783.00M | 778.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.00M | 281.00M | 284.00M | 178.00M | 240.00M | 231.00M | 228.00M | 247.00M | 296.00M | 312.00M | 308.00M | 371.00M | 352.00M | 351.00M | 410.00M | 362.00M | | 1.00M | 1.00M | 1.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.00M | 188.00M | 214.00M | 227.00M | 250.00M | 369.00M | 196.00M | 207.00M | 226.00M | 222.00M | 255.00M | 237.00M | 212.00M | 218.00M | 204.00M | 209.00M | 1,594.00M | 384.00M | 399.00M | 94.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,935.00M | 5,917.00M | 5,821.00M | 5,608.00M | 5,589.00M | 5,529.00M | 5,117.00M | 5,470.00M | 5,425.00M | 5,489.00M | 5,356.00M | 5,699.00M | 5,081.00M | 5,013.00M | 5,125.00M | 4,170.00M | 3,692.00M | 3,830.00M | 3,912.00M | 2,114.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,481.00M | 7,624.00M | 7,493.00M | 7,680.00M | 7,480.00M | 7,610.00M | 7,202.00M | 7,554.00M | 7,295.00M | 7,409.00M | 7,346.00M | 7,617.00M | 6,689.00M | 6,617.00M | 6,792.00M | 5,905.00M | 5,213.00M | 5,469.00M | 5,617.00M | 3,333.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.00M | 464.00M | 491.00M | 593.00M | 555.00M | 540.00M | 370.00M | 519.00M | 475.00M | 476.00M | 355.00M | 370.00M | 352.00M | 416.00M | 472.00M | 533.00M | 379.00M | 403.00M | 370.00M | 346.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.00M | 464.00M | 491.00M | 593.00M | 555.00M | 540.00M | 370.00M | 519.00M | 475.00M | 476.00M | 355.00M | 370.00M | 352.00M | 416.00M | 472.00M | 533.00M | 379.00M | 403.00M | 370.00M | 346.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.00M | 297.00M | 124.00M | 381.00M | 165.00M | 123.00M | 312.00M | 131.00M | 314.00M | 340.00M | 95.00M | 397.00M | 310.00M | 296.00M | 325.00M | 359.00M | 233.00M | 265.00M | 85.00M | 286.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.00M | 127.00M | 40.00M | 26.00M | 29.00M | 37.00M | 15.00M | 19.00M | 5.00M | 13.00M | 15.00M | 461.00M | 462.00M | 461.00M | 471.00M | 25.00M | 24.00M | 21.00M | 11.00M | 10.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.00M | 442.00M | 438.00M | 437.00M | 414.00M | 399.00M | 396.00M | 412.00M | 429.00M | 416.00M | 406.00M | 408.00M | 400.00M | 374.00M | 377.00M | 360.00M | 249.00M | 241.00M | 254.00M | 244.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | 101.00M | 128.00M | 166.00M | 52.00M | 136.00M | 68.00M | 65.00M | 73.00M | 82.00M | 82.00M | 74.00M | 64.00M | 45.00M | 37.00M | 39.00M | 66.00M | 52.00M | 84.00M | 87.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,621.00M | 1,562.00M | 1,520.00M | 1,752.00M | 1,566.00M | 1,614.00M | 1,278.00M | 1,559.00M | 1,450.00M | 1,448.00M | 1,244.00M | 1,815.00M | 1,695.00M | 1,697.00M | 1,790.00M | 1,430.00M | 1,336.00M | 1,399.00M | 1,362.00M | 1,071.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,219.00M | 1,206.00M | 1,104.00M | 976.00M | 1,131.00M | 1,382.00M | 1,585.00M | 1,521.00M | 1,822.00M | 1,924.00M | 2,079.00M | 1,383.00M | 1,261.00M | 1,252.00M | 1,237.00M | 1,454.00M | 1,466.00M | 1,650.00M | 1,753.00M | 224.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -2.00M | -2.00M | -1.00M | -1.00M | 1.00M | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 3.00M | 2.00M | 3.00M | 4.00M | 4.00M | 4.00M | 3.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.00M | 339.00M | 328.00M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 862.00M | 443.00M | 413.00M | 443.00M | 432.00M | 476.00M | 513.00M | 531.00M | 508.00M | 505.00M | 508.00M | 519.00M | 362.00M | 361.00M | 356.00M | 300.00M | 233.00M | 75.00M | 67.00M | 74.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,657.00M | 1,594.00M | 1,549.00M | 1,503.00M | 1,467.00M | 1,465.00M | 1,387.00M | 1,392.00M | 1,348.00M | 1,354.00M | 1,291.00M | 1,459.00M | 1,452.00M | 1,391.00M | 1,387.00M | 1,278.00M | 814.00M | 808.00M | 859.00M | 833.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 430.00M | 369.00M | 307.00M | 231.00M | 326.00M | 295.00M | 296.00M | 328.00M | 318.00M | 366.00M | 312.00M | 506.00M | 319.00M | 334.00M | 536.00M | 372.00M | 417.00M | 962.00M | 1,042.00M | 1,023.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,894.00M | 4,805.00M | 4,586.00M | 4,674.00M | 4,596.00M | 4,937.00M | 4,763.00M | 5,003.00M | 5,128.00M | 5,231.00M | 5,122.00M | 5,176.00M | 4,770.00M | 4,701.00M | 4,770.00M | 4,462.00M | 4,424.00M | 4,520.00M | 4,645.00M | 2,202.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,324.00M | 5,174.00M | 4,893.00M | 4,905.00M | 4,922.00M | 5,232.00M | 5,059.00M | 5,331.00M | 5,446.00M | 5,597.00M | 5,434.00M | 5,682.00M | 5,089.00M | 5,035.00M | 5,306.00M | 4,834.00M | 4,841.00M | 5,482.00M | 5,687.00M | 3,225.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,342.00M | 1,333.00M | 1,144.00M | 1,002.00M | 1,160.00M | 1,419.00M | 1,600.00M | 1,540.00M | 1,827.00M | 1,937.00M | 2,094.00M | 1,844.00M | 1,723.00M | 1,713.00M | 1,708.00M | 1,479.00M | 1,490.00M | 1,671.00M | 1,764.00M | 234.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,157.00M | 2,450.00M | 2,600.00M | 2,775.00M | 2,558.00M | 2,378.00M | 2,143.00M | 2,223.00M | 1,849.00M | 1,812.00M | 1,912.00M | 1,935.00M | 1,600.00M | 1,582.00M | 1,486.00M | 1,071.00M | 368.00M | -13.00M | -70.00M | 105.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,157.00M | 2,450.00M | 2,600.00M | 2,775.00M | 2,558.00M | 2,378.00M | 2,143.00M | 2,223.00M | 1,849.00M | 1,812.00M | 1,912.00M | 1,935.00M | 1,600.00M | 1,582.00M | 1,486.00M | 1,071.00M | 368.00M | -13.00M | -70.00M | 105.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,481.00M | 7,624.00M | 7,493.00M | 7,680.00M | 7,480.00M | 7,610.00M | 7,202.00M | 7,554.00M | 7,295.00M | 7,409.00M | 7,346.00M | 7,617.00M | 6,689.00M | 6,617.00M | 6,792.00M | 5,905.00M | 5,213.00M | 5,469.00M | 5,617.00M | 3,333.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.94M | 69.03M | 70.85M | 74.07M | 79.16M | 85.55M | 92.62M | 98.38M | 106.82M | 109.62M | 109.63M | 109.64M | 109.64M | 109.73M | 109.75M | | 109.76M | 109.85M | 109.86M | 2.88M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,270.00M | 4,489.00M | 4,689.00M | 213.00M | 5,092.00M | 89.00M | 5,517.00M | 105.00M | 5,708.00M | 5,756.00M | 130.00M | 31.00M | 161.00M | 5,465.00M | 3.00M | 4,942.00M | 4,297.00M | 4,350.00M | 4,322.00M | -375.00M |