|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.00M | 566.00M | 510.00M | 676.00M | 893.00M | 618.00M | 510.00M | 601.00M | 751.00M | 889.00M | 581.00M | 644.00M | 586.00M | 534.00M | 987.00M | 695.00M | 596.00M | 670.00M | 511.00M | 512.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 519.00M | 566.00M | 510.00M | 676.00M | 893.00M | 618.00M | 510.00M | 601.00M | 751.00M | 889.00M | 581.00M | 644.00M | 586.00M | 534.00M | 987.00M | 695.00M | 596.00M | 670.00M | 511.00M | 512.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.00M | 240.00M | 299.00M | 353.00M | 418.00M | 320.00M | 358.00M | 330.00M | 300.00M | 316.00M | 286.00M | 253.00M | 298.00M | 281.00M | 295.00M | 320.00M | 245.00M | 253.00M | 235.00M | 329.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.00M | 240.00M | 299.00M | 353.00M | 418.00M | 320.00M | 358.00M | 330.00M | 300.00M | 316.00M | 286.00M | 253.00M | 298.00M | 281.00M | 295.00M | 320.00M | 245.00M | 253.00M | 235.00M | 329.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.00M | 422.00M | 484.00M | 683.00M | 722.00M | 632.00M | 624.00M | 609.00M | 524.00M | 610.00M | 604.00M | 601.00M | 543.00M | 498.00M | 502.00M | 585.00M | 503.00M | 509.00M | 472.00M | 553.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 76.00M | 76.00M | 54.00M | 86.00M | 88.00M | 101.00M | 97.00M | 71.00M | 72.00M | 59.00M | 21.00M | 36.00M | 70.00M | 24.00M | 34.00M | 25.00M | 23.00M | 20.00M | 41.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,200.00M | 1,304.00M | 1,369.00M | 1,766.00M | 2,119.00M | 1,658.00M | 1,593.00M | 1,637.00M | 1,646.00M | 1,887.00M | 2,179.00M | 1,555.00M | 1,492.00M | 1,408.00M | 1,824.00M | 1,649.00M | 1,392.00M | 1,478.00M | 1,267.00M | 1,460.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,304.00M | 2,291.00M | 2,273.00M | 2,269.00M | 2,252.00M | 2,267.00M | 2,247.00M | 2,241.00M | 2,235.00M | 2,227.00M | 2,221.00M | 2,210.00M | 2,192.00M | 2,164.00M | 2,176.00M | 2,167.00M | 2,155.00M | 2,106.00M | 2,050.00M | 2,037.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.00M | 277.00M | 264.00M | 310.00M | 300.00M | 281.00M | 279.00M | 330.00M | 336.00M | 307.00M | 307.00M | 328.00M | 319.00M | 306.00M | 263.00M | 435.00M | 437.00M | 408.00M | 389.00M | 364.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,598.00M | 2,568.00M | 2,537.00M | 2,579.00M | 2,552.00M | 2,548.00M | 2,526.00M | 2,571.00M | 2,571.00M | 2,534.00M | 2,528.00M | 2,538.00M | 2,511.00M | 2,470.00M | 2,439.00M | 2,602.00M | 2,592.00M | 2,514.00M | 2,439.00M | 2,401.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,798.00M | 3,872.00M | 3,906.00M | 4,345.00M | 4,671.00M | 4,206.00M | 4,119.00M | 4,208.00M | 4,217.00M | 4,421.00M | 4,707.00M | 4,093.00M | 4,003.00M | 3,878.00M | 4,263.00M | 4,251.00M | 3,984.00M | 3,992.00M | 3,706.00M | 3,861.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 432.00M | 409.00M | 409.00M | 709.00M | 666.00M | 557.00M | 497.00M | 512.00M | 466.00M | 566.00M | 530.00M | 551.00M | 523.00M | 464.00M | 538.00M | 620.00M | 462.00M | 437.00M | 415.00M | 532.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 432.00M | 409.00M | 409.00M | 709.00M | 666.00M | 557.00M | 497.00M | 512.00M | 466.00M | 566.00M | 530.00M | 551.00M | 523.00M | 464.00M | 538.00M | 620.00M | 462.00M | 437.00M | 415.00M | 532.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 680.00M | 626.00M | 747.00M | 843.00M | 1,029.00M | 974.00M | 936.00M | 835.00M | 819.00M | 745.00M | 546.00M | 484.00M | 491.00M | 583.00M | 560.00M | 634.00M | 729.00M | 318.00M | 291.00M | 483.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | 606.00M | 8.00M | 8.00M | 8.00M | 12.00M | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,112.00M | 1,035.00M | 1,156.00M | 1,552.00M | 1,695.00M | 1,531.00M | 1,439.00M | 1,347.00M | 1,285.00M | 1,311.00M | 1,682.00M | 1,043.00M | 1,022.00M | 1,055.00M | 1,098.00M | 1,254.00M | 1,191.00M | 755.00M | 706.00M | 1,015.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,687.00M | 1,670.00M | 1,654.00M | 1,589.00M | 1,588.00M | 1,587.00M | 1,585.00M | 1,584.00M | 1,584.00M | 1,583.00M | 1,579.00M | 1,577.00M | 1,576.00M | 1,574.00M | 1,907.00M | 1,906.00M | 1,849.00M | 1,827.00M | 1,751.00M | 1,773.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.00M | 198.00M | 217.00M | 232.00M | 291.00M | 211.00M | 260.00M | 254.00M | 222.00M | 195.00M | 191.00M | 188.00M | 192.00M | 181.00M | 185.00M | 191.00M | 200.00M | 201.00M | 168.00M | 197.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.00M | 333.00M | 293.00M | 263.00M | 257.00M | 245.00M | 271.00M | 251.00M | 273.00M | 276.00M | 327.00M | 322.00M | 278.00M | 309.00M | 277.00M | 228.00M | 186.00M | 274.00M | 269.00M | 241.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 69.00M | 58.00M | 65.00M | 71.00M | 72.00M | 55.00M | 97.00M | 98.00M | 99.00M | 81.00M | 84.00M | 86.00M | 84.00M | 93.00M | 92.00M | 92.00M | 95.00M | 82.00M | 97.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,016.00M | 2,072.00M | 1,980.00M | 1,917.00M | 1,916.00M | 1,904.00M | 1,889.00M | 1,932.00M | 1,955.00M | 1,958.00M | 1,987.00M | 1,983.00M | 1,940.00M | 1,967.00M | 2,277.00M | 2,226.00M | 2,127.00M | 2,196.00M | 2,102.00M | 2,111.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,128.00M | 3,107.00M | 3,136.00M | 3,469.00M | 3,611.00M | 3,435.00M | 3,328.00M | 3,279.00M | 3,240.00M | 3,269.00M | 3,669.00M | 3,026.00M | 2,962.00M | 3,022.00M | 3,375.00M | 3,480.00M | 3,318.00M | 3,152.00M | 2,808.00M | 3,323.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,687.00M | 1,670.00M | 1,654.00M | 1,589.00M | 1,588.00M | 1,587.00M | 1,591.00M | 1,584.00M | 1,584.00M | 1,583.00M | 2,185.00M | 1,585.00M | 1,584.00M | 1,582.00M | 1,919.00M | 1,906.00M | 1,849.00M | 1,827.00M | 1,751.00M | 1,773.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.00M | 765.00M | 770.00M | 876.00M | 1,060.00M | 771.00M | 791.00M | 929.00M | 977.00M | 1,152.00M | 1,038.00M | 1,067.00M | 1,041.00M | 856.00M | 888.00M | 771.00M | 666.00M | 840.00M | 898.00M | 538.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.00M | 765.00M | 770.00M | 876.00M | 1,060.00M | 771.00M | 791.00M | 929.00M | 977.00M | 1,152.00M | 1,038.00M | 1,067.00M | 1,041.00M | 856.00M | 888.00M | 771.00M | 666.00M | 1,041.00M | 730.00M | 735.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,798.00M | 3,872.00M | 3,906.00M | 4,345.00M | 4,671.00M | 4,206.00M | 4,119.00M | 4,208.00M | 4,217.00M | 4,421.00M | 4,707.00M | 4,093.00M | 4,003.00M | 3,878.00M | 4,263.00M | 4,251.00M | 3,984.00M | 3,992.00M | 3,706.00M | 3,861.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.02M | 0.02M | 0.76M | | 0.10M | 0.10M | 0.10M | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1026.00M | -942.00M | -956.00M | -863.00M | -738.00M | -947.00M | -976.00M | -832.00M | -752.00M | -550.00M | -660.00M | -628.00M | -658.00M | -832.00M | -804.00M | -927.00M | -1041.00M | -667.00M | -777.00M | -969.00M |