|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.00M | 452.00M | 402.00M | 322.00M | 362.00M | 520.00M | 484.00M | 455.00M | 481.00M | 515.00M | 504.00M | 505.00M | 550.00M | 623.00M | 655.00M | 668.00M | 762.00M | 771.00M | 680.00M | 648.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.00M | 452.00M | 402.00M | 322.00M | 362.00M | 520.00M | 484.00M | 455.00M | 481.00M | 515.00M | 504.00M | 505.00M | 550.00M | 623.00M | 655.00M | 668.00M | 762.00M | 771.00M | 680.00M | 648.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.00M | 549.00M | 539.00M | 593.00M | 733.00M | 672.00M | 695.00M | 678.00M | 679.00M | 666.00M | 652.00M | 695.00M | 719.00M | 578.00M | 613.00M | 621.00M | 574.00M | 613.00M | 675.00M | 666.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.00M | | | 6.00M | 1.00M | | | 3.00M | 3.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 3.00M | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.00M | 552.00M | 540.00M | 593.00M | 733.00M | 678.00M | 696.00M | 678.00M | 679.00M | 669.00M | 655.00M | 697.00M | 721.00M | 579.00M | 615.00M | 623.00M | 577.00M | 613.00M | 675.00M | 666.00M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 262.00M | 331.00M | 306.00M | 341.00M | 348.00M | 358.00M | 329.00M | 318.00M | 298.00M | 342.00M | 311.00M | 321.00M | 283.00M | 310.00M | 296.00M | 313.00M | 269.00M | 316.00M | 328.00M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 158.00M | 176.00M | 175.00M | 155.00M | 167.00M | 124.00M | 131.00M | 140.00M | 134.00M | 129.00M | 127.00M | 109.00M | 109.00M | 116.00M | 135.00M | 126.00M | 130.00M | 148.00M | 158.00M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,233.00M | 1,424.00M | 1,451.00M | 1,399.00M | 1,594.00M | 1,710.00M | 1,664.00M | 1,597.00M | 1,622.00M | 1,616.00M | 1,630.00M | 1,641.00M | 1,702.00M | 1,596.00M | 1,697.00M | 1,723.00M | 1,778.00M | 1,785.00M | 1,821.00M | 1,802.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | | | | 88.00M | | | | 95.00M | | | | 100.00M | | | | 121.00M | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | | | | 52.00M | | | | 83.00M | | | | 91.00M | | | | 92.00M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.00M | 388.00M | 374.00M | 348.00M | 336.00M | 364.00M | 365.00M | 367.00M | 377.00M | 418.00M | 415.00M | 416.00M | 438.00M | 452.00M | 462.00M | 485.00M | 489.00M | 524.00M | 516.00M | 524.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | 54.00M | 58.00M | 57.00M | 51.00M | 49.00M | 44.00M | 37.00M | 36.00M | 35.00M | 30.00M | 25.00M | 27.00M | 27.00M | 29.00M | 25.00M | 27.00M | 29.00M | 31.00M | 25.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | 45.00M | | | | 44.00M | | | 35.00M | | 80.00M | 114.00M | 29.00M | | 111.00M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 118.00M | 116.00M | 109.00M | 101.00M | 99.00M | 95.00M | 88.00M | 83.00M | 90.00M | 87.00M | 84.00M | 157.00M | 152.00M | 153.00M | 224.00M | 224.00M | 222.00M | 216.00M | 233.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | | | | 384.00M | 378.00M | 371.00M | 387.00M | 545.00M | 439.00M | 444.00M | 441.00M | 511.00M | 513.00M | 512.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | 111.00M | 111.00M | 109.00M | 124.00M | 62.00M | 110.00M | 110.00M | 124.00M | 75.00M | 79.00M | 83.00M | 79.00M | 94.00M | 89.00M | 163.00M | 164.00M | 189.00M | 191.00M | 229.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 827.00M | 810.00M | 792.00M | 747.00M | 732.00M | 740.00M | 741.00M | 724.00M | 735.00M | 1,111.00M | 1,197.00M | 1,190.00M | 1,292.00M | 1,370.00M | 1,406.00M | 1,581.00M | 1,520.00M | 1,601.00M | 1,602.00M | 1,654.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,060.00M | 2,234.00M | 2,243.00M | 2,146.00M | 2,326.00M | 2,450.00M | 2,405.00M | 2,321.00M | 2,357.00M | 2,727.00M | 2,827.00M | 2,831.00M | 2,994.00M | 2,966.00M | 3,103.00M | 3,304.00M | 3,298.00M | 3,386.00M | 3,423.00M | 3,456.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 416.00M | 522.00M | 539.00M | 490.00M | 645.00M | 657.00M | 605.00M | 564.00M | 595.00M | 551.00M | 566.00M | 529.00M | 547.00M | 505.00M | 556.00M | 557.00M | 533.00M | 540.00M | 613.00M | 620.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 416.00M | 522.00M | 539.00M | 490.00M | 645.00M | 657.00M | 605.00M | 564.00M | 595.00M | 551.00M | 566.00M | 529.00M | 547.00M | 505.00M | 556.00M | 557.00M | 533.00M | 540.00M | 613.00M | 620.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | 80.00M | 68.00M | 67.00M | 79.00M | 90.00M | 77.00M | 74.00M | 86.00M | 99.00M | 84.00M | 81.00M | 98.00M | 107.00M | 90.00M | 88.00M | 111.00M | 122.00M | 98.00M | 85.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.00M | 218.00M | 214.00M | 217.00M | 220.00M | 246.00M | 231.00M | 222.00M | 219.00M | 233.00M | 239.00M | 228.00M | 245.00M | 257.00M | 241.00M | 237.00M | 258.00M | 291.00M | 300.00M | 271.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 4.00M | | | 9.00M | 13.00M | 21.00M | 21.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 15.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 28.00M | 28.00M | 27.00M | 27.00M | 29.00M | 30.00M | 30.00M | 30.00M | 30.00M | 31.00M | 31.00M | 29.00M | 29.00M | 22.00M | 21.00M | 21.00M | 21.00M | 24.00M | 24.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 711.00M | 852.00M | 849.00M | 801.00M | 980.00M | 1,035.00M | 964.00M | 911.00M | 948.00M | 931.00M | 938.00M | 887.00M | 937.00M | 916.00M | 927.00M | 921.00M | 941.00M | 992.00M | 1,053.00M | 1,015.00M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.00M | 349.00M | 349.00M | 349.00M | 340.00M | 336.00M | 331.00M | 327.00M | 323.00M | 318.00M | 314.00M | 309.00M | 306.00M | 301.00M | 297.00M | 292.00M | 288.00M | 283.00M | 279.00M | 284.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.00M | 198.00M | 190.00M | 180.00M | 171.00M | 115.00M | 112.00M | 109.00M | 104.00M | 160.00M | 156.00M | 149.00M | 143.00M | 127.00M | 125.00M | 115.00M | 105.00M | 88.00M | 83.00M | 80.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 100.00M | 101.00M | 94.00M | 94.00M | 99.00M | 87.00M | 73.00M | 77.00M | 85.00M | 85.00M | 85.00M | 88.00M | 81.00M | 84.00M | 76.00M | 79.00M | 83.00M | 86.00M | 78.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 27.00M | 28.00M | 27.00M | 26.00M | 27.00M | 28.00M | 30.00M | 30.00M | 31.00M | 32.00M | 34.00M | 46.00M | 43.00M | 47.00M | 62.00M | 62.00M | 51.00M | 52.00M | 47.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 117.00M | 111.00M | 103.00M | 97.00M | 99.00M | 99.00M | 93.00M | 87.00M | 79.00M | 89.00M | 83.00M | 79.00M | 78.00M | 112.00M | 111.00M | 115.00M | 109.00M | 115.00M | 111.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | 16.00M | 74.00M | 60.00M | 63.00M | 64.00M | 64.00M | 73.00M | 64.00M | 85.00M | 76.00M | 71.00M | 109.00M | 87.00M | 92.00M | 193.00M | 181.00M | 212.00M | 199.00M | 230.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,989.00M | 2,218.00M | 2,169.00M | 2,086.00M | 2,263.00M | 2,386.00M | 2,341.00M | 2,248.00M | 2,293.00M | 2,642.00M | 2,751.00M | 2,760.00M | 2,885.00M | 2,879.00M | 3,011.00M | 3,111.00M | 3,117.00M | 3,174.00M | 3,224.00M | 3,226.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,060.00M | 2,234.00M | 2,243.00M | 2,146.00M | 2,326.00M | 2,450.00M | 2,405.00M | 2,321.00M | 2,357.00M | 2,727.00M | 2,827.00M | 2,831.00M | 2,994.00M | 2,966.00M | 3,103.00M | 3,304.00M | 3,298.00M | 3,386.00M | 3,423.00M | 3,456.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.00M | 353.00M | 349.00M | 349.00M | 349.00M | 349.00M | 352.00M | 348.00M | 341.00M | 336.00M | 332.00M | 327.00M | 324.00M | 319.00M | 315.00M | 310.00M | 306.00M | 301.00M | 297.00M | 299.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493.00M | 616.00M | 642.00M | 626.00M | 649.00M | 774.00M | 807.00M | 778.00M | 801.00M | 1,123.00M | 1,134.00M | 1,198.00M | 1,273.00M | 1,414.00M | 1,503.00M | 1,610.00M | 1,562.00M | 1,651.00M | 1,642.00M | 1,689.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,060.00M | 2,234.00M | 2,243.00M | 2,146.00M | 2,326.00M | 2,450.00M | 2,405.00M | 2,321.00M | 2,357.00M | 2,727.00M | 2,827.00M | 2,831.00M | 2,994.00M | 2,966.00M | 3,103.00M | 3,304.00M | 3,298.00M | 3,386.00M | 3,423.00M | 3,456.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | 0.35M | | | | 0.39M | | | | 27.86M | | | | 28.20M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,633.00M | -229.00M | 1,686.00M | 1,710.00M | 1,754.00M | 1,788.00M | 1,822.00M | 1,842.00M | 1,908.00M | 2,274.00M | 2,316.00M | 2,387.00M | 2,426.00M | 2,652.00M | -287.00M | -255.00M | 2,727.00M | 2,838.00M | 2,859.00M | 2,897.00M |