| Dec 31,
2013 | Dec 31,
2014 | Dec 31,
2015 | Dec 31,
2016 | Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income before allocation to noncontrolling interests | 503 | 587 | 339 | 819 | 862 | 1,424 | 1,500 | 1,636 | 2,034 | 2,111 | 2,340 | 2,496 |
|---|
| Depreciation and amortization expense | 209 | 204 | 199 | 240 | 242 | 308 | 412 | 441 | 448 | 465 | 491 | 497 |
|---|
| Share-based compensation expense | 43 | 32 | 43 | 37 | 44 | 53 | 67 | 59 | 58 | 62 | 60 | 74 |
|---|
| Asset Impairment Charges | 15 | 10 | 60 | 5 | 3 | 4 | 7 | 43 | 47 | 53 | 46 | 31 |
|---|
| Net loss/(gain) on sales of assets | - | - | - | 26 | -11 | 42 | 20 | 19 | -2 | - | 118 | -23 |
|---|
| Inventory Write-down | - | - | 94 | 105 | 54 | 54 | 68 | 105 | 46 | 76 | 115 | 97 |
|---|
| Deferred taxes | 23 | -49 | -85 | -55 | 127 | -112 | -79 | -62 | -80 | -286 | -61 | -338 |
|---|
| Settlement of derivative contracts | - | - | - | - | - | - | - | - | - | -114 | - | - |
|---|
| Non Cash Transfers to Related Party | - | - | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | - | - |
|---|
| Other non-cash adjustments | 10 | 3 | -10 | -19 | -10 | 14 | 12 | -11 | 2 | -13 | 8 | 6 |
|---|
| Accounts receivable | 99 | -69 | 58 | -15 | 50 | 67 | 69 | -74 | 155 | 137 | 102 | 61 |
|---|
| Inventories | 104 | 16 | 262 | 101 | -19 | -61 | 104 | 346 | 366 | 486 | 361 | 40 |
|---|
| Other assets | 24 | 2 | 9 | 50 | 16 | 42 | 51 | 68 | 7 | -35 | 95 | -52 |
|---|
| Accounts payable | -82 | -210 | 17 | -28 | -10 | 37 | -10 | 147 | -17 | -29 | 13 | 31 |
|---|
| Other liabilities | 196 | 11 | 70 | -295 | -57 | 56 | 91 | 91 | 227 | -180 | 67 | 114 |
|---|
| Other tax accounts, net | 9 | -9 | 34 | 20 | 85 | 67 | -8 | 17 | -25 | 98 | -34 | -17 |
|---|
| Net cash provided by operating activities | 681 | 626 | 664 | 713 | 1,346 | 1,790 | 1,795 | 2,126 | 2,213 | 1,912 | 2,353 | 2,953 |
|---|
| Capital expenditures | 184 | 180 | 224 | 216 | 224 | 338 | 460 | 453 | 477 | 586 | 732 | 655 |
|---|
| Acquisitions, net of cash acquired | - | - | 654 | - | - | 114 | 195 | 113 | 14 | 312 | 155 | 8 |
|---|
| Purchase of investments | - | - | - | - | - | - | - | - | 12 | 9 | 4 | 5 |
|---|
| Net proceeds from sale of assets | 9 | 9 | 2 | 90 | 37 | 56 | 21 | 21 | 2 | 1 | 4 | 1 |
|---|
| Proceeds from derivative instrument activity, net | - | - | - | - | - | - | - | 27 | -44 | -23 | -12 | -62 |
|---|
| Proceeds from sale of businesses, net of cash sold | - | - | - | - | - | - | - | - | - | - | 96 | 293 |
|---|
| Other investing activities | - | 1 | 10 | - | 1 | 7 | 8 | - | 1 | - | -2 | 3 |
|---|
| Net cash used in investing activities | -179 | -187 | -1,115 | -214 | -270 | -2,259 | -504 | -572 | -458 | -883 | -777 | -315 |
|---|
| Proceeds from (Repayments of) Short-Term Debt | 16 | -8 | -2 | -5 | - | 8 | -9 | 4 | -4 | 2 | 1 | -3 |
|---|
| Principal payments on long-term debt | - | - | - | 400 | 750 | - | - | 500 | 600 | - | 1,350 | - |
|---|
| Proceeds from Issuance of Senior Long-Term Debt | 2,625 | - | 1,236 | - | 1,231 | 1,485 | - | 1,240 | - | 1,348 | - | - |
|---|
| Payment of debt issuance costs | - | - | - | 3 | - | - | - | 12 | - | 10 | - | - |
|---|
| Payment of consideration related to previous acquisitions | - | - | - | - | - | - | - | 2 | 6 | 1 | 3 | 5 |
|---|
| Share-based compensation-related proceeds, net of taxes paid on withholding shares | - | - | - | - | - | - | - | - | - | -38 | 27 | -8 |
|---|
| Purchases of treasury stock | - | - | 203 | 300 | 500 | 698 | 626 | 250 | 743 | 1,594 | 1,092 | 1,858 |
|---|
| Cash dividends paid | 98 | 146 | 168 | 188 | 206 | 243 | 314 | 380 | 474 | 611 | 692 | 786 |
|---|
| Net cash used in financing activities | -200 | -154 | 755 | -903 | -251 | 533 | -951 | 123 | -1,862 | -904 | -3,109 | -2,660 |
|---|
| Effect of exchange-rate changes on cash and cash equivalents | - | - | - | - | - | - | - | -7 | -12 | -29 | -7 | -32 |
|---|
| Net (decrease)/increase in cash and cash equivalents | - | - | - | - | - | - | - | 1,670 | -119 | 96 | -1,540 | -54 |
|---|
| Income taxes | 134 | 278 | 224 | 408 | 455 | 336 | 418 | 418 | 548 | 638 | 754 | 892 |
|---|
| Interest, net of capitalized interest | 60 | 118 | 117 | 165 | 167 | 190 | 247 | 257 | 253 | 242 | 295 | 274 |
|---|
| Capital expenditures | - | 9 | 11 | 8 | 5 | 7 | 7 | 3 | 6 | 3 | 2 | 3 |
|---|
| Excise tax accrued on net share repurchases, not paid | - | - | - | - | - | - | - | - | - | - | 10 | 17 |
|---|