|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 62.00M | 75.00M | 94.00M | 95.00M | 70.00M | 199.00M | 84.00M | 68.00M | 100.00M | 56.00M | 78.00M | 79.00M | 106.00M | 98.00M | 87.00M | 117.00M | 205.00M | 178.00M | 111.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,483.00M | 1,516.00M | 1,416.00M | 1,295.00M | 1,101.00M | 1,023.00M | 1,000.00M | 1,213.00M | 1,225.00M | 1,134.00M | 963.00M | 1,079.00M | 1,072.00M | 1,096.00M | 1,075.00M | 1,015.00M | 986.00M | 1,039.00M | 1,052.00M | 1,050.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,575.00M | 1,578.00M | 1,491.00M | 1,389.00M | 1,196.00M | 1,093.00M | 1,199.00M | 1,297.00M | 1,293.00M | 1,234.00M | 1,019.00M | 1,157.00M | 1,151.00M | 1,202.00M | 1,173.00M | 1,102.00M | 1,103.00M | 1,244.00M | 1,230.00M | 1,161.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.00M | 657.00M | 762.00M | 3.00M | 944.00M | 884.00M | 923.00M | 601.00M | 553.00M | 507.00M | 500.00M | 774.00M | 547.00M | 585.00M | 791.00M | 599.00M | 832.00M | 641.00M | 756.00M | 748.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | | | | 171.00M | 139.00M | 142.00M | 126.00M | 152.00M | 152.00M | 186.00M | 177.00M | 166.00M | 129.00M | 130.00M | 123.00M | 111.00M | 85.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.00M | 657.00M | 890.00M | 3.00M | 944.00M | 884.00M | 1,094.00M | 740.00M | 695.00M | 633.00M | 652.00M | 926.00M | 733.00M | 762.00M | 957.00M | 728.00M | 962.00M | 764.00M | 867.00M | 833.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.00M | 217.00M | 237.00M | 245.00M | 263.00M | 253.00M | 257.00M | 237.00M | 215.00M | 209.00M | 224.00M | 191.00M | 192.00M | 200.00M | 219.00M | 204.00M | 198.00M | 195.00M | 209.00M | 202.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,497.00M | 1,325.00M | 1,426.00M | 1,453.00M | 1,581.00M | 1,563.00M | 1,413.00M | 1,587.00M | 1,395.00M | 1,516.00M | 1,238.00M | 1,133.00M | 1,399.00M | 1,156.00M | 1,408.00M | 1,264.00M | 1,336.00M | 1,184.00M | 1,513.00M | 1,721.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00M | 137.00M | 131.00M | 139.00M | 157.00M | 162.00M | 139.00M | 148.00M | 147.00M | 128.00M | 123.00M | 132.00M | 129.00M | 136.00M | 146.00M | 133.00M | 135.00M | 124.00M | 131.00M | 133.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,878.00M | 3,914.00M | 4,047.00M | 4,069.00M | 4,141.00M | 3,955.00M | 4,017.00M | 3,866.00M | 3,866.00M | 3,605.00M | 3,363.00M | 3,387.00M | 3,502.00M | 3,513.00M | 3,518.00M | 3,489.00M | 3,604.00M | 3,557.00M | 3,630.00M | 3,763.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,744.00M | 1,837.00M | 1,892.00M | 2,047.00M | 2,152.00M | 2,227.00M | 2,246.00M | 2,260.00M | 2,287.00M | 2,332.00M | 2,410.00M | 2,433.00M | 2,470.00M | 2,522.00M | 2,560.00M | 2,587.00M | 2,668.00M | 2,766.00M | 2,820.00M | 2,873.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 666.00M | 656.00M | 29.00M | 679.00M | 677.00M | 717.00M | 753.00M | 759.00M | 734.00M | 742.00M | 731.00M | 744.00M | 738.00M | 738.00M | 141.00M | 738.00M | 745.00M | 766.00M | 208.00M | 210.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00M | 165.00M | 163.00M | 161.00M | 159.00M | 159.00M | 154.00M | 161.00M | 162.00M | 162.00M | 160.00M | 163.00M | 161.00M | 161.00M | 164.00M | 159.00M | 162.00M | 168.00M | 168.00M | 168.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 48.00M | 45.00M | 42.00M | 39.00M | 35.00M | 79.00M | 32.00M | 30.00M | 28.00M | 26.00M | 25.00M | 79.00M | 79.00M | 19.00M | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.00M | 213.00M | 208.00M | 203.00M | 198.00M | 194.00M | 233.00M | 193.00M | 192.00M | 190.00M | 186.00M | 188.00M | 240.00M | 240.00M | 183.00M | 159.00M | 162.00M | 168.00M | 168.00M | 168.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | | | 199.00M | 212.00M | 227.00M | 32.00M | 69.00M | 72.00M | 7.00M | 3.00M | 145.00M | 143.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.00M | 236.00M | 209.00M | 246.00M | 246.00M | 283.00M | 239.00M | 329.00M | 354.00M | 387.00M | 283.00M | 236.00M | 227.00M | 209.00M | 93.00M | 240.00M | 327.00M | 314.00M | 118.00M | 120.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,192.00M | 3,343.00M | -3802.00M | 3,600.00M | 3,669.00M | 3,789.00M | 3,885.00M | 3,929.00M | 3,939.00M | 3,991.00M | 4,203.00M | 4,190.00M | 4,163.00M | 4,152.00M | 4,147.00M | 4,144.00M | 4,251.00M | 4,402.00M | 4,616.00M | 4,667.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,070.00M | 7,257.00M | 245.00M | 7,669.00M | 7,810.00M | 7,744.00M | 7,902.00M | 7,795.00M | 7,805.00M | 7,596.00M | 7,566.00M | 7,577.00M | 7,665.00M | 7,665.00M | 7,665.00M | 7,633.00M | 7,855.00M | 7,959.00M | 8,246.00M | 8,430.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.00M | 398.00M | 404.00M | 466.00M | 539.00M | 421.00M | 429.00M | 368.00M | 348.00M | 369.00M | 400.00M | 348.00M | 359.00M | 361.00M | 418.00M | 353.00M | 317.00M | 319.00M | 397.00M | 355.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.00M | 398.00M | 404.00M | 466.00M | 539.00M | 421.00M | 429.00M | 368.00M | 348.00M | 369.00M | 400.00M | 348.00M | 359.00M | 361.00M | 418.00M | 353.00M | 317.00M | 319.00M | 397.00M | 355.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.00M | | | | 158.00M | | | | 143.00M | | | | 128.00M | | | | 122.00M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.00M | 316.00M | 150.00M | 354.00M | 392.00M | 408.00M | 198.00M | 374.00M | 439.00M | 398.00M | 298.00M | 414.00M | 417.00M | 461.00M | 256.00M | 439.00M | 456.00M | 451.00M | 265.00M | 468.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 8.00M | 516.00M | | | 490.00M | 457.00M | 459.00M | 444.00M | 170.00M | 255.00M | 389.00M | 471.00M | 427.00M | 314.00M | 387.00M | 516.00M | 513.00M | 458.00M | 546.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.00M | 150.00M | 171.00M | 166.00M | 160.00M | 155.00M | 156.00M | 151.00M | 148.00M | 130.00M | 117.00M | 123.00M | 128.00M | 125.00M | 134.00M | 123.00M | 118.00M | 123.00M | 113.00M | 114.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | 99.00M | 108.00M | 115.00M | 112.00M | 124.00M | 70.00M | 101.00M | 79.00M | 98.00M | 66.00M | 60.00M | 52.00M | 63.00M | 83.00M | 82.00M | 92.00M | 51.00M | 77.00M | 101.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,413.00M | 1,438.00M | 1,552.00M | 1,632.00M | 1,757.00M | 1,598.00M | 1,529.00M | 1,453.00M | 1,458.00M | 1,165.00M | 1,335.00M | 1,334.00M | 1,427.00M | 1,437.00M | 1,407.00M | 1,384.00M | 1,499.00M | 1,457.00M | 1,510.00M | 1,584.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 474.00M | 467.00M | 708.00M | 531.00M | 704.00M | 703.00M | 702.00M | 699.00M | 698.00M | 696.00M | 997.00M | 994.00M | 992.00M | 992.00M | 987.00M | 987.00M | 984.00M | 982.00M | 977.00M | 974.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | | | | 71.00M | | | | 74.00M | | | | 67.00M | 68.00M | 70.00M | 72.00M | 71.00M | 72.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 17.00M | 18.00M | 19.00M | 19.00M | 19.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 20.00M | 20.00M | 20.00M | 21.00M | 23.00M | 24.00M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 75.00M | 99.00M | 76.00M | 15.00M | | | | | | 32.00M | | | | 32.00M | 30.00M | 38.00M | 39.00M | 31.00M | 32.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.00M | 336.00M | 360.00M | 334.00M | 306.00M | 279.00M | 318.00M | 299.00M | 281.00M | 265.00M | 304.00M | 305.00M | 288.00M | 273.00M | 276.00M | 254.00M | 251.00M | 290.00M | 388.00M | 260.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.00M | 409.00M | 219.00M | 388.00M | 389.00M | 393.00M | 268.00M | 335.00M | 306.00M | 287.00M | 190.00M | 290.00M | 278.00M | 266.00M | 147.00M | 145.00M | 158.00M | 148.00M | 147.00M | 148.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,474.00M | 1,529.00M | 1,517.00M | 1,503.00M | 1,414.00M | 1,375.00M | -202.00M | 2,451.00M | 2,437.00M | 2,126.00M | 109.00M | 2,633.00M | 2,707.00M | 2,702.00M | 2,769.00M | 2,723.00M | 2,842.00M | 2,840.00M | 2,864.00M | 2,922.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,887.00M | 2,967.00M | 1,199.00M | 3,135.00M | 3,171.00M | 2,973.00M | 66.00M | 2,786.00M | 2,743.00M | 2,413.00M | 299.00M | 2,923.00M | 2,985.00M | 2,968.00M | 2,916.00M | 2,868.00M | 3,000.00M | 2,988.00M | 3,011.00M | 3,070.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.00M | 475.00M | 1,224.00M | 531.00M | 704.00M | 1,193.00M | 1,159.00M | 1,158.00M | 1,142.00M | 866.00M | 1,252.00M | 1,383.00M | 1,463.00M | 1,419.00M | 1,301.00M | 1,374.00M | 1,500.00M | 1,495.00M | 1,435.00M | 1,520.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,183.00M | 4,290.00M | 4,434.00M | 4,534.00M | 4,639.00M | 4,771.00M | 5,014.00M | 5,009.00M | 5,062.00M | 5,183.00M | 4,634.00M | 4,654.00M | 4,713.00M | 4,566.00M | 4,749.00M | 4,765.00M | 4,855.00M | 4,950.00M | 5,212.00M | 5,360.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,183.00M | 4,290.00M | 4,434.00M | 4,534.00M | 4,639.00M | 4,771.00M | 5,014.00M | 5,009.00M | 5,062.00M | 5,183.00M | 4,634.00M | 4,654.00M | 4,713.00M | 4,566.00M | 4,729.00M | 4,765.00M | 4,855.00M | 4,950.00M | 5,235.00M | 5,360.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,070.00M | 7,257.00M | 245.00M | 7,669.00M | 7,810.00M | 7,744.00M | 7,902.00M | 7,795.00M | 7,805.00M | 7,596.00M | 7,566.00M | 7,577.00M | 7,665.00M | 7,665.00M | 7,665.00M | 7,633.00M | 7,855.00M | 7,959.00M | 8,246.00M | 8,430.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -466.00M | -457.00M | -432.00M | -433.00M | -434.00M | -446.00M | -422.00M | -408.00M | -405.00M | -408.00M | -410.00M | -410.00M | -410.00M | 4,953.00M | -376.00M | 5,134.00M | -376.00M | 5,303.00M | 5,552.00M | 5,669.00M |