|
Real Estate - Gross (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Real Estate - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.18M | 0.18M | 0.17M | | | | | | | | | | | | | | | |
|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | | | | | | | | | | | | | | | | | |
|
Receivables - Doubtful (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.12M | | | | | | | | | | | | | | | | | |
|
Receivables - Affiliates (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Customers (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.83M | 230.83M | 270.76M | 245.58M | 612.04M | 635.83M | | | | | | | | | | | | | | |
|
Mortgage Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | | | | | | | | | | | | | | |
|
Loans - Gross (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.05M | 235.45M | 377.00M | 235.45M | 287.87M | 377.00M | 377.00M | 377.00M | 253.92M | 253.92M | 173.49M | 253.92M | 221.81M | 219.79M | 173.96M | 171.55M | 457.89M | 478.44M | 588.54M | 529.84M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.73M | | 635.83M | 635.83M | 47.83M | | 673.63M | 673.63M | 673.63M | 895.53M | 685.96M | 612.88M | 56.24M | 853.20M | 609.95M | 583.95M | 88.63M | 854.55M | 637.31M | 532.46M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.68M | | | | | | | 0.00M | | | | 580.99M | | | | 661.01M | | 713.60M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.73M | | 873.51M | 635.83M | 47.83M | | 673.63M | 673.63M | 673.63M | 895.53M | 685.96M | 612.88M | 56.24M | 1,434.18M | 609.95M | 583.95M | 88.63M | 1,515.56M | 637.31M | 1,246.07M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.64M | 23.64M | 86.26M | 86.26M | 3.43M | 12.80M | 88.34M | 88.34M | 88.34M | 7.70M | 88.26M | 76.53M | -26.59M | 1.50M | 69.92M | 85.36M | 79.62M | 79.59M | 88.98M | 75.67M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.71M | 25.71M | 23.92M | 23.92M | 17.78M | 23.92M | 23.03M | 23.03M | 23.03M | 19.33M | 22.81M | 25.98M | 8.86M | 25.98M | 23.80M | 21.70M | 21.48M | 19.47M | 6.96M | 17.94M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | 15.46M | | | 10.58M | 12.42M | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.38M | | | | 577.76M | | | | 838.36M | | 1,156.52M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,537.87M | 1,537.87M | | | 1,535.19M | 1,535.19M | 1,535.19M | 1,535.19M | 1,546.86M | 1,600.30M | 1,563.06M | 1,600.30M | 1,630.67M | 1,687.89M | 1,778.03M | 1,889.79M | 2,104.33M | 2,314.43M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.79M | 1,422.30M | 1,422.30M | 0.79M | 0.79M | 1,520.98M | 1,520.98M | 1,520.98M | 1,520.98M | 1,530.98M | 1,527.12M | 1,536.01M | 1,527.12M | 1,538.07M | 1,597.15M | 1,587.03M | 1,548.39M | 113.82M | 1,738.41M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.76M | | | | 107.76M | | | | 107.76M | | 107.76M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.84M | | | | 59.82M | | | | 58.84M | | 64.11M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.61M | | | | 167.58M | | | | 166.60M | | 171.87M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.85M | 73.85M | 164.35M | 164.35M | 76.65M | 164.35M | 106.17M | 106.17M | 106.17M | 25.35M | 118.52M | 131.86M | 129.69M | 9.03M | 134.76M | 126.19M | 99.00M | 91.68M | 61.94M | 80.74M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.50M | 26.50M | 25.20M | 25.20M | 25.55M | 25.20M | 23.84M | 23.84M | 23.84M | 23.84M | 23.67M | 59.82M | 24.29M | 22.15M | 60.53M | 58.78M | 58.73M | 58.84M | 64.52M | 20.38M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,882.85M | | | | 3,956.04M | | | | 4,209.54M | | 4,866.32M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,972.55M | | 3,953.03M | 4,561.81M | 4,451.95M | | 4,534.45M | 4,448.30M | 4,429.92M | 4,503.23M | 4,496.15M | 4,487.25M | 4,474.90M | 4,533.80M | 4,528.29M | 4,592.53M | 4,953.84M | 5,047.90M | 5,454.17M | 6,022.84M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.14M | 196.14M | 259.64M | 259.64M | -8.62M | 259.64M | 247.99M | 247.99M | 247.99M | 247.99M | 199.77M | 293.62M | -43.59M | 293.62M | 243.64M | 235.53M | 266.94M | 380.32M | 320.69M | 457.44M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | 0.24M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.14M | 196.14M | 259.64M | 259.64M | -8.62M | 259.64M | 247.99M | 247.99M | 247.99M | 247.99M | 199.77M | 293.62M | -43.59M | 294.19M | 243.64M | 235.53M | 267.17M | 380.32M | 320.69M | 457.44M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.67M | | | | 107.91M | | | 7.03M | 107.84M | | 126.59M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.89M | | | 74.00M | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.07M | | | | 34.22M | | | | 9.17M | | 8.93M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | | | | 2.09M | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | 3.16M | 3.03M | 3.03M | -1.64M | 3.03M | 2.37M | 2.37M | 2.37M | 2.37M | 2.85M | 6.27M | 19.54M | 6.27M | 9.14M | 3.31M | 53.41M | 49.47M | -82.36M | 43.42M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.60M | | | | 441.61M | | | | 479.74M | | 575.99M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.46M | | | | 672.36M | | | | 617.61M | | 700.74M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51M | | | | 1.12M | | | | 3.79M | | 7.49M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.40M | 172.40M | 170.21M | -10.85M | 171.33M | 170.21M | 10.14M | 154.09M | 154.09M | 1.26M | 159.94M | 9.79M | 13.33M | 162.75M | 164.52M | 9.28M | 16.78M | 169.01M | 186.83M | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.75M | | 264.84M | 264.84M | | 264.84M | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.12M | | | | 10.32M | | | | 7.47M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.32M | 38.32M | 46.74M | 46.74M | 45.64M | 46.74M | 32.42M | 32.42M | 32.42M | 0.76M | 32.15M | 30.41M | 29.06M | 10.82M | 31.24M | 31.32M | 34.52M | 43.06M | 47.76M | 39.99M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.10M | 22.10M | 17.72M | 17.72M | 23.07M | 17.72M | 16.91M | 16.91M | 16.91M | 16.91M | 17.71M | 21.61M | 19.54M | 21.61M | 21.76M | 23.63M | 3.05M | 28.27M | 27.73M | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,082.45M | -2821.96M | 1,125.59M | 1,126.12M | 1,660.75M | -2556.25M | 1,361.05M | 1,295.44M | 1,293.86M | 960.69M | 1,267.36M | 1,259.97M | 1,275.79M | 922.98M | 1,292.69M | 1,280.68M | 1,419.69M | 1,008.46M | 1,524.60M | 1,179.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,104.55M | -2799.86M | 1,143.30M | 1,143.84M | 1,683.82M | -2538.53M | 1,377.95M | 1,312.35M | 1,310.77M | 1,340.29M | 1,285.07M | 1,281.58M | 1,295.33M | 1,364.59M | 1,314.45M | 1,304.31M | 1,422.74M | 1,488.20M | 1,552.32M | 1,755.37M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 738.53M | | | | 706.58M | | | | 626.78M | | 709.67M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,799.86M | 2,799.86M | 2,538.53M | 2,538.53M | 2,768.13M | 2,538.53M | 3,162.94M | 3,162.94M | 3,162.94M | 3,162.94M | 3,211.08M | 3,169.21M | 3,179.57M | 3,169.21M | 3,213.84M | 3,288.22M | 3,531.10M | 3,559.70M | 3,901.84M | 4,267.47M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,162.94M | | | | 3,169.21M | | | | 3,390.69M | | 4,267.47M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,972.55M | | 3,953.03M | 4,561.81M | 4,451.95M | | 4,534.45M | 4,448.30M | 4,429.92M | 4,503.23M | 4,496.15M | 4,487.25M | 4,474.90M | 4,533.80M | 4,528.29M | 4,592.53M | 4,953.84M | 5,047.90M | 5,454.17M | 6,022.84M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,503.79M | 1,503.79M | 1,239.53M | 1,239.53M | 1,464.76M | 1,239.53M | 1,841.76M | 1,841.76M | 1,841.76M | 1,841.76M | 1,887.62M | 1,841.55M | 1,851.44M | 1,841.55M | 1,884.41M | 1,955.13M | 2,192.00M | 2,225.61M | 2,549.93M | 2,896.81M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.45M | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.72M | | | | 253.72M | | 253.72M |