|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.00M | 133.00M | 148.00M | 106.00M | 56.00M | 99.00M | 53.00M | 109.00M | 422.00M | 352.00M | 311.00M | 94.00M | 49.00M | 48.00M | 46.00M | 56.00M | 47.00M | 48.00M | 45.00M | 182.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.00M | 133.00M | 148.00M | 106.00M | 56.00M | 99.00M | 53.00M | 109.00M | 422.00M | 352.00M | 311.00M | 94.00M | 49.00M | 48.00M | 46.00M | 56.00M | 47.00M | 48.00M | 45.00M | 182.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,023.00M | 1,064.00M | 1,107.00M | 1,015.00M | 1,104.00M | 1,036.00M | 1,059.00M | 936.00M | 995.00M | 958.00M | 1,010.00M | 914.00M | 934.00M | 946.00M | 1,022.00M | 1,000.00M | 1,009.00M | 951.00M | 1,045.00M | 490.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 17.00M | 434.00M | 400.00M | 429.00M | 443.00M | 16.00M | 15.00M | 407.00M | 14.00M | 15.00M | 14.00M | 15.00M | 15.00M | 401.00M | 15.00M | 16.00M | 451.00M | 16.00M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,040.00M | 1,081.00M | 1,541.00M | 1,415.00M | 1,533.00M | 1,479.00M | 1,075.00M | 951.00M | 1,402.00M | 972.00M | 1,025.00M | 928.00M | 949.00M | 961.00M | 1,423.00M | 1,015.00M | 1,025.00M | 1,402.00M | 1,061.00M | 490.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 146.00M | 128.00M | 64.00M | 131.00M | 135.00M | 135.00M | 71.00M | 77.00M | 74.00M | 67.00M | 123.00M | 108.00M | 109.00M | 92.00M | 20.00M | 92.00M | 30.00M | 22.00M | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | | | | 58.00M | | | | 30.00M | | | | 78.00M | | 175.00M | 145.00M | 122.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,440.00M | 1,343.00M | 1,383.00M | 1,263.00M | 1,291.00M | 1,270.00M | 1,247.00M | 1,197.00M | 1,675.00M | 1,384.00M | 1,388.00M | 1,131.00M | 1,091.00M | 1,103.00M | 1,160.00M | 1,154.00M | 1,148.00M | 1,204.00M | 1,257.00M | 1,179.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 105.00M | 103.00M | 100.00M | 97.00M | 95.00M | 95.00M | 92.00M | 91.00M | 90.00M | 89.00M | 91.00M | 93.00M | 95.00M | 99.00M | 104.00M | 102.00M | 104.00M | 108.00M | 110.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,787.00M | 2,899.00M | 2,905.00M | 2,913.00M | 2,911.00M | 2,911.00M | 2,911.00M | 2,911.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,851.00M | 2,960.00M | 2,944.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,106.00M | 1,199.00M | 1,166.00M | 1,132.00M | 1,101.00M | 1,069.00M | 1,040.00M | 1,009.00M | 980.00M | 951.00M | 923.00M | 894.00M | 865.00M | 836.00M | 807.00M | 779.00M | 750.00M | 721.00M | 779.00M | 761.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,893.00M | 4,098.00M | 4,071.00M | 4,045.00M | 4,012.00M | 3,980.00M | 3,951.00M | 3,920.00M | 3,831.00M | 3,802.00M | 3,774.00M | 3,745.00M | 3,716.00M | 3,687.00M | 3,658.00M | 3,630.00M | 3,601.00M | 3,572.00M | 3,739.00M | 3,705.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | 138.00M | 136.00M | 129.00M | 129.00M | 136.00M | 169.00M | 162.00M | 181.00M | 256.00M | 271.00M | 195.00M | 202.00M | 197.00M | 182.00M | 194.00M | 199.00M | 165.00M | 157.00M | 167.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,372.00M | 4,562.00M | 4,533.00M | 4,483.00M | 4,425.00M | 4,384.00M | 4,381.00M | 4,346.00M | 4,282.00M | 4,288.00M | 4,270.00M | 4,183.00M | 4,159.00M | 4,147.00M | 4,115.00M | 4,092.00M | 4,063.00M | 3,997.00M | 4,166.00M | 4,175.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,812.00M | 5,905.00M | 5,916.00M | 5,746.00M | 5,716.00M | 5,654.00M | 5,628.00M | 5,543.00M | 5,957.00M | 5,672.00M | 5,658.00M | 5,314.00M | 5,250.00M | 5,250.00M | 5,275.00M | 5,246.00M | 5,211.00M | 5,201.00M | 5,423.00M | 5,354.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 891.00M | 897.00M | 877.00M | 612.00M | 820.00M | 853.00M | 819.00M | 624.00M | 809.00M | 820.00M | 840.00M | 567.00M | 648.00M | 639.00M | 714.00M | 631.00M | 668.00M | 557.00M | 627.00M | 500.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 891.00M | 897.00M | 877.00M | 612.00M | 820.00M | 853.00M | 819.00M | 624.00M | 809.00M | 820.00M | 840.00M | 567.00M | 648.00M | 639.00M | 714.00M | 631.00M | 668.00M | 557.00M | 627.00M | 500.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.00M | 374.00M | 399.00M | 137.00M | 395.00M | 337.00M | 396.00M | 123.00M | 277.00M | 330.00M | 317.00M | 121.00M | 287.00M | 338.00M | 311.00M | 120.00M | 288.00M | 336.00M | 308.00M | 115.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | | | | 205.00M | | | | 249.00M | 129.00M | 118.00M | 92.00M | 113.00M | 113.00M | 106.00M | 103.00M | 147.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 112.00M | 119.00M | 148.00M | 119.00M | | 15.00M | 31.00M | 46.00M | 62.00M | 69.00M | 77.00M | 90.00M | 197.00M | 220.00M | 313.00M | 405.00M | 448.00M | 12.00M | 19.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,398.00M | 1,383.00M | 1,395.00M | 1,352.00M | 1,334.00M | 1,190.00M | 1,230.00M | 1,126.00M | 1,553.00M | 1,212.00M | 1,226.00M | 1,158.00M | 1,154.00M | 1,292.00M | 1,337.00M | 1,396.00M | 1,474.00M | 1,447.00M | 1,050.00M | 982.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,390.00M | 2,461.00M | 2,433.00M | 2,370.00M | 2,342.00M | 2,462.00M | 2,358.00M | 2,343.00M | 2,329.00M | 2,215.00M | 2,194.00M | 2,022.00M | 1,993.00M | 1,970.00M | 1,939.00M | 1,907.00M | 1,876.00M | 1,844.00M | 2,475.00M | 2,468.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 45.00M | 7.00M | | 333.00M | | | | 366.00M | 29.00M | 19.00M | 12.00M | 24.00M | 22.00M | 132.00M | 124.00M | 104.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 195.00M | 202.00M | 192.00M | 175.00M | 162.00M | 155.00M | 152.00M | 150.00M | 138.00M | 132.00M | 147.00M | 136.00M | 158.00M | 190.00M | 193.00M | 160.00M | 153.00M | 159.00M | 198.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 238.00M | 241.00M | 160.00M | 170.00M | 180.00M | 189.00M | 218.00M | 233.00M | 264.00M | 278.00M | 174.00M | 179.00M | 186.00M | 185.00M | 169.00M | 174.00M | 108.00M | 103.00M | 102.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,988.00M | 4,039.00M | 4,030.00M | 3,957.00M | 3,896.00M | 3,821.00M | 3,743.00M | 3,621.00M | 4,032.00M | 3,565.00M | 3,552.00M | 3,355.00M | 3,312.00M | 3,439.00M | 3,478.00M | 3,500.00M | 3,532.00M | 3,576.00M | 3,808.00M | 3,752.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,225.00M | 4,277.00M | 4,271.00M | 4,117.00M | 4,066.00M | 4,001.00M | 3,932.00M | 3,839.00M | 4,265.00M | 3,829.00M | 3,830.00M | 3,529.00M | 3,491.00M | 3,625.00M | 3,663.00M | 3,669.00M | 3,706.00M | 3,684.00M | 3,911.00M | 3,854.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,494.00M | 2,573.00M | 2,552.00M | 2,518.00M | 2,461.00M | 2,462.00M | 2,373.00M | 2,374.00M | 2,375.00M | 2,277.00M | 2,263.00M | 2,099.00M | 2,083.00M | 2,167.00M | 2,159.00M | 2,220.00M | 2,281.00M | 2,292.00M | 2,487.00M | 2,487.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,587.00M | 1,628.00M | 1,645.00M | 1,629.00M | 1,650.00M | 1,653.00M | 1,696.00M | 1,704.00M | 1,692.00M | 1,843.00M | 1,828.00M | 1,785.00M | 1,759.00M | 1,625.00M | 1,612.00M | 1,577.00M | 1,505.00M | 1,517.00M | 1,512.00M | 1,500.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,587.00M | 1,628.00M | 1,645.00M | 1,629.00M | 1,650.00M | 1,653.00M | 1,696.00M | 1,704.00M | 1,692.00M | 1,843.00M | 1,828.00M | 1,785.00M | 1,759.00M | 1,625.00M | 1,612.00M | 1,577.00M | 1,505.00M | 1,517.00M | 1,512.00M | 1,500.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,812.00M | 5,905.00M | 5,916.00M | 5,746.00M | 5,716.00M | 5,654.00M | 5,628.00M | 5,543.00M | 5,957.00M | 5,672.00M | 5,658.00M | 5,314.00M | 5,250.00M | 5,250.00M | 5,275.00M | 5,246.00M | 5,211.00M | 5,201.00M | 5,423.00M | 5,354.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 687.00M | -74.00M | 796.00M | -37.00M | | -3.00M | 981.00M | 22.00M | 1,113.00M | 1,340.00M | 1,413.00M | 1,432.00M | 1,489.00M | 1,551.00M | 10.00M | 12.00M | 1,494.00M | 9.00M | 1,504.00M | 1,492.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 1.00M | | | | 0.90M | | | | 0.70M | | | | 0.80M |