Professional Documents
Culture Documents
2009
2010
2011
2012
2013
Sales/Revenue
61.94B
61.64B
65.04B
67.28B
71.26B
18.52B
18.49B
20.21B
21.56B
21.73B
15.74B
15.55B
17.05B
17.89B
17.62B
2.77B
2.94B
3.16B
3.67B
4.1B
2.1B
2.19B
2.31B
2.52B
2.74B
675M
748M
852M
1.15B
1.36B
43.43B
43.15B
44.83B
45.72B
49.54B
2009
SG&A Expense
Research & Development
Other SG&A
Other Operating Expense
Unusual Expense
EBIT after Unusual Expense
Non Operating Income/Expense
2010
2011
2012
2013
26.8B
26.33B
28.5B
29.72B
30.03B
7B
6.9B
7.53B
8.85B
8.2B
19.8B
19.42B
20.97B
20.87B
21.83B
1.03B
289M
801M
124M
1.23B
(1.03B)
(289M)
(801M)
(124M)
(1.23B)
520M
762M
(2.74B)
(1.66B)
(2.41B)
2009
Non-Operating Interest Income
2010
2011
2012
2013
90M
107M
91M
64M
74M
451M
455M
526M
516M
472M
552M
528M
610M
631M
577M
Interest Capitalized
101M
73M
84M
115M
105M
15.76B
16.95B
12.36B
13.78B
15.47B
3.49B
3.61B
2.69B
3.26B
1.64B
2.41B
2.06B
2.39B
2.02B
594M
1.52B
1.19B
1.13B
1.28B
1.65B
187M
(4M)
(690M)
(120M)
(251M)
(623M)
360M
(146M)
81M
(356M)
Equity in Affiliates
12.27B
13.33B
9.67B
10.51B
13.83B
(339M)
12.27B
13.33B
9.67B
10.85B
13.83B
Pretax Income
Income Tax
Net Income
Extraordinaries & Discontinued Operations
2009
Extra Items & Gain/Loss Sale Of Assets
2010
2011
2012
2013
12.27B
13.33B
9.67B
10.85B
13.83B
12.27B
13.33B
9.67B
10.85B
13.83B
4.45
4.85
3.54
3.94
4.92
2.76B
2.75B
2.74B
2.75B
2.81B
4.40
4.78
3.49
3.86
4.81
2.79B
2.79B
2.78B
2.81B
2.88B
EBITDA
19.4B
19.76B
19.5B
19.67B
23.61B
2009
2010
2011
2012
2013
19.43B
27.66B
32.26B
21.09B
29.21B
2.52B
2.29B
2.71B
3.03B
2.79B
16.91B
25.37B
29.55B
18.06B
26.42B
9.65B
9.77B
10.58B
11.31B
11.71B
9.65B
9.77B
10.58B
11.31B
11.71B
9.98B
10.11B
10.94B
11.78B
12.05B
(333M)
(340M)
(361M)
(466M)
(333M)
5.18B
5.38B
6.29B
7.5B
7.88B
2.64B
2.85B
3.44B
3.82B
4.04B
1.4B
1.46B
1.64B
2.26B
2.61B
1.14B
1.07B
1.21B
1.42B
1.22B
5.29B
4.5B
5.19B
6.22B
7.61B
Cash Only
Short-Term Investments
Total Accounts Receivable
Accounts Receivables, Net
Other Receivables
Inventories
Finished Goods
Work in Progress
Raw Materials
Progress Payments & Other
Other Current Assets
2009
2010
2012
2013
5.29B
4.5B
5.19B
6.22B
7.61B
39.54B
47.31B
54.32B
46.12B
56.41B
2009
Net Property, Plant & Equipment
2011
2010
2011
2012
2013
14.76B
14.55B
14.74B
16.1B
16.71B
29.25B
30.43B
31.83B
34.65B
37.13B
Buildings
8.86B
9.08B
9.39B
10.05B
10.42B
714M
738M
754M
793M
885M
Accumulated Depreciation
14.49B
15.87B
17.09B
18.56B
20.42B
31.19B
32.01B
34.28B
51.18B
50.75B
Net Goodwill
14.86B
15.29B
16.14B
22.42B
22.8B
16.32B
16.72B
18.14B
28.75B
27.95B
3.69B
3.94B
3.77B
3.42B
4.95B
3.42B
3.33B
3.52B
3.22B
2.59B
94.68B
102.91B
113.64B
121.35B
132.68B
Other Assets
Tangible Other Assets
Total Assets
6.32B
2010
2011
7.62B
6.66B
2012
4.68B
2013
4.85B
2009
Short Term Debt
2010
2011
2012
2013
6.28B
7.6B
6.04B
3.16B
3.08B
34M
13M
616M
1.51B
1.77B
Accounts Payable
5.54B
5.62B
5.73B
5.83B
6.27B
442M
578M
854M
1.06B
770M
9.43B
9.25B
9.57B
12.69B
13.79B
Dividends Payable
Accrued Payroll
1.61B
2.64B
2.33B
2.42B
2.79B
7.82B
6.61B
7.25B
10.27B
10.99B
21.73B
23.07B
22.81B
24.26B
25.68B
8.22B
9.16B
12.97B
11.49B
13.33B
8.22B
9.16B
12.97B
11.49B
13.33B
8.22B
9.16B
12.97B
11.49B
13.33B
6.77B
6.09B
8.35B
9.08B
7.78B
(4.08B)
(3.65B)
(4.74B)
(1.41B)
117M
1.42B
1.45B
1.8B
3.14B
3.99B
5.51B
5.1B
6.54B
4.54B
3.87B
5.95B
6.57B
10.63B
8.55B
7.85B
5.95B
6.57B
10.63B
8.55B
7.85B
44.09B
46.33B
56.56B
56.52B
58.63B
Other Liabilities
Other Liabilities (excl. Deferred Income)
Deferred Income
Total Liabilities
Non-Equity Reserves
2009
Preferred Stock (Carrying Value)
2010
2011
2012
2013
50.59B
56.58B
57.08B
64.83B
74.05B
3.12B
3.12B
3.12B
3.12B
3.12B
70.31B
77.77B
81.25B
85.99B
89.49B
(363M)
(869M)
(1.69B)
(288M)
43M
(30M)
24M
448M
195M
106M
(19.78B)
(20.78B)
(21.66B)
(18.48B)
(15.7B)
50.59B
56.58B
57.08B
64.83B
74.05B
Total Equity
50.59B
56.58B
57.08B
64.83B
74.05B
94.68B
102.91B
113.64B
121.35B
132.68B
Jan 02
2011
Jan 01
2012
Dec 30
2012
Dec 29
2013
13,334.0
9,672.0
10,853.0
13,831.0
2,191.0
2,306.0
2,520.0
2,741.0
748.0
852.0
1,146.0
1,363.0
2,939.0
3,158.0
3,666.0
4,104.0
--
--
--
-417.0
--
160.0
2,131.0
739.0
356.0
-836.0
-378.0
-499.0
12.0
32.0
92.0
-131.0
Minority Interest
--
--
339.0
--
-207.0
-915.0
-9.0
-632.0
Change In Inventories
-196.0
-715.0
-1.0
-622.0
20.0
493.0
2,768.0
1,821.0
-487.0
2,628.0
-4,727.0
-1,508.0
16,385.0
14,298.0
15,396.0
17,414.0
Capital Expenditure
-2,384.0
-2,893.0
-2,934.0
-3,595.0
524.0
1,342.0
1,509.0
458.0
Cash Acquisitions
-1,269.0
-2,797.0
-4,486.0
-835.0
-4,687.0
514.0
1,363.0
-865.0
-7,854.0
-4,612.0
-4,510.0
-5,103.0
7,874.0
9,729.0
3,268.0
1,411.0
Currency in
Millions of US Dollars
NET INCOME
As of:
4 Year
Trend
1,118.0
4,470.0
45.0
3,607.0
8,992.0
14,199.0
3,313.0
5,018.0
-6,565.0
-11,200.0
-6,175.0
-1,397.0
-32.0
-16.0
-804.0
-1,593.0
-6,597.0
-11,216.0
-6,979.0
-2,990.0
1,226.0
1,246.0
2,720.0
2,649.0
-2,797.0
-2,525.0
-12,919.0
-3,538.0
-5,804.0
-6,156.0
-6,614.0
-7,286.0
-5,804.0
-6,156.0
-6,614.0
-7,286.0
--
--
-83.0
56.0
-4,980.0
-4,452.0
-20,562.0
-6,091.0
-6.0
-47.0
45.0
-204.0
3,545.0
5,187.0
-9,631.0
6,016.0