|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.00M | 384.00M | 220.00M | 268.00M | 259.00M | 321.00M | 371.00M | 425.00M | 401.00M | 484.00M | 421.00M | 529.00M | 351.00M | 419.00M | 419.00M | 494.00M | 507.00M | 486.00M | 414.00M | 469.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 59.00M | 18.00M | 9.00M | 19.00M | 19.00M | 13.00M | 7.00M | | | | 23.00M | | | | 9.00M | | | | 7.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.00M | 443.00M | 238.00M | 277.00M | 278.00M | 340.00M | 384.00M | 432.00M | 401.00M | 484.00M | 421.00M | 552.00M | 351.00M | 419.00M | 419.00M | 503.00M | 507.00M | 486.00M | 414.00M | 476.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,428.00M | 1,353.00M | 1,404.00M | 1,321.00M | 1,625.00M | 1,555.00M | 1,507.00M | 202.00M | 1,624.00M | 1,581.00M | 1,562.00M | 191.00M | 251.00M | 1,501.00M | 1,463.00M | 220.00M | 236.00M | 218.00M | 228.00M | 987.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 270.00M | 239.00M | 220.00M | 250.00M | 247.00M | 252.00M | 202.00M | 248.00M | 288.00M | 292.00M | 280.00M | 251.00M | 240.00M | 227.00M | 57.00M | 236.00M | 218.00M | 228.00M | 52.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,665.00M | 1,623.00M | 1,643.00M | 1,541.00M | 1,875.00M | 1,802.00M | 1,759.00M | 404.00M | 1,872.00M | 1,869.00M | 1,854.00M | 471.00M | 502.00M | 1,741.00M | 1,690.00M | 277.00M | 472.00M | 436.00M | 456.00M | 1,039.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 532.00M | 605.00M | 648.00M | 651.00M | 699.00M | 679.00M | 674.00M | 679.00M | 708.00M | 710.00M | 701.00M | 681.00M | 679.00M | 658.00M | 696.00M | 456.00M | 652.00M | 489.00M | 497.00M | 458.00M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 805.00M | 908.00M | 989.00M | 1,000.00M | 1,029.00M | 1,014.00M | 1,030.00M | 930.00M | 1,109.00M | 1,021.00M | 1,012.00M | 995.00M | 946.00M | 944.00M | 1,018.00M | 591.00M | 965.00M | 616.00M | 615.00M | 557.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,260.00M | 1,435.00M | 1,546.00M | 1,564.00M | 1,631.00M | 1,594.00M | 1,603.00M | 1,609.00M | 1,723.00M | 1,731.00M | 1,713.00M | 1,676.00M | 1,625.00M | 1,602.00M | 1,714.00M | 1,047.00M | 1,617.00M | 1,105.00M | 1,112.00M | 1,015.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.00M | 149.00M | 176.00M | 147.00M | 210.00M | 217.00M | 208.00M | 219.00M | 237.00M | 247.00M | 232.00M | 200.00M | 287.00M | 253.00M | 231.00M | 130.00M | 246.00M | 145.00M | 151.00M | 114.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,573.00M | 3,650.00M | 3,603.00M | 3,586.00M | 3,994.00M | 3,953.00M | 3,954.00M | 3,829.00M | 4,233.00M | 4,331.00M | 4,220.00M | 4,103.00M | 4,102.00M | 4,076.00M | 4,054.00M | 3,704.00M | 4,031.00M | 4,187.00M | 4,129.00M | 3,868.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.00M | | | | 539.00M | | | | 576.00M | | | | 388.00M | | | | 445.00M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.00M | | | | 450.00M | | | | 423.00M | | | | 356.00M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | | | | 187.00M | | | | 198.00M | | | | 132.00M | | | | 144.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,184.00M | 2,197.00M | 2,171.00M | 2,199.00M | 2,205.00M | 2,136.00M | 2,078.00M | 2,193.00M | 2,233.00M | 2,269.00M | 2,250.00M | 1,899.00M | 2,226.00M | 2,220.00M | 2,258.00M | 1,830.00M | 2,222.00M | 1,921.00M | 1,887.00M | 1,872.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | 142.00M | 174.00M | 174.00M | 151.00M | 137.00M | 128.00M | 136.00M | 114.00M | 135.00M | 135.00M | 122.00M | 123.00M | 123.00M | 126.00M | 125.00M | 127.00M | 98.00M | 90.00M | 96.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 488.00M | 490.00M | 483.00M | 482.00M | 479.00M | 458.00M | 246.00M | 259.00M | 262.00M | 262.00M | 256.00M | 263.00M | 257.00M | 256.00M | 263.00M | 250.00M | 257.00M | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 791.00M | 248.00M | 790.00M | 786.00M | 225.00M | 760.00M | 738.00M | 201.00M | 197.00M | 192.00M | 752.00M | 100.00M | 169.00M | 163.00M | 160.00M | 150.00M | 148.00M | 162.00M | 74.00M | 156.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,279.00M | 738.00M | 1,273.00M | 1,268.00M | 704.00M | 1,218.00M | 984.00M | 460.00M | 459.00M | 454.00M | 1,008.00M | 363.00M | 426.00M | 419.00M | 423.00M | 400.00M | 405.00M | 162.00M | 74.00M | 156.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.00M | 628.00M | 591.00M | 580.00M | 603.00M | 608.00M | 613.00M | 397.00M | 405.00M | 425.00M | 437.00M | 440.00M | 507.00M | 499.00M | 518.00M | 514.00M | 579.00M | 506.00M | 541.00M | 534.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 128.00M | 127.00M | 6.00M | 128.00M | 142.00M | 181.00M | 123.00M | 106.00M | 106.00M | 128.00M | 1,095.00M | 62.00M | 171.00M | 176.00M | 855.00M | 137.00M | 1,090.00M | 1,040.00M | 1,029.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,029.00M | 4,029.00M | 3,974.00M | 2,199.00M | 4,059.00M | 3,966.00M | 3,708.00M | 2,504.00M | 3,660.00M | 3,715.00M | 3,717.00M | 2,185.00M | 3,755.00M | 3,732.00M | 3,805.00M | 2,090.00M | 3,769.00M | 3,952.00M | 3,979.00M | 2,177.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,602.00M | 7,679.00M | 7,577.00M | 7,632.00M | 8,053.00M | 7,919.00M | 7,662.00M | 7,449.00M | 7,893.00M | 8,046.00M | 7,937.00M | 7,948.00M | 7,857.00M | 7,808.00M | 7,859.00M | 7,486.00M | 7,800.00M | 8,139.00M | 8,108.00M | 7,808.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,536.00M | 1,568.00M | 1,513.00M | 1,571.00M | 1,717.00M | 1,766.00M | 1,839.00M | 1,838.00M | 1,919.00M | 1,966.00M | 1,883.00M | 1,198.00M | 1,697.00M | 1,767.00M | 1,689.00M | 1,120.00M | 1,659.00M | 1,186.00M | 1,206.00M | 1,154.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 21.00M | 70.00M | 23.00M | 301.00M | 235.00M | 230.00M | 52.00M | 321.00M | 35.00M | 37.00M | 22.00M | 39.00M | 19.00M | 23.00M | 8.00M | 130.00M | 530.00M | 630.00M | 615.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,562.00M | 1,589.00M | 1,583.00M | 1,594.00M | 2,018.00M | 2,001.00M | 2,069.00M | 1,890.00M | 2,240.00M | 2,001.00M | 1,920.00M | 1,220.00M | 1,736.00M | 1,786.00M | 1,712.00M | 1,128.00M | 1,789.00M | 1,716.00M | 1,836.00M | 1,769.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.00M | 287.00M | 293.00M | 5.00M | 207.00M | 269.00M | 269.00M | 29.00M | 210.00M | 256.00M | 273.00M | 13.00M | 352.00M | 247.00M | 417.00M | 25.00M | 273.00M | 182.00M | 301.00M | 495.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | 54.00M | | | | 3.00M | | | | 103.00M | | | | 4.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.00M | 70.00M | 23.00M | 301.00M | 8.00M | 7.00M | 8.00M | 321.00M | 35.00M | 37.00M | 22.00M | 8.00M | 211.00M | 23.00M | 214.00M | 130.00M | 530.00M | 630.00M | 30.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 40.00M | 40.00M | 43.00M | 39.00M | 43.00M | 37.00M | 36.00M | 35.00M | 35.00M | 38.00M | 42.00M | 41.00M | 42.00M | 44.00M | 35.00M | 46.00M | 39.00M | 41.00M | 41.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 48.00M | 43.00M | 41.00M | 55.00M | 64.00M | 67.00M | 54.00M | 72.00M | 95.00M | 85.00M | 86.00M | 90.00M | 84.00M | 62.00M | 49.00M | 90.00M | 51.00M | 64.00M | 75.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | 48.00M | | | | 50.00M | | | | 6.00M | | | | 25.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,170.00M | 2,200.00M | 2,173.00M | 2,174.00M | 2,620.00M | 2,605.00M | 2,658.00M | 2,479.00M | 2,876.00M | 2,720.00M | 2,670.00M | 2,602.00M | 2,565.00M | 2,758.00M | 2,716.00M | 2,561.00M | 2,828.00M | 3,070.00M | 3,158.00M | 3,308.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,420.00M | 2,400.00M | 2,387.00M | 2,386.00M | 2,376.00M | 2,352.00M | 2,314.00M | 2,348.00M | 2,328.00M | 2,587.00M | 2,563.00M | 2,598.00M | 2,580.00M | 2,386.00M | 2,436.00M | 2,387.00M | 2,428.00M | 2,568.00M | 2,565.00M | 2,566.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 463.00M | 466.00M | 454.00M | 398.00M | 390.00M | 372.00M | 350.00M | 298.00M | 301.00M | 306.00M | 297.00M | 334.00M | 318.00M | 311.00M | 323.00M | 233.00M | 304.00M | 259.00M | 257.00M | 249.00M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.00M | 194.00M | 56.00M | 53.00M | 200.00M | 54.00M | 196.00M | 52.00M | 55.00M | 58.00M | 58.00M | 191.00M | 197.00M | 205.00M | 63.00M | 189.00M | 189.00M | 189.00M | 188.00M | 59.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 4.00M | | 163.00M | | 204.00M | 219.00M | 688.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | | | | 30.00M | | | | 34.00M | | | | 51.00M | | | | 19.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.00M | 160.00M | 154.00M | 209.00M | 211.00M | 236.00M | 229.00M | 277.00M | 282.00M | 287.00M | 287.00M | 284.00M | 271.00M | 262.00M | 270.00M | 235.00M | 262.00M | 242.00M | 274.00M | 266.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.00M | 320.00M | 302.00M | 292.00M | 269.00M | 252.00M | 244.00M | 73.00M | 242.00M | 252.00M | 263.00M | 63.00M | 318.00M | 338.00M | 366.00M | 80.00M | 343.00M | 337.00M | 297.00M | 126.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,210.00M | 5,226.00M | 5,168.00M | 5,167.00M | 5,597.00M | 5,565.00M | 5,551.00M | 5,578.00M | 5,787.00M | 5,900.00M | 5,817.00M | 6,074.00M | 5,738.00M | 5,721.00M | 5,745.00M | 5,821.00M | 5,822.00M | 6,343.00M | 6,473.00M | 6,783.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,550.00M | 5,546.00M | 5,470.00M | 5,459.00M | 5,866.00M | 5,817.00M | 5,795.00M | 5,651.00M | 6,029.00M | 6,152.00M | 6,080.00M | 6,137.00M | 6,056.00M | 6,059.00M | 6,111.00M | 5,901.00M | 6,165.00M | 6,680.00M | 6,770.00M | 6,909.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,428.00M | 2,408.00M | 2,457.00M | 2,409.00M | 2,677.00M | 2,360.00M | 2,321.00M | 2,356.00M | 2,649.00M | 2,622.00M | 2,600.00M | 2,620.00M | 2,588.00M | 2,597.00M | 2,459.00M | 2,601.00M | 2,558.00M | 3,098.00M | 3,195.00M | 2,596.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,870.00M | 1,939.00M | 1,912.00M | 1,975.00M | 1,987.00M | 1,903.00M | 1,671.00M | 1,603.00M | 1,658.00M | 1,681.00M | 1,647.00M | 873.00M | 1,604.00M | 1,544.00M | 1,543.00M | 1,396.00M | 1,446.00M | 1,270.00M | 1,090.00M | 848.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,870.00M | 1,939.00M | 1,912.00M | 1,975.00M | 1,987.00M | 1,903.00M | 1,671.00M | 1,603.00M | 1,658.00M | 1,681.00M | 1,647.00M | 1,637.00M | 1,604.00M | 1,544.00M | 1,543.00M | 1,333.00M | 1,446.00M | 1,270.00M | 1,093.00M | 899.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,602.00M | 7,679.00M | 7,577.00M | 7,632.00M | 8,053.00M | 7,919.00M | 7,662.00M | 7,449.00M | 7,893.00M | 8,046.00M | 7,937.00M | 7,948.00M | 7,857.00M | 7,808.00M | 7,859.00M | 7,486.00M | 7,800.00M | 8,139.00M | 8,108.00M | 7,808.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.66M | 10.66M | 11.66M | 11.66M | 13.47M | 13.47M | 13.47M | | 0.45M | 0.45M | 0.45M | 0.47M | 0.82M | 0.83M | 0.83M | 0.84M | 1.30M | 1.31M | 1.33M | 1.94M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 583.00M | 617.00M | 648.00M | 662.00M | 664.00M | -1028.00M | 491.00M | 321.00M | 333.00M | 349.00M | -1007.00M | -990.00M | -1007.00M | -1074.00M | -1066.00M | 204.00M | -1110.00M | 226.00M | 297.00M | 235.00M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |