|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.49M | 41.00M | 46.00M | 45.00M | 48.00M | 44.00M | 39.00M | 40.00M | 38.00M | 37.00M | 37.00M | 34.00M | 39.00M | 40.00M | 37.00M | 44.00M | 52.00M | 44.00M | 38.00M | 52.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.49M | 41.00M | 46.00M | 45.00M | 48.00M | 44.00M | 39.00M | 40.00M | 38.00M | 37.00M | 37.00M | 34.00M | 39.00M | 40.00M | 37.00M | 44.00M | 52.00M | 44.00M | 38.00M | 52.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,106.58M | 1,115.00M | 1,264.00M | 1,241.00M | 1,228.00M | 1,213.00M | 1,340.00M | 992.00M | 985.00M | 887.00M | 1,013.00M | 990.00M | 971.00M | 953.00M | 1,103.00M | 1,030.00M | 998.00M | 1,093.00M | 1,028.00M | 994.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.68M | 16.00M | 15.00M | 16.00M | 18.00M | 19.00M | 26.00M | 20.00M | 22.00M | 19.00M | 26.00M | 30.00M | 29.00M | 38.00M | 33.00M | 55.00M | 39.00M | 68.00M | 81.00M | 71.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,121.26M | 1,131.00M | 1,279.00M | 1,257.00M | 1,246.00M | 1,232.00M | 1,366.00M | 1,012.00M | 1,007.00M | 906.00M | 1,039.00M | 1,020.00M | 1,000.00M | 991.00M | 1,136.00M | 1,085.00M | 1,037.00M | 1,161.00M | 1,109.00M | 1,065.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,293.88M | 2,247.00M | 2,537.00M | 2,426.00M | 2,559.00M | 2,355.00M | 2,756.00M | 2,512.00M | 2,465.00M | 2,292.00M | 2,648.00M | 2,311.00M | 2,232.00M | 2,179.00M | 2,402.00M | 2,227.00M | 2,191.00M | 2,095.00M | 2,237.00M | 1,989.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.95M | 157.00M | 187.00M | 152.00M | 145.00M | 184.00M | 214.00M | 197.00M | 204.00M | 245.00M | 259.00M | 246.00M | 269.00M | 230.00M | 201.00M | 180.00M | 192.00M | 191.00M | 194.00M | 212.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,585.80M | 3,550.00M | 4,019.00M | 3,864.00M | 3,980.00M | 3,797.00M | 4,360.00M | 3,741.00M | 3,692.00M | 3,463.00M | 3,957.00M | 3,581.00M | 3,511.00M | 3,402.00M | 3,743.00M | 3,481.00M | 3,433.00M | 3,423.00M | 3,497.00M | 3,247.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,715.03M | 1,784.00M | 1,769.00M | 1,764.00M | 1,638.00M | 1,690.00M | 1,684.00M | 1,719.00M | 1,735.00M | 1,767.00M | 1,744.00M | 1,766.00M | 1,776.00M | 1,820.00M | 1,800.00M | 1,790.00M | 1,771.00M | 1,749.00M | 1,703.00M | 1,682.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.50M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 19.00M | 20.00M | 20.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 909.59M | 891.00M | 873.00M | 855.00M | 837.00M | 819.00M | 801.00M | 783.00M | 765.00M | 722.00M | 703.00M | 685.00M | 668.00M | 649.00M | 631.00M | 611.00M | 593.00M | 576.00M | 558.00M | 542.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 930.09M | 911.00M | 893.00M | 875.00M | 857.00M | 839.00M | 821.00M | 803.00M | 785.00M | 742.00M | 722.00M | 705.00M | 688.00M | 668.00M | 650.00M | 630.00M | 612.00M | 595.00M | 577.00M | 561.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.33M | 57.00M | 49.00M | 42.00M | 31.00M | | | | | 32.00M | 32.00M | 34.00M | 33.00M | 87.00M | 86.00M | 85.00M | 90.00M | 162.00M | 162.00M | 158.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 4.00M | | | 180.00M | 126.00M | 147.00M | 154.00M | 193.00M | 162.00M | 175.00M | 155.00M | 181.00M | 181.00M | 188.00M | 196.00M | 206.00M | 192.00M | 198.00M | 209.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,935.03M | 3,975.00M | 3,980.00M | 3,937.00M | 3,898.00M | 3,831.00M | 3,839.00M | 3,894.00M | 3,949.00M | 3,931.00M | 3,891.00M | 4,090.00M | 4,074.00M | 4,126.00M | 4,223.00M | 4,250.00M | 4,184.00M | 4,172.00M | 4,064.00M | 3,998.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,520.82M | 7,525.00M | 7,999.00M | 7,801.00M | 7,878.00M | 7,628.00M | 8,199.00M | 7,635.00M | 7,641.00M | 7,394.00M | 7,848.00M | 7,671.00M | 7,585.00M | 7,528.00M | 7,966.00M | 7,731.00M | 7,617.00M | 7,595.00M | 7,561.00M | 7,245.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,599.99M | 1,644.00M | 1,896.00M | 1,737.00M | 1,715.00M | 1,742.00M | 1,924.00M | 1,797.00M | 1,837.00M | 1,781.00M | 1,934.00M | 1,722.00M | 1,677.00M | 1,688.00M | 1,906.00M | 1,768.00M | 1,773.00M | 1,875.00M | 1,926.00M | 1,788.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,314.22M | 2,175.00M | 2,376.00M | 2,309.00M | 2,377.00M | 2,109.00M | 2,485.00M | 2,065.00M | 2,022.00M | 1,956.00M | 2,296.00M | 2,176.00M | 2,148.00M | 2,081.00M | 2,244.00M | 2,068.00M | 1,959.00M | 1,859.00M | 1,917.00M | 1,713.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,914.21M | 3,819.00M | 4,272.00M | 4,046.00M | 4,092.00M | 3,851.00M | 4,409.00M | 3,862.00M | 3,859.00M | 3,737.00M | 4,230.00M | 3,898.00M | 3,825.00M | 3,769.00M | 4,150.00M | 3,836.00M | 3,732.00M | 3,734.00M | 3,843.00M | 3,501.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.70M | 341.00M | 206.00M | 223.00M | 251.00M | 232.00M | 199.00M | 166.00M | 165.00M | 143.00M | 277.00M | 247.00M | 186.00M | 197.00M | 156.00M | 271.00M | 196.00M | 319.00M | 157.00M | 310.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.70M | 120.00M | 121.00M | 122.00M | 26.00M | 27.00M | 27.00M | 23.00M | 21.00M | 18.00M | 16.00M | 12.00M | 11.00M | 11.00M | 10.00M | 9.00M | 9.00M | 8.00M | 7.00M | 7.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.84M | 135.00M | 142.00M | 145.00M | 153.00M | 156.00M | 157.00M | 161.00M | 164.00M | 180.00M | 181.00M | 187.00M | 186.00M | 181.00M | 180.00M | 156.00M | 175.00M | 173.00M | 150.00M | 150.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,264.91M | 2,487.00M | 2,691.00M | 2,555.00M | 2,389.00M | 2,417.00M | 2,565.00M | 2,396.00M | 2,455.00M | 2,405.00M | 2,577.00M | 2,336.00M | 2,318.00M | 2,365.00M | 2,530.00M | 2,394.00M | 2,432.00M | 2,602.00M | 2,528.00M | 2,438.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.97M | 35.00M | 32.00M | 30.00M | 27.00M | 23.00M | 20.00M | 18.00M | 15.00M | 12.00M | 10.00M | 7.00M | 11.00M | 12.00M | 11.00M | 13.00M | 12.00M | 11.00M | 11.00M | 10.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,175.00M | | | | 2,109.00M | | | | 1,956.00M | | | | 2,081.00M | | | | 1,859.00M | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.93M | 53.00M | 51.00M | 21.00M | 20.00M | 18.00M | 18.00M | 18.00M | 18.00M | 1,545.00M | 16.00M | 15.00M | 16.00M | 15.00M | 15.00M | 15.00M | 15.00M | 14.00M | 14.00M | 14.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.38M | -1.00M | -2.00M | -1.00M | -1.00M | 1.00M | | 3.00M | 1.00M | 1.00M | | | | | | | -1.00M | 3.00M | 1.00M | 1.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.01M | 4.00M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493.00M | 17.00M | 14.00M | 13.00M | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.69M | 962.00M | 988.00M | 988.00M | 1,084.00M | 1,067.00M | 1,078.00M | 1,107.00M | 1,122.00M | 1,302.00M | 1,090.00M | 1,298.00M | 1,270.00M | 1,463.00M | 1,393.00M | 1,473.00M | 1,427.00M | 1,400.00M | 1,384.00M | 1,356.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.02M | 299.00M | 274.00M | 215.00M | 197.00M | 194.00M | 181.00M | 172.00M | 154.00M | 162.00M | 160.00M | 147.00M | 141.00M | 151.00M | 148.00M | 143.00M | 148.00M | 155.00M | 159.00M | 162.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,925.74M | 5,712.00M | 6,138.00M | 5,903.00M | 5,897.00M | 5,642.00M | 6,183.00M | 5,618.00M | 5,645.00M | 5,488.00M | 5,989.00M | 5,832.00M | 5,763.00M | 5,736.00M | 6,193.00M | 5,963.00M | 5,845.00M | 5,886.00M | 5,854.00M | 5,531.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,219.76M | 6,011.00M | 6,412.00M | 6,118.00M | 6,094.00M | 5,836.00M | 6,364.00M | 5,790.00M | 5,799.00M | 5,650.00M | 6,149.00M | 5,979.00M | 5,904.00M | 5,887.00M | 6,341.00M | 6,106.00M | 5,993.00M | 6,041.00M | 6,013.00M | 5,693.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.70M | 2,295.00M | 121.00M | 122.00M | 26.00M | 2,136.00M | 27.00M | 23.00M | 21.00M | 1,974.00M | 16.00M | 12.00M | 11.00M | 2,092.00M | 10.00M | 9.00M | 9.00M | 1,867.00M | 7.00M | 7.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,301.00M | 1,514.00M | 1,587.00M | 1,683.00M | 1,784.00M | 1,792.00M | 1,835.00M | 1,845.00M | 1,842.00M | 1,744.00M | 1,699.00M | 1,692.00M | 1,681.00M | 1,641.00M | 1,625.00M | 1,625.00M | 1,625.00M | 1,551.00M | 1,548.00M | 1,552.00M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,301.00M | 1,514.00M | 1,587.00M | 1,683.00M | 1,784.00M | 1,792.00M | 1,835.00M | 1,845.00M | 1,842.00M | 1,744.00M | 1,699.00M | 1,692.00M | 1,681.00M | 1,641.00M | 1,625.00M | 1,625.00M | 1,625.00M | 1,551.00M | 1,548.00M | 1,552.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,520.82M | 7,525.00M | 7,999.00M | 7,801.00M | 7,878.00M | 7,628.00M | 8,199.00M | 7,635.00M | 7,641.00M | 7,394.00M | 7,848.00M | 7,671.00M | 7,585.00M | 7,528.00M | 7,966.00M | 7,731.00M | 7,617.00M | 7,595.00M | 7,561.00M | 7,245.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | | | | 4.90M | 0.40M | 0.30M | 0.40M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 3.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 934.87M | -39.00M | -24.00M | 1,120.00M | 22.00M | -20.00M | 1,292.00M | -9.00M | 1,318.00M | -28.00M | 1,211.00M | 1,196.00M | 1,175.00M | 1,138.00M | 1,117.00M | -46.00M | -47.00M | 1,020.00M | -43.00M | 1,036.00M |