|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.87M | 216.44M | 36.38M | 86.03M | 140.77M | 115.27M | 70.85M | 96.29M | 418.06M | 643.85M | 283.90M | 530.39M | 454.06M | 561.77M | 219.22M | 350.97M | 81.63M | 98.28M | 72.40M | 66.55M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.87M | 216.44M | 36.38M | 86.03M | 140.77M | 115.27M | 70.85M | 96.29M | 418.06M | 643.85M | 283.90M | 530.39M | 454.06M | 561.77M | 219.22M | 350.97M | 81.63M | 98.28M | 72.40M | 66.55M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 735.35M | 835.18M | 1,050.26M | 1,141.17M | 990.53M | 1,248.88M | 1,125.07M | 1,030.27M | 816.69M | 762.55M | 701.71M | 743.55M | 756.62M | 764.55M | 812.48M | 783.89M | 715.76M | 652.47M | 772.01M | 755.22M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.52M | 9.98M | 18.54M | 17.56M | 12.02M | 12.27M | 10.35M | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 748.87M | 845.16M | 1,068.80M | 1,158.73M | 1,002.55M | 1,261.15M | 1,135.42M | 1,030.27M | 816.69M | 762.55M | 701.71M | 743.55M | 756.62M | 764.55M | 812.48M | 783.89M | 715.76M | 652.47M | 772.01M | 755.22M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,017.80M | 1,814.54M | 1,950.30M | 1,618.33M | 1,556.43M | 1,731.72M | 1,551.10M | 990.79M | 985.29M | 1,166.70M | 994.54M | 686.54M | 884.34M | 1,286.81M | 1,249.05M | 771.87M | 899.28M | 1,365.12M | 1,398.69M | 961.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.16M | 74.47M | 113.59M | 70.37M | 75.40M | 74.49M | 81.41M | 72.23M | 67.47M | 55.78M | 55.13M | 108.63M | 113.73M | 88.34M | 92.97M | 120.78M | 110.05M | 125.07M | 152.15M | 146.68M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,498.39M | 3,372.33M | 3,940.70M | 3,572.88M | 3,265.23M | 3,465.95M | 3,050.47M | 2,537.26M | 2,527.10M | 2,806.96M | 2,213.91M | 2,249.30M | 2,331.07M | 2,850.28M | 2,528.74M | 2,175.45M | 1,961.16M | 2,376.41M | 2,557.11M | 2,081.78M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.68M | 368.58M | 369.85M | 370.45M | 366.45M | 364.72M | 362.45M | 349.77M | 360.23M | 365.74M | 366.79M | 370.88M | 379.68M | 622.77M | | | | 496.58M | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.56M | 20.68M | 23.51M | 31.24M | 40.60M | 41.43M | 48.16M | 56.58M | 44.42M | 36.54M | 45.33M | 48.77M | 47.66M | 39.61M | | | | 96.58M | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 797.66M | 786.03M | 772.25M | 763.44M | 765.94M | 762.73M | 678.72M | 663.44M | 680.19M | 693.37M | 689.11M | 694.14M | 709.95M | 868.15M | 860.25M | 883.99M | 905.76M | 939.50M | 961.40M | 979.62M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.09M | 410.86M | 429.99M | 400.85M | 387.45M | 379.31M | 372.86M | 369.34M | 380.81M | 354.68M | 358.05M | | | 402.89M | | | | 396.92M | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.34M | 129.34M | 129.34M | 129.34M | 129.34M | 129.34M | 129.34M | 129.34M | 128.54M | 127.86M | 127.86M | | | 127.86M | | | | 127.86M | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.69M | 117.14M | 111.06M | 105.22M | 99.32M | 100.91M | 95.13M | 89.61M | 90.77M | 85.58M | 80.53M | | | 69.34M | | | | 63.51M | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.03M | 246.48M | 240.40M | 234.56M | 228.66M | 230.25M | 224.48M | 218.95M | 219.31M | 213.44M | 208.38M | | | 197.20M | | | | 191.37M | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.56M | 43.17M | 92.51M | 18.63M | 99.65M | 87.17M | 89.17M | 369.34M | 380.81M | 87.01M | 358.05M | 356.38M | 347.27M | 101.06M | 408.69M | 387.06M | 430.04M | 396.92M | 401.67M | 412.88M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,209.75M | 79.56M | 1,202.23M | 1,164.30M | 1,153.39M | 1,142.04M | 1,051.58M | 1,032.78M | 1,061.00M | 1,048.04M | 1,047.16M | 1,050.51M | 1,057.22M | 1,271.04M | 1,268.94M | 1,271.04M | 1,335.80M | 1,336.42M | 1,363.07M | 1,392.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,708.14M | 4,569.22M | 5,142.94M | 4,737.18M | 4,418.62M | 4,608.00M | 4,102.04M | 3,570.05M | 3,588.10M | 3,855.01M | 3,261.07M | 3,299.81M | 3,388.30M | 4,121.31M | 3,797.68M | 3,446.49M | 3,296.96M | 3,712.83M | 3,920.18M | 3,474.28M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 825.92M | 1,199.32M | 741.12M | 773.00M | 930.03M | 1,423.63M | 768.87M | 641.38M | 822.15M | 1,055.47M | 625.84M | 607.08M | 774.35M | 1,047.44M | 661.20M | 572.23M | 782.68M | 918.69M | 633.03M | 603.59M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.70M | 128.91M | 216.84M | 1,161.43M | 137.17M | 98.52M | 107.98M | 251.10M | 14.14M | 90.85M | 67.08M | 4.02M | 85.64M | 59.77M | 69.65M | 104.47M | 68.62M | 249.42M | 67.68M | 314.37M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 904.62M | 1,328.23M | 957.96M | 1,934.42M | 1,067.19M | 1,522.15M | 876.86M | 892.48M | 836.29M | 1,146.32M | 692.91M | 611.10M | 859.99M | 1,107.20M | 730.85M | 676.70M | 851.30M | 1,168.11M | 700.71M | 917.96M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.22M | 230.15M | 205.96M | 211.83M | 229.51M | 245.92M | 202.13M | 180.55M | 189.43M | 232.29M | 177.95M | 192.68M | 207.54M | 227.19M | 194.39M | 186.90M | 201.94M | 208.43M | 207.12M | 247.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.25M | 501.79M | 1,449.77M | 53.95M | 112.03M | 272.57M | 85.57M | 27.51M | 14.14M | 27.56M | 10.15M | 27.67M | 14.72M | 166.61M | 62.67M | 64.21M | 63.89M | 63.38M | 23.47M | 314.37M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.22M | 37.67M | | | 23.44M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.22M | 100.85M | 384.72M | 184.15M | 258.83M | 55.41M | 309.55M | 189.95M | 211.87M | 30.69M | 174.65M | 124.42M | 67.90M | 194.03M | 223.70M | 73.55M | 21.00M | 195.33M | 222.81M | 87.21M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,723.16M | 2,463.93M | 3,062.77M | 2,577.58M | 2,320.51M | 2,521.32M | 2,112.31M | 1,393.24M | 1,407.63M | 1,636.33M | 1,083.28M | 1,084.73M | 1,177.87M | 1,731.17M | 1,434.31M | 1,080.61M | 1,330.47M | 1,686.40M | 1,870.63M | 1,379.09M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.82M | 600.49M | 571.18M | 563.45M | 497.99M | 492.52M | 486.89M | 576.49M | 569.73M | 562.96M | 556.17M | 549.38M | 542.56M | 608.15M | 588.09M | 578.46M | 569.05M | 560.02M | 569.06M | 563.48M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.58M | 235.28M | 228.20M | 250.05M | 232.63M | 231.17M | 176.82M | 207.50M | 208.35M | 233.49M | 195.66M | 209.66M | 193.84M | 233.65M | 238.70M | 246.10M | 41.91M | 45.46M | 41.30M | 38.88M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.59M | 29.50M | 14.74M | 7.31M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.64M | 113.64M | 68.44M | 63.38M | 59.08M | 64.08M | 54.39M | 57.03M | 58.22M | 121.54M | 59.15M | | | 117.74M | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.33M | 63.78M | 31.42M | 28.93M | 34.78M | 72.48M | 35.73M | 34.44M | 32.88M | 53.98M | 31.22M | | | 91.08M | | | | 98.63M | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.59M | 78.53M | 77.17M | 83.52M | 79.73M | 63.16M | 66.31M | 161.84M | 161.65M | 49.09M | 145.97M | 145.44M | 144.85M | 116.84M | 180.85M | 176.91M | 174.42M | 176.18M | 170.64M | 174.13M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,390.54M | 32.88M | 3,748.54M | 3,236.45M | 2,912.35M | 3,115.07M | 2,689.32M | 14.76M | 13.44M | 12.01M | 11.74M | 9.94M | 11.05M | 9.11M | 7.89M | 7.18M | 1,899.53M | 2,246.41M | 2,439.69M | 1,942.57M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,472.13M | 3,261.51M | 3,825.72M | 3,319.97M | 2,992.08M | 3,178.23M | 2,755.63M | 2,131.56M | 2,139.02M | 2,338.62M | 1,785.42M | 1,779.55M | 1,865.29M | 2,521.48M | 2,203.25M | 1,835.98M | 2,073.94M | 2,422.60M | 2,610.33M | 2,116.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 649.08M | 1,102.28M | 2,020.95M | 617.40M | 610.02M | 765.09M | 572.46M | 604.00M | 583.87M | 590.52M | 566.32M | 577.05M | 557.28M | 774.76M | 650.76M | 642.67M | 632.94M | 623.39M | 592.53M | 877.85M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,033.44M | 1,307.70M | 1,317.22M | 1,417.21M | 1,426.54M | 1,429.77M | 1,346.41M | 1,438.48M | 1,240.73M | 1,516.39M | 1,475.65M | 1,520.26M | 1,329.17M | 1,599.84M | 1,594.43M | 1,610.51M | 1,181.11M | 1,244.78M | 1,309.85M | 1,357.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,708.14M | 4,569.22M | 5,142.94M | 4,737.18M | 4,418.62M | 4,608.00M | 4,102.04M | 3,570.05M | 3,588.10M | 3,855.01M | 3,261.07M | 3,299.81M | 3,388.30M | 4,121.31M | 3,797.68M | 3,446.49M | 3,296.96M | 3,712.83M | 3,920.18M | 3,474.28M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.39M | 0.06M | 0.06M | 0.29M | 0.45M | 0.29M | 0.27M | 0.27M | 0.25M | 0.01M | 0.01M | 0.01M | 0.24M | | | 0.37M | 0.37M | 0.16M | 0.19M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.15M | 1.19M | 13.55M | 775.50M | 806.19M | 20.48M | 786.42M | 25.48M | 28.58M | 22.86M | 23.41M | 911.46M | 15.38M | 12.59M | 964.11M | 14.33M | 10.72M | 11.34M | 1,065.19M | 1,114.74M |