|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 769.00M | 854.00M | 926.00M | 479.00M | 440.00M | 464.00M | 452.00M | 510.00M | 380.00M | 560.00M | 634.00M | 368.00M | 398.00M | 646.00M | 634.00M | 377.00M | 390.00M | 559.00M | 647.00M | 388.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 769.00M | 854.00M | 926.00M | 479.00M | 440.00M | 464.00M | 452.00M | 510.00M | 380.00M | 560.00M | 634.00M | 368.00M | 398.00M | 646.00M | 634.00M | 377.00M | 390.00M | 559.00M | 647.00M | 388.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,352.00M | 1,330.00M | 1,171.00M | 1,502.00M | 1,434.00M | 1,330.00M | 1,149.00M | 1,329.00M | 1,371.00M | 1,245.00M | 1,090.00M | 1,310.00M | 1,314.00M | 1,152.00M | 1,035.00M | 1,258.00M | 1,318.00M | 1,181.00M | 1,028.00M | 1,320.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,352.00M | 1,330.00M | 1,171.00M | 1,502.00M | 1,434.00M | 1,330.00M | 1,149.00M | 1,329.00M | 1,371.00M | 1,245.00M | 1,093.00M | 1,310.00M | 1,316.00M | 1,154.00M | 1,037.00M | 1,260.00M | 1,320.00M | 1,183.00M | 1,030.00M | 1,322.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.00M | 357.00M | 383.00M | 409.00M | 411.00M | 417.00M | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 108.00M | 131.00M | 122.00M | 120.00M | 115.00M | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 610.00M | 642.00M | 702.00M | 809.00M | 823.00M | 807.00M | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,021.00M | 1,107.00M | 1,216.00M | 1,340.00M | 1,354.00M | 1,339.00M | 1,236.00M | 1,196.00M | 1,144.00M | 1,046.00M | 1,022.00M | 1,059.00M | 1,057.00M | 1,013.00M | 938.00M | 1,047.00M | 1,097.00M | 1,069.00M | 1,046.00M | 1,068.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | 113.00M | 109.00M | 107.00M | 131.00M | 131.00M | 109.00M | 113.00M | 112.00M | 113.00M | 110.00M | 112.00M | 129.00M | 153.00M | 123.00M | 116.00M | 119.00M | 150.00M | 119.00M | 119.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,259.00M | 3,404.00M | 3,422.00M | 3,428.00M | 3,359.00M | 3,264.00M | 2,946.00M | 3,148.00M | 3,007.00M | 2,964.00M | 2,856.00M | 2,850.00M | 2,898.00M | 2,965.00M | 2,730.00M | 2,798.00M | 2,925.00M | 2,959.00M | 2,840.00M | 2,895.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 896.00M | 887.00M | 896.00M | 892.00M | 884.00M | 902.00M | 975.00M | 1,019.00M | 1,063.00M | 1,077.00M | 1,121.00M | 1,111.00M | 1,116.00M | 1,125.00M | 1,116.00M | 1,133.00M | 1,174.00M | 1,181.00M | 1,195.00M | 1,183.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 617.00M | 568.00M | 565.00M | 554.00M | 544.00M | 537.00M | 540.00M | 540.00M | 60.00M | 604.00M | 598.00M | 601.00M | 64.00M | 597.00M | 605.00M | 621.00M | 622.00M | 623.00M | 618.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 372.00M | 395.00M | 388.00M | 379.00M | 369.00M | 359.00M | 350.00M | 344.00M | 337.00M | 395.00M | 377.00M | 367.00M | 359.00M | 230.00M | 220.00M | 218.00M | 219.00M | 213.00M | 205.00M | 198.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 964.00M | 1,012.00M | 956.00M | 944.00M | 923.00M | 903.00M | 887.00M | 884.00M | 877.00M | 455.00M | 981.00M | 965.00M | 960.00M | 294.00M | 817.00M | 823.00M | 840.00M | 835.00M | 828.00M | 816.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.00M | 121.00M | 114.00M | 109.00M | 103.00M | 85.00M | 113.00M | 113.00M | 97.00M | 72.00M | 139.00M | 148.00M | 137.00M | 128.00M | 123.00M | 115.00M | 106.00M | 98.00M | 105.00M | 100.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,164.00M | 2,191.00M | 2,153.00M | 2,140.00M | 2,108.00M | 2,153.00M | 2,241.00M | 2,282.00M | 2,301.00M | 2,407.00M | 2,507.00M | 2,486.00M | 2,467.00M | 2,331.00M | 2,286.00M | 2,309.00M | 2,363.00M | 2,352.00M | 2,361.00M | 2,338.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,423.00M | 5,595.00M | 5,575.00M | 5,568.00M | 5,467.00M | 5,417.00M | 5,187.00M | 5,430.00M | 5,308.00M | 5,371.00M | 5,363.00M | 5,336.00M | 5,365.00M | 5,296.00M | 5,016.00M | 5,107.00M | 5,288.00M | 5,311.00M | 5,201.00M | 5,233.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,021.00M | 1,037.00M | 1,045.00M | 1,114.00M | 1,128.00M | 1,048.00M | 877.00M | 913.00M | 958.00M | 844.00M | 840.00M | 899.00M | 924.00M | 874.00M | 789.00M | 868.00M | 871.00M | 842.00M | 810.00M | 894.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 273.00M | 508.00M | 405.00M | 205.00M | 413.00M | 79.00M | 66.00M | 3.00M | 52.00M | 3.00M | 3.00M | 3.00M | 133.00M | 48.00M | 2.00M | 2.00M | 129.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,031.00M | 1,047.00M | 1,055.00M | 1,387.00M | 1,636.00M | 1,453.00M | 1,082.00M | 1,326.00M | 1,037.00M | 910.00M | 843.00M | 951.00M | 927.00M | 877.00M | 792.00M | 1,001.00M | 919.00M | 844.00M | 812.00M | 1,023.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.00M | 832.00M | 884.00M | 749.00M | 831.00M | 771.00M | 807.00M | 692.00M | 712.00M | 752.00M | 852.00M | 690.00M | 718.00M | 742.00M | 767.00M | 602.00M | 690.00M | 732.00M | 761.00M | 630.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,778.00M | 1,879.00M | 1,939.00M | 2,136.00M | 2,467.00M | 2,224.00M | 1,889.00M | 2,018.00M | 1,749.00M | 1,662.00M | 1,695.00M | 1,641.00M | 1,645.00M | 1,618.00M | 1,560.00M | 1,603.00M | 1,609.00M | 1,576.00M | 1,573.00M | 1,653.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,950.00M | 2,950.00M | 2,949.00M | 2,946.00M | 2,946.00M | 2,946.00M | 2,946.00M | 2,946.00M | 2,946.00M | 2,946.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | 235.00M | 21.00M | 179.00M | 181.00M | 20.00M | 239.00M | 199.00M | 204.00M | 18.00M | | | 230.00M | | | | | 261.00M | 269.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.00M | 155.00M | 172.00M | 179.00M | 185.00M | 253.00M | 255.00M | 254.00M | 252.00M | 260.00M | 258.00M | 252.00M | 245.00M | 230.00M | 223.00M | 228.00M | 231.00M | 226.00M | 221.00M | 228.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 458.00M | 485.00M | 437.00M | 407.00M | 410.00M | 410.00M | 339.00M | 332.00M | 333.00M | 336.00M | 349.00M | 340.00M | 347.00M | 360.00M | 342.00M | 337.00M | 352.00M | 396.00M | 387.00M | 380.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,880.00M | 4,984.00M | 5,060.00M | 5,261.00M | 5,598.00M | 5,423.00M | 5,090.00M | 5,218.00M | 4,947.00M | 4,868.00M | 4,898.00M | 4,839.00M | 4,836.00M | 4,794.00M | 4,727.00M | 4,776.00M | 4,786.00M | 4,747.00M | 4,738.00M | 4,825.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,338.00M | 5,469.00M | 5,497.00M | 5,668.00M | 6,008.00M | 5,833.00M | 5,429.00M | 5,550.00M | 5,280.00M | 5,204.00M | 5,247.00M | 5,179.00M | 5,183.00M | 5,154.00M | 5,069.00M | 5,113.00M | 5,138.00M | 5,143.00M | 5,125.00M | 5,205.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,950.00M | 2,950.00M | 2,949.00M | 2,946.00M | 2,946.00M | 2,946.00M | 2,946.00M | 2,946.00M | 2,946.00M | 2,946.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M | 2,945.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 101.00M | 56.00M | -121.00M | -563.00M | -436.00M | -262.00M | -140.00M | 7.00M | 148.00M | 98.00M | 157.00M | 182.00M | 142.00M | -53.00M | -6.00M | 150.00M | 168.00M | -185.00M | 27.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 101.00M | 56.00M | -121.00M | -563.00M | -436.00M | -262.00M | -140.00M | 7.00M | -56.00M | 98.00M | 157.00M | 182.00M | 142.00M | -53.00M | -6.00M | 150.00M | 168.00M | 76.00M | -242.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,423.00M | 5,595.00M | 5,575.00M | 5,568.00M | 5,467.00M | 5,417.00M | 5,187.00M | 5,430.00M | 5,308.00M | 5,371.00M | 5,363.00M | 5,336.00M | 5,365.00M | 5,296.00M | 5,016.00M | 5,107.00M | 5,288.00M | 5,311.00M | 5,201.00M | 5,233.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -640.00M | -595.00M | -652.00M | -833.00M | -1154.00M | 141.00M | 226.00M | 243.00M | 241.00M | -507.00M | -596.00M | 231.00M | -467.00M | 247.00M | -693.00M | -693.00M | 289.00M | -576.00M | 298.00M | 278.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.62M | 0.93M | 1.00M | | 1.18M | 1.15M | | | | 0.80M | | | | 0.74M | | | | 0.66M | |