|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.00M | 434.00M | 328.00M | 324.00M | 318.00M | 294.00M | 236.00M | | 257.00M | 335.00M | 401.00M | 438.00M | 505.00M | 877.00M | 997.00M | 837.00M | 861.00M | 915.00M | 1,030.00M | 914.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 4.00M | 4.00M | 5.00M | 4.00M | 4.00M | 3.00M | | 6.00M | 6.00M | 8.00M | 7.00M | 5.00M | 7.00M | 11.00M | 9.00M | 7.00M | 6.00M | 3.00M | 4.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 549.00M | 438.00M | 332.00M | 329.00M | 322.00M | 298.00M | 239.00M | | 263.00M | 341.00M | 409.00M | 445.00M | 510.00M | 884.00M | 1,008.00M | 846.00M | 868.00M | 921.00M | 1,033.00M | 918.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,140.00M | 1,128.00M | 1,130.00M | 1,431.00M | 1,396.00M | 1,406.00M | 1,411.00M | | 1,366.00M | 1,380.00M | 1,279.00M | 1,284.00M | 1,286.00M | 1,173.00M | 1,093.00M | 1,284.00M | 1,359.00M | 1,312.00M | 1,185.00M | 1,358.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 324.00M | 232.00M | 253.00M | 228.00M | | 162.00M | 156.00M | 154.00M | 173.00M | 172.00M | 172.00M | 167.00M | 177.00M | 191.00M | 158.00M | 164.00M | 175.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,140.00M | 1,128.00M | 1,323.00M | 1,755.00M | 1,628.00M | 1,659.00M | 1,639.00M | | 1,528.00M | 1,536.00M | 1,433.00M | 1,457.00M | 1,458.00M | 1,345.00M | 1,260.00M | 1,461.00M | 1,550.00M | 1,470.00M | 1,349.00M | 1,533.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | 361.00M | 104.00M | 428.00M | 140.00M | 88.00M | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.00M | 627.00M | 688.00M | 762.00M | 839.00M | 895.00M | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,054.00M | 1,093.00M | 1,172.00M | 1,306.00M | 1,403.00M | 1,500.00M | 1,597.00M | | 1,618.00M | 1,502.00M | 1,450.00M | 1,344.00M | 1,244.00M | 1,234.00M | 1,187.00M | 1,172.00M | 1,223.00M | 1,225.00M | 1,227.00M | 1,183.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 74.00M | 63.00M | 63.00M | 56.00M | 64.00M | 62.00M | | 64.00M | 66.00M | 261.00M | 52.00M | 59.00M | 60.00M | 67.00M | 63.00M | 67.00M | 58.00M | 60.00M | 66.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,813.00M | 2,733.00M | 2,697.00M | 3,129.00M | 3,177.00M | 3,268.00M | 3,309.00M | | 3,311.00M | 3,289.00M | 3,399.00M | 3,125.00M | 3,099.00M | 3,351.00M | 3,355.00M | 3,365.00M | 3,517.00M | 3,516.00M | 3,505.00M | 3,525.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,386.00M | 2,369.00M | 2,423.00M | 2,446.00M | 2,375.00M | 2,308.00M | 2,407.00M | | 2,414.00M | 2,401.00M | 2,370.00M | 2,334.00M | 2,291.00M | 2,332.00M | 2,264.00M | 2,289.00M | 2,361.00M | 2,435.00M | 2,526.00M | 2,561.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.00M | | | | 139.00M | | 143.00M | 132.00M | 143.00M | 131.00M | 127.00M | 133.00M | 131.00M | 136.00M | 157.00M | 149.00M | 150.00M | 159.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 913.00M | 916.00M | 914.00M | | | | 900.00M | | | 908.00M | 918.00M | 910.00M | 907.00M | 925.00M | 906.00M | | | 921.00M | 922.00M | 920.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.00M | 424.00M | | | | | | | | | | | | | | | | | 347.00M | 339.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,344.00M | 1,340.00M | 1,348.00M | 1,339.00M | 1,313.00M | 1,286.00M | 1,301.00M | | 1,311.00M | 1,296.00M | 1,303.00M | 1,286.00M | 1,275.00M | 1,295.00M | 1,264.00M | 1,264.00M | 1,280.00M | 1,273.00M | 1,269.00M | 1,259.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 17.00M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 339.00M | 336.00M | 531.00M | 521.00M | 524.00M | 541.00M | 544.00M | | 564.00M | 563.00M | 570.00M | 574.00M | 556.00M | 547.00M | 561.00M | 550.00M | 623.00M | 609.00M | 597.00M | 583.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,285.00M | 4,253.00M | 2,940.00M | 4,306.00M | 4,212.00M | 4,135.00M | 4,252.00M | | 4,289.00M | 4,260.00M | 4,243.00M | 4,194.00M | 4,122.00M | 4,174.00M | 4,089.00M | 4,103.00M | 4,264.00M | 4,317.00M | 4,392.00M | 4,403.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,098.00M | 6,986.00M | 6,999.00M | 7,435.00M | 7,389.00M | 7,403.00M | 7,561.00M | | 7,600.00M | 7,549.00M | 7,642.00M | 7,319.00M | 7,221.00M | 7,525.00M | 7,444.00M | 7,468.00M | 7,781.00M | 7,833.00M | 7,897.00M | 7,928.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,029.00M | 1,059.00M | 774.00M | 1,207.00M | 1,193.00M | 1,240.00M | 873.00M | | 1,198.00M | 1,202.00M | 778.00M | 659.00M | 606.00M | 604.00M | 604.00M | 634.00M | 666.00M | 652.00M | 693.00M | 613.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 350.00M | 250.00M | 428.00M | 94.00M | 622.00M | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,101.00M | 1,409.00M | 1,068.00M | 1,635.00M | 1,287.00M | 1,862.00M | 873.00M | | 1,198.00M | 1,202.00M | 778.00M | 659.00M | 606.00M | 604.00M | 604.00M | 634.00M | 666.00M | 652.00M | 693.00M | 613.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 430.00M | | | | 466.00M | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.00M | | | | 466.00M | | | | 546.00M | 483.00M | 515.00M | 552.00M | 633.00M | 506.00M | 552.00M | 569.00M | 575.00M | 581.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 398.00M | 308.00M | 514.00M | 652.00M | 709.00M | 543.00M | | 522.00M | 466.00M | 448.00M | 141.00M | 109.00M | 99.00M | 44.00M | 42.00M | 46.00M | 57.00M | 48.00M | 83.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,101.00M | 1,457.00M | 1,512.00M | 1,721.00M | 1,845.00M | 1,949.00M | 1,882.00M | | 1,720.00M | 1,668.00M | 1,772.00M | 1,283.00M | 1,230.00M | 1,255.00M | 1,281.00M | 1,182.00M | 1,264.00M | 1,278.00M | 1,316.00M | 1,277.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,129.00M | 1,748.00M | 1,738.00M | 1,739.00M | 1,739.00M | 1,739.00M | 1,940.00M | | 1,939.00M | 1,940.00M | 1,740.00M | 1,740.00M | 1,741.00M | 1,741.00M | 1,787.00M | 1,742.00M | 1,741.00M | 1,741.00M | 1,742.00M | 1,742.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.00M | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 32.00M | 36.00M | 31.00M | 37.00M | 43.00M | 48.00M | 38.00M | 43.00M | 49.00M | 55.00M | 43.00M | 50.00M | 54.00M | 60.00M | 42.00M | 51.00M | 58.00M | 64.00M | 41.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 68.00M | 71.00M | 71.00M | 70.00M | 56.00M | 51.00M | 51.00M | 43.00M | 41.00M | 43.00M | 42.00M | 7.00M | 7.00M | 7.00M | 8.00M | 7.00M | 7.00M | 7.00M | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.00M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.00M | 200.00M | 165.00M | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.00M | 152.00M | 154.00M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.00M | 226.00M | 524.00M | 561.00M | 537.00M | 536.00M | 477.00M | | 466.00M | 474.00M | 480.00M | 471.00M | 471.00M | 499.00M | 486.00M | 496.00M | 500.00M | 490.00M | 473.00M | 463.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,931.00M | 3,557.00M | 3,250.00M | 3,460.00M | 3,584.00M | 3,688.00M | 3,822.00M | | 3,659.00M | 3,608.00M | 3,512.00M | 3,023.00M | 2,971.00M | 2,996.00M | 3,068.00M | 2,924.00M | 3,005.00M | 3,019.00M | 3,058.00M | 3,019.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,156.00M | 3,783.00M | 3,774.00M | 4,021.00M | 4,121.00M | 4,224.00M | 4,299.00M | -4354.00M | 4,125.00M | 4,082.00M | 3,992.00M | 3,494.00M | 3,442.00M | 3,495.00M | 3,554.00M | 3,420.00M | 3,505.00M | 3,509.00M | 3,531.00M | 3,482.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,201.00M | 2,146.00M | 2,046.00M | 2,253.00M | 2,391.00M | 2,448.00M | 2,483.00M | | 2,461.00M | 2,406.00M | 2,188.00M | 1,881.00M | 1,850.00M | 1,840.00M | 1,831.00M | 1,784.00M | 1,787.00M | 1,798.00M | 1,790.00M | 1,825.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1029.00M | 1,155.00M | 48.00M | 1,160.00M | -1133.00M | -1052.00M | 4,210.00M | 4,354.00M | 4,469.00M | -60.00M | -47.00M | 1,146.00M | 4,914.00M | 5,049.00M | -1061.00M | -1025.00M | 1,160.00M | 4,259.00M | 4,274.00M | 4,405.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,154.00M | -61.00M | 3,899.00M | -1091.00M | 4,085.00M | 4,143.00M | 4,210.00M | 1,133.00M | -1119.00M | -1038.00M | 4,654.00M | -1179.00M | 4,914.00M | -1000.00M | -29.00M | -1011.00M | 1,160.00M | 4,259.00M | 4,274.00M | 4,383.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,098.00M | 6,986.00M | 6,999.00M | 7,435.00M | 7,389.00M | 7,403.00M | 7,561.00M | | 7,600.00M | 7,549.00M | 7,642.00M | 7,319.00M | 7,221.00M | 7,525.00M | 7,444.00M | 7,468.00M | 7,781.00M | 7,833.00M | 7,897.00M | 7,928.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.81M | 0.50M | 0.77M | 11.46M | 0.50M | 1.30M | 12.12M | | 564.00M | 1.00M | 1.00M | 12.20M | 0.57M | 12.70M | 13.30M | | 0.52M | 1.04M | 0.51M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,802.00M | 3,877.00M | -897.00M | 3,986.00M | 4,085.00M | 4,143.00M | -1048.00M | | -1119.00M | -1144.00M | 4,654.00M | -1062.00M | -1118.00M | -1000.00M | 5,092.00M | -1025.00M | -953.00M | 5,497.00M | 5,610.00M | -927.00M |