|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 309.00M | 4.00M | 292.00M | 112.00M | 91.00M | 164.00M | 115.00M | 167.00M | 246.00M | | 2.00M | 201.00M | 1.00M | 1.00M | 138.00M | 1.00M | 185.00M | 199.00M | 126.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 309.00M | 4.00M | 292.00M | 112.00M | 91.00M | 164.00M | 115.00M | 167.00M | 246.00M | | 2.00M | 201.00M | 1.00M | 1.00M | 138.00M | 1.00M | 185.00M | 199.00M | 126.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 681.00M | 625.00M | 631.00M | 651.00M | 636.00M | 584.00M | 377.00M | 411.00M | 372.00M | 286.00M | 290.00M | 378.00M | 382.00M | 373.00M | 266.00M | 319.00M | 294.00M | 301.00M | 289.00M | 331.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 8.00M | 5.00M | 3.00M | 3.00M | | 7.00M | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 685.00M | 630.00M | 639.00M | 656.00M | 639.00M | 587.00M | 377.00M | 418.00M | 372.00M | 286.00M | 290.00M | 378.00M | 382.00M | 373.00M | 266.00M | 319.00M | 294.00M | 301.00M | 289.00M | 331.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,020.00M | 1,011.00M | 1,048.00M | 1,050.00M | 1,106.00M | 1,132.00M | 1,278.00M | 1,359.00M | 1,400.00M | 1,422.00M | 1,421.00M | 1,403.00M | 1,424.00M | 1,482.00M | 1,551.00M | 1,605.00M | 1,685.00M | 1,688.00M | 1,652.00M | 1,577.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.00M | 147.00M | 132.00M | 187.00M | 143.00M | 155.00M | 135.00M | 134.00M | 145.00M | 175.00M | 141.00M | 214.00M | 210.00M | 187.00M | 184.00M | 129.00M | 124.00M | 131.00M | 112.00M | 119.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,185.00M | 2,102.00M | 2,049.00M | 2,189.00M | 2,004.00M | 1,967.00M | 1,960.00M | 2,024.00M | 2,084.00M | 2,132.00M | 2,135.00M | 2,159.00M | 2,226.00M | 2,219.00M | 2,155.00M | 2,193.00M | 2,238.00M | 2,308.00M | 2,265.00M | 2,166.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,732.00M | 1,715.00M | 1,710.00M | 1,770.00M | 1,745.00M | 1,749.00M | 1,830.00M | 1,820.00M | 1,790.00M | 1,770.00M | 1,835.00M | 1,804.00M | 1,841.00M | 1,938.00M | 1,927.00M | 1,922.00M | 1,997.00M | 2,024.00M | 2,007.00M | 1,973.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.00M | 214.00M | 747.00M | 763.00M | 726.00M | 693.00M | 250.00M | 249.00M | 246.00M | 655.00M | 654.00M | 639.00M | 246.00M | 644.00M | 244.00M | 243.00M | 227.00M | 610.00M | 214.00M | 208.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.00M | 214.00M | 747.00M | 763.00M | 726.00M | 693.00M | 250.00M | 249.00M | 246.00M | 655.00M | 654.00M | 639.00M | 246.00M | 644.00M | 244.00M | 243.00M | 227.00M | 610.00M | 214.00M | 208.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,013.00M | 995.00M | 985.00M | 981.00M | 1,221.00M | 1,216.00M | 1,233.00M | 1,243.00M | 929.00M | 923.00M | 917.00M | 915.00M | 888.00M | 874.00M | 830.00M | 831.00M | 833.00M | 832.00M | 833.00M | 834.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.00M | 182.00M | 194.00M | 197.00M | 198.00M | 201.00M | 196.00M | 202.00M | 208.00M | 184.00M | 218.00M | 128.00M | 126.00M | 140.00M | 126.00M | 129.00M | 133.00M | 130.00M | 117.00M | 113.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,997.00M | 3,941.00M | 3,938.00M | 4,026.00M | 4,216.00M | 4,192.00M | 4,346.00M | 4,335.00M | 3,971.00M | 3,908.00M | 3,999.00M | 3,863.00M | 3,870.00M | 3,972.00M | 3,883.00M | 3,876.00M | 3,948.00M | 3,995.00M | 3,952.00M | 3,891.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,182.00M | 6,043.00M | 5,987.00M | 6,215.00M | 6,220.00M | 6,159.00M | 6,306.00M | 6,359.00M | 6,055.00M | 6,040.00M | 6,134.00M | 6,022.00M | 6,096.00M | 6,191.00M | 6,038.00M | 6,069.00M | 6,186.00M | 6,303.00M | 6,217.00M | 6,057.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.00M | 394.00M | 438.00M | 490.00M | 508.00M | 426.00M | 486.00M | 410.00M | 437.00M | 370.00M | 461.00M | 398.00M | 457.00M | 492.00M | 499.00M | 478.00M | 500.00M | 433.00M | 481.00M | 419.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 84.00M | 50.00M | 176.00M | 203.00M | 17.00M | 11.00M | 4.00M | | 17.00M | 65.00M | 183.00M | 266.00M | 58.00M | 51.00M | 133.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.00M | 394.00M | 438.00M | 490.00M | 580.00M | 510.00M | 536.00M | 586.00M | 640.00M | 387.00M | 472.00M | 402.00M | 457.00M | 509.00M | 564.00M | 661.00M | 766.00M | 491.00M | 532.00M | 552.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.00M | 326.00M | 328.00M | 377.00M | 256.00M | 262.00M | 252.00M | 263.00M | 244.00M | 199.00M | 230.00M | 240.00M | 243.00M | 243.00M | 247.00M | 239.00M | 239.00M | 238.00M | 274.00M | 231.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 7.00M | | 16.00M | 17.00M | 84.00M | 24.00M | 176.00M | 203.00M | 26.00M | 27.00M | 4.00M | | 34.00M | 65.00M | 183.00M | 38.00M | 39.00M | 39.00M | 39.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 34.00M | 26.00M | 22.00M | 19.00M | 18.00M | 20.00M | 22.00M | 23.00M | 20.00M | 24.00M | 22.00M | 20.00M | 20.00M | 24.00M | 23.00M | 25.00M | 27.00M | 22.00M | 22.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 18.00M | 12.00M | 18.00M | 13.00M | 26.00M | 18.00M | 20.00M | 10.00M | 11.00M | | | | 11.00M | 4.00M | | | 2.00M | 2.00M | 1.00M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793.00M | 779.00M | 822.00M | 923.00M | 885.00M | 838.00M | 850.00M | 915.00M | 940.00M | 643.00M | 753.00M | 691.00M | 746.00M | 817.00M | 874.00M | 961.00M | 1,068.00M | 847.00M | 919.00M | 895.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,804.00M | 2,675.00M | 2,558.00M | 2,567.00M | 2,449.00M | 2,463.00M | 2,464.00M | 2,458.00M | 2,450.00M | 2,788.00M | 2,786.00M | 2,780.00M | 2,781.00M | 2,767.00M | 2,759.00M | 2,753.00M | 2,749.00M | 3,136.00M | 3,132.00M | 3,124.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 139.00M | 369.00M | 117.00M | 111.00M | 108.00M | 17.00M | 91.00M | 91.00M | 90.00M | 199.00M | 103.00M | 101.00M | 102.00M | 85.00M | 86.00M | 88.00M | 90.00M | 81.00M | 80.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 49.00M | 48.00M | 56.00M | 51.00M | 51.00M | 46.00M | 50.00M | 45.00M | 43.00M | 44.00M | 43.00M | 33.00M | 33.00M | 30.00M | 32.00M | 33.00M | 32.00M | 31.00M | 32.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.00M | 165.00M | 276.00M | 176.00M | 156.00M | 143.00M | 153.00M | 152.00M | 142.00M | 143.00M | 149.00M | 156.00M | 171.00M | 183.00M | 304.00M | 181.00M | 191.00M | 201.00M | 208.00M | 204.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 27.00M | 55.00M | 61.00M | 58.00M | 55.00M | 110.00M | 110.00M | 108.00M | 104.00M | 103.00M | 105.00M | 103.00M | 102.00M | 107.00M | 106.00M | 114.00M | 147.00M | 148.00M | 146.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | 166.00M | 149.00M | 158.00M | 161.00M | 143.00M | 161.00M | 158.00M | 161.00M | 164.00M | 186.00M | 188.00M | 194.00M | 206.00M | 186.00M | 205.00M | 220.00M | 213.00M | 198.00M | 207.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,059.00M | 3,878.00M | 3,796.00M | 3,928.00M | 3,733.00M | 3,694.00M | 3,742.00M | 3,802.00M | 3,808.00M | 3,840.00M | 3,968.00M | 3,909.00M | 3,971.00M | 4,039.00M | 4,061.00M | 4,158.00M | 4,287.00M | 4,497.00M | 4,570.00M | 4,529.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,206.00M | 4,044.00M | 3,945.00M | 4,086.00M | 3,894.00M | 3,837.00M | 3,903.00M | 3,960.00M | 3,969.00M | 4,004.00M | 4,154.00M | 4,097.00M | 4,165.00M | 4,245.00M | 4,247.00M | 4,363.00M | 4,507.00M | 4,710.00M | 4,768.00M | 4,736.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,838.00M | 2,682.00M | 2,558.00M | 2,583.00M | 2,466.00M | 2,547.00M | 2,488.00M | 2,634.00M | 2,653.00M | 2,814.00M | 2,813.00M | 2,784.00M | 2,781.00M | 2,801.00M | 2,824.00M | 2,936.00M | 2,787.00M | 3,175.00M | 3,171.00M | 3,163.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,976.00M | 1,999.00M | 2,042.00M | 2,129.00M | 2,326.00M | 2,322.00M | 2,403.00M | 2,399.00M | 2,086.00M | 2,036.00M | 1,980.00M | 1,925.00M | 1,931.00M | 1,946.00M | 1,791.00M | 1,706.00M | 1,679.00M | 1,561.00M | 1,449.00M | 1,289.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,976.00M | 1,999.00M | 2,042.00M | 2,129.00M | 2,326.00M | 2,322.00M | 2,403.00M | 2,399.00M | 2,086.00M | 2,036.00M | 1,980.00M | 1,925.00M | 1,931.00M | 1,946.00M | 1,791.00M | 1,706.00M | 1,679.00M | 1,593.00M | 1,449.00M | 1,321.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,182.00M | 6,043.00M | 5,987.00M | 6,215.00M | 6,220.00M | 6,159.00M | 6,306.00M | 6,359.00M | 6,055.00M | 6,040.00M | 6,134.00M | 6,022.00M | 6,096.00M | 6,191.00M | 6,038.00M | 6,069.00M | 6,186.00M | 6,303.00M | 6,217.00M | 6,057.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 5.11M | 1.39M | 1.46M | 2.84M | | | | | | | | | | | | | 5.69M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -628.00M | -705.00M | -738.00M | 659.00M | -772.00M | -885.00M | -4.00M | 2.00M | -809.00M | -827.00M | 684.00M | 655.00M | -829.00M | 606.00M | 555.00M | 425.00M | -769.00M | -751.00M | -717.00M | -73.00M |