|
Cash & Equivalents
|
888.00M | 1,090.00M | 931.00M | 1,059.00M | 1,256.00M | 1,121.00M | 791.00M | 707.00M | 603.00M | 510.00M | 508.00M | 559.00M | 268.00M | 425.00M | 529.00M | 494.00M |
|
Short-term Investments
|
| 54.00M | 56.00M | 60.00M | 110.00M | 169.00M | 162.00M | 30.00M | 40.00M | 21.00M | 19.00M | 21.00M | 9.00M | 7.00M | 23.00M | 9.00M |
|
Cash & Current Investments
|
888.00M | 1,144.00M | 987.00M | 1,119.00M | 1,366.00M | 1,290.00M | 953.00M | 737.00M | 643.00M | 531.00M | 527.00M | 580.00M | 277.00M | 432.00M | 552.00M | 503.00M |
|
Receivables - Net
|
| 816.00M | 979.00M | 818.00M | 793.00M | 755.00M | 673.00M | 721.00M | 994.00M | 1,065.00M | 1,103.00M | 1,201.00M | 1,321.00M | 202.00M | 1,371.00M | 890.00M |
|
Receivables - Other
|
| 184.00M | 165.00M | 170.00M | 223.00M | 117.00M | 115.00M | 110.00M | 172.00M | 178.00M | 202.00M | 231.00M | 220.00M | 202.00M | 280.00M | 220.00M |
|
Receivables
|
| 1,000.00M | 1,144.00M | 988.00M | 1,016.00M | 872.00M | 788.00M | 831.00M | 1,166.00M | 1,243.00M | 1,305.00M | 1,432.00M | 1,541.00M | 404.00M | 1,651.00M | 1,110.00M |
|
Raw Materials
|
| 327.00M | 388.00M | 388.00M | 337.00M | 304.00M | 303.00M | 321.00M | 442.00M | 433.00M | 470.00M | 473.00M | 651.00M | 679.00M | 681.00M | 456.00M |
|
Finished Goods
|
| 440.00M | 451.00M | 354.00M | 381.00M | 350.00M | 322.00M | 317.00M | 580.00M | 649.00M | 787.00M | 758.00M | 1,000.00M | 930.00M | 995.00M | 591.00M |
|
Inventory
|
| 708.00M | 784.00M | 742.00M | 670.00M | 654.00M | 625.00M | 638.00M | 969.00M | 1,031.00M | 1,193.00M | 1,149.00M | 1,564.00M | 1,609.00M | 1,676.00M | 1,047.00M |
|
Current Deferred Tax Assets
|
| 19.00M | 51.00M | 50.00M | 59.00M | 50.00M | | | | | | | | | | |
|
Prepaid Assets
|
| 81.00M | 106.00M | 104.00M | 113.00M | 50.00M | 65.00M | 78.00M | 97.00M | 102.00M | 137.00M | 127.00M | 196.00M | 219.00M | 247.00M | 148.00M |
|
Current Assets
|
-1549.00M | 2,933.00M | 3,021.00M | 2,953.00M | 3,165.00M | 2,954.00M | 2,431.00M | 2,284.00M | 2,882.00M | 2,907.00M | 3,162.00M | 3,288.00M | 3,586.00M | 3,829.00M | 4,103.00M | 3,703.00M |
|
Buildings
|
| 430.00M | 441.00M | 446.00M | 449.00M | 420.00M | 405.00M | 435.00M | 518.00M | 552.00M | 621.00M | 646.00M | 590.00M | 539.00M | 576.00M | 550.00M |
|
Construction in Progress
|
| | | | | | | | | | | | | 495.00M | 450.00M | 482.00M |
|
Land & Improvements
|
| 257.00M | 246.00M | 256.00M | 233.00M | 207.00M | 185.00M | 172.00M | 210.00M | 207.00M | 223.00M | 210.00M | 193.00M | 187.00M | 198.00M | 180.00M |
|
Property, Plant & Equipment (Net)
|
| 1,351.00M | 1,285.00M | 1,239.00M | 1,225.00M | 1,176.00M | 1,167.00M | 1,413.00M | 1,807.00M | 1,850.00M | 2,265.00M | 2,251.00M | 2,199.00M | 2,193.00M | 2,311.00M | 1,830.00M |
|
Long-Term Investments
|
| 123.00M | 198.00M | 202.00M | 210.00M | 204.00M | 150.00M | 150.00M | 163.00M | 208.00M | 182.00M | 152.00M | 174.00M | 136.00M | 123.00M | 125.00M |
|
Goodwill
|
| 104.00M | 100.00M | 101.00M | 106.00M | 90.00M | 80.00M | 90.00M | 127.00M | 264.00M | 493.00M | 479.00M | 482.00M | 259.00M | 263.00M | 250.00M |
|
Intangibles
|
| 575.00M | 706.00M | 325.00M | 710.00M | 169.00M | 102.00M | 109.00M | 174.00M | 164.00M | 747.00M | 779.00M | 786.00M | 201.00M | 297.00M | 152.00M |
|
Goodwill & Intangibles
|
| 679.00M | 806.00M | 426.00M | 816.00M | 259.00M | 182.00M | 199.00M | 301.00M | 428.00M | 1,240.00M | 1,258.00M | 1,268.00M | 460.00M | 560.00M | 402.00M |
|
Long-Term Deferred Tax
|
| 28.00M | 31.00M | 89.00M | 73.00M | 39.00M | 203.00M | 588.00M | 420.00M | 445.00M | 580.00M | 611.00M | 580.00M | 397.00M | 516.00M | 514.00M |
|
Other Non-Current Assets
|
| 1,363.00M | 1,255.00M | 1,421.00M | 782.00M | 609.00M | 317.00M | 251.00M | 1,071.00M | 1,237.00M | 1,330.00M | 1,419.00M | 1,208.00M | 123.00M | 140.00M | 904.00M |
|
Non-Current Assets
|
1,549.00M | 1,351.00M | 1,285.00M | 1,239.00M | 1,964.00M | 1,951.00M | 1,870.00M | 2,576.00M | 2,762.00M | 1,850.00M | 2,265.00M | 2,251.00M | 2,199.00M | 2,504.00M | 2,638.00M | 2,507.00M |
|
Assets
|
| 5,101.00M | 5,277.00M | 5,144.00M | 5,129.00M | 4,905.00M | 4,301.00M | 4,860.00M | 5,644.00M | 5,918.00M | 7,220.00M | 7,376.00M | 7,632.00M | 7,449.00M | 7,965.00M | 7,502.00M |
|
Accounts Payables
|
| 1,167.00M | 1,293.00M | 766.00M | 804.00M | 791.00M | 712.00M | 819.00M | 1,165.00M | 1,217.00M | 1,255.00M | 1,331.00M | 1,571.00M | 1,838.00M | 1,756.00M | 1,120.00M |
|
Notes Payables
|
| | | | | | | | 17.00M | 8.00M | 14.00M | 26.00M | 23.00M | 52.00M | 22.00M | 8.00M |
|
Dividends payables
|
| 9.00M | 9.00M | 8.00M | 4.00M | | | | | | | | | | | |
|
Payables
|
| 1,176.00M | 1,302.00M | 774.00M | 808.00M | 791.00M | 712.00M | 819.00M | 1,182.00M | 1,225.00M | 1,269.00M | 1,357.00M | 1,594.00M | 1,890.00M | 1,778.00M | 1,128.00M |
|
Accumulated Expenses
|
| 251.00M | 223.00M | 197.00M | 197.00M | 194.00M | 193.00M | 201.00M | 220.00M | 269.00M | 262.00M | 308.00M | 304.00M | 277.00M | 373.00M | 314.00M |
|
Other Accumulated Expenses
|
| 63.00M | 59.00M | 63.00M | 53.00M | 53.00M | | | | | 115.00M | 139.00M | 144.00M | 72.00M | 111.00M | 159.00M |
|
Short term Debt
|
| 167.00M | 71.00M | 101.00M | 57.00M | 65.00M | 22.00M | 69.00M | 23.00M | 20.00M | 20.00M | 26.00M | 23.00M | 52.00M | 35.00M | 214.00M |
|
Current Leases
|
| | | | | | | | | | 42.00M | 43.00M | 43.00M | 36.00M | 42.00M | 34.00M |
|
Current Taxes
|
| 38.00M | 46.00M | 63.00M | 35.00M | 1.00M | 17.00M | 15.00M | 53.00M | 47.00M | 46.00M | 35.00M | 41.00M | 54.00M | 86.00M | 68.00M |
|
Current Deferred Revenue
|
| 8.00M | 6.00M | 7.00M | 10.00M | 9.00M | | | | | 6.00M | 7.00M | 8.00M | 48.00M | 50.00M | 25.00M |
|
Total Current Liabilities
|
| 1,407.00M | 1,453.00M | 1,310.00M | 1,268.00M | 1,261.00M | 1,089.00M | 1,253.00M | 1,702.00M | 1,747.00M | 1,845.00M | 1,941.00M | 2,174.00M | 2,479.00M | 2,602.00M | 2,560.00M |
|
Non-Current Debt
|
| 780.00M | 831.00M | 803.00M | 1,567.00M | 1,588.00M | 1,553.00M | 1,595.00M | 1,759.00M | 1,755.00M | 2,336.00M | 2,420.00M | 2,386.00M | 2,348.00M | 2,598.00M | 2,387.00M |
|
Pension
|
| 740.00M | 762.00M | 715.00M | 530.00M | 580.00M | 521.00M | 565.00M | 607.00M | 561.00M | 459.00M | 479.00M | 398.00M | 298.00M | 334.00M | 233.00M |
|
Minority Interest
|
| 99.00M | 101.00M | 112.00M | 104.00M | 100.00M | 103.00M | 85.00M | 101.00M | 100.00M | 167.00M | 180.00M | 198.00M | 195.00M | 191.00M | 189.00M |
|
Liabilities from Discontinued Operations
|
| | 5.00M | | | 21.00M | | | 5.00M | | | | | | | 626.00M |
|
Non-Current Deferred Tax Liability
|
| 120.00M | 141.00M | 110.00M | 100.00M | 33.00M | | | | | 40.00M | 38.00M | 32.00M | 30.00M | 34.00M | 53.00M |
|
Operating Leases
|
| | | | | | | | | | 140.00M | 154.00M | 209.00M | 277.00M | 284.00M | 231.00M |
|
Other Non-Current Liabilities
|
| 388.00M | 393.00M | 368.00M | 351.00M | 10.00M | 307.00M | 205.00M | 413.00M | 313.00M | 305.00M | 368.00M | 292.00M | 249.00M | 319.00M | 321.00M |
|
Total Non-Current Liabilities
|
| 2,927.00M | 3,046.00M | 2,828.00M | 3,365.00M | 3,715.00M | 3,163.00M | 3,413.00M | 4,070.00M | 4,063.00M | 4,780.00M | 4,994.00M | 5,167.00M | 5,402.00M | 5,818.00M | 5,596.00M |
|
Total Liabilities
|
| 3,315.00M | 3,439.00M | 3,196.00M | 3,716.00M | 3,725.00M | 3,470.00M | 3,618.00M | 4,483.00M | 4,376.00M | 5,085.00M | 5,362.00M | 5,459.00M | 5,651.00M | 6,137.00M | 5,917.00M |
|
Total Debt
|
| 947.00M | 902.00M | 904.00M | 1,624.00M | 1,653.00M | 1,575.00M | 1,664.00M | 1,782.00M | 1,775.00M | 2,356.00M | 2,446.00M | 2,409.00M | 2,400.00M | 2,633.00M | 2,601.00M |
|
Common Equity
|
1,780.00M | 1,786.00M | 1,838.00M | 1,948.00M | 1,413.00M | 1,180.00M | 831.00M | 1,242.00M | 1,114.00M | 1,442.00M | 1,968.00M | 1,834.00M | 1,975.00M | 1,603.00M | 1,637.00M | 1,396.00M |
|
Shareholder's Equity
|
1,780.00M | 1,786.00M | 1,838.00M | 1,948.00M | 1,413.00M | 1,180.00M | 831.00M | 1,242.00M | 1,114.00M | 1,442.00M | 1,968.00M | 1,834.00M | 1,975.00M | 1,603.00M | 1,637.00M | 1,396.00M |
|
Liabilities and Shareholders Equity
|
| 5,101.00M | 5,277.00M | 5,144.00M | 5,129.00M | 4,905.00M | 4,301.00M | 4,860.00M | 5,644.00M | 5,918.00M | 7,220.00M | 7,376.00M | 7,632.00M | 7,449.00M | 7,965.00M | 7,502.00M |
|
Treasury Shares
|
0.90M | 0.38M | 0.65M | 1.80M | 18.74M | 1.59M | 0.02M | 6.81M | 7.00M | 8.34M | 10.11M | 10.44M | 11.66M | | 0.47M | 0.84M |
|
Retained Earnings
|
-504.00M | -496.00M | -650.00M | -793.00M | -727.00M | -997.00M | -1174.00M | -1284.00M | -1342.00M | -1362.00M | -987.00M | -1026.00M | -985.00M | -1001.00M | -990.00M | -1142.00M |
|
Preferred Shares
|
| 520.00M | 511.00M | 511.00M | 372.00M | | | | | | | | | | | |