|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.39M | 344.56M | 402.98M | 250.19M | 252.34M | 283.47M | 263.45M | 260.79M | 2.48M | 3.66M | 283.55M | 280.78M | 286.28M | 316.69M | 311.50M | 320.11M | 319.07M | 5.35M | 372.72M | 322.71M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.39M | 344.56M | 402.98M | 250.19M | 252.34M | 283.47M | 263.45M | 260.79M | 2.48M | 3.66M | 283.55M | 280.78M | 286.28M | 316.69M | 311.50M | 320.11M | 319.07M | 5.35M | 372.72M | 322.71M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.67M | 89.48M | 97.10M | 86.76M | 86.52M | 109.05M | 103.03M | 104.33M | 103.58M | 137.89M | 118.90M | 109.74M | 103.47M | 132.27M | 109.95M | 115.40M | 82.22M | 84.35M | 78.75M | 78.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.67M | 89.48M | 97.10M | 86.76M | 86.52M | 109.05M | 103.03M | 104.33M | 103.58M | 137.89M | 118.90M | 109.74M | 103.47M | 132.27M | 109.95M | 115.40M | 82.22M | 84.35M | 78.75M | 78.80M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.55M | 20.09M | 20.55M | 21.09M | 22.32M | 22.17M | 21.97M | 21.41M | 20.64M | 20.69M | 20.44M | 21.18M | 20.41M | 21.23M | 20.74M | 21.64M | 20.93M | 20.19M | 19.69M | 19.08M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.73M | 41.10M | 39.70M | 40.97M | 60.96M | 49.38M | 54.08M | 52.08M | 72.17M | 59.29M | 53.05M | 52.05M | 67.82M | 56.63M | 54.87M | 54.87M | 68.47M | 45.48M | 53.27M | 55.73M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.27M | 507.80M | 576.57M | 417.81M | 439.33M | 478.23M | 457.36M | 459.05M | 469.25M | 529.32M | 480.43M | 487.06M | 501.87M | 561.51M | 502.38M | 540.00M | 495.58M | 530.73M | 530.00M | 482.40M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,420.79M | 2,394.18M | 2,377.45M | 2,354.45M | 2,355.75M | 2,394.24M | 2,429.16M | 2,451.86M | 2,499.72M | 2,542.51M | 2,573.18M | 2,626.13M | 2,633.25M | 2,679.28M | 2,751.27M | 2,818.21M | 2,841.90M | 2,871.38M | 2,929.48M | 3,009.61M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.61M | 14.12M | | | 14.35M | 13.21M | | | 13.55M | 12.49M | | | 13.14M | 12.12M | | | 12.68M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 971.29M | | 1,267.36M | 1,267.36M | 1,033.74M | 1,029.21M | 1,361.40M | 1,029.22M | 947.34M | 1,361.40M | 1,361.40M | 10.70M | 10.70M | 1,372.10M | 1,372.10M | 957.95M | 1,372.10M | 1,372.10M | 1,404.25M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,300.95M | 1,368.42M | 1,366.62M | 66.22M | 147.47M | 1,427.13M | 1,423.81M | 131.12M | 1,776.57M | | 165.17M | 165.98M | 1,272.77M | 118.23M | 1,387.63M | 1,272.77M | 1,272.77M | 1,474.99M | 99.68M | 1,890.12M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,300.95M | 2,339.71M | 1,366.62M | 1,333.59M | 1,414.84M | 2,460.88M | 2,453.02M | 1,492.52M | 2,805.79M | 947.34M | 1,526.57M | 1,527.38M | 1,283.47M | 128.94M | 2,759.73M | 2,644.87M | 2,230.72M | 2,847.09M | 1,471.78M | 3,294.37M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.58M | 98.23M | 97.52M | 93.77M | 95.36M | 147.44M | 166.66M | 133.17M | 97.26M | 67.78M | 69.57M | 65.33M | 67.03M | 66.52M | 184.07M | 185.22M | 176.19M | 93.46M | 95.37M | 89.94M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,782.85M | 5,716.37M | 5,673.85M | 5,632.34M | 5,616.54M | 5,832.90M | 5,867.23M | 5,845.44M | 5,842.36M | 5,743.81M | 5,747.46M | 5,774.36M | 5,800.56M | 5,830.31M | 5,966.63M | 6,020.39M | 6,017.37M | 6,043.96M | 6,082.91M | 6,201.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,500.12M | 6,224.17M | 6,250.42M | 6,050.15M | 6,055.87M | 6,311.13M | 6,324.59M | 6,304.48M | 6,311.61M | 6,273.13M | 6,227.89M | 6,261.42M | 6,302.43M | 6,391.81M | 6,469.01M | 6,560.39M | 6,512.95M | 6,574.69M | 6,612.91M | 6,684.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.63M | 102.03M | 84.97M | 87.44M | 100.28M | 129.95M | 99.62M | 96.88M | 105.66M | 124.67M | 106.41M | 128.40M | 118.69M | 131.26M | 127.52M | 126.51M | 131.40M | 151.29M | 137.50M | 144.02M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.48M | 16.03M | 15.66M | 15.48M | 16.29M | 16.04M | 15.80M | 15.51M | 16.26M | 15.74M | 15.15M | 14.66M | 14.74M | 14.53M | 14.23M | 13.77M | 15.04M | 14.60M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.63M | 102.03M | 101.45M | 103.47M | 115.93M | 145.42M | 115.91M | 112.92M | 121.47M | 140.18M | 122.67M | 144.13M | 133.84M | 145.93M | 142.26M | 141.04M | 145.62M | 165.06M | 152.53M | 158.61M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.05M | 19.21M | 66.38M | 73.34M | 20.51M | 411.91M | 408.85M | 17.48M | 433.48M | 427.38M | 62.92M | 416.28M | 76.43M | 17.59M | 57.68M | 70.49M | 484.90M | 17.09M | 17.93M | 475.98M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.30M | 79.26M | 84.13M | 84.29M | 96.16M | 84.19M | 95.75M | 91.06M | 111.90M | 96.56M | 97.18M | 106.81M | 118.28M | 108.60M | 135.86M | 132.57M | 146.36M | 493.41M | 403.49M | 131.24M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.85M | 41.67M | 44.32M | 44.27M | 44.27M | 44.27M | 44.27M | 44.27M | 44.27M | 44.27M | 44.33M | 44.42M | 44.36M | 44.01M | 44.00M | 44.00M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.13M | 84.88M | 84.54M | 84.74M | 85.79M | 88.78M | 89.48M | 92.93M | 94.46M | 98.87M | 99.27M | 98.62M | 100.32M | 102.86M | 102.28M | 105.99M | 107.21M | 111.84M | 112.90M | 119.54M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.39M | 38.53M | | 4.32M | | 39.43M | | | | 37.26M | | | | 9.98M | | 347.09M | | 15.69M | 3.37M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.19M | 557.04M | 582.14M | 534.60M | 575.81M | 586.13M | 592.17M | 546.57M | 583.42M | 596.32M | 600.39M | 589.10M | 610.52M | 622.68M | 630.33M | 628.78M | 963.38M | 979.22M | 882.96M | 623.37M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,292.86M | 2,989.92M | 2,989.86M | 2,864.59M | 2,825.05M | 3,005.13M | 2,968.59M | 2,899.69M | 2,864.85M | 2,915.50M | 2,868.06M | 2,916.10M | 3,024.99M | 3,176.59M | 3,472.57M | 3,524.16M | 1,892.53M | 2,045.57M | 2,271.89M | 2,613.76M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 2.11M | 0.96M | -0.62M | -1.87M | -3.18M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.72M | 264.91M | 274.55M | 283.71M | 291.69M | 318.61M | 336.14M | 308.65M | 308.61M | 288.83M | 288.99M | 305.30M | 313.94M | 346.92M | 349.33M | 361.78M | 356.71M | 323.47M | 323.13M | 359.31M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 836.02M | 815.97M | 793.40M | 780.63M | 768.70M | 758.44M | 745.66M | 735.35M | 722.23M | 711.39M | 696.93M | 679.96M | 665.38M | 754.61M | 598.36M | 584.52M | 567.92M | 554.25M | 536.75M | 524.99M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.38M | 57.57M | | | 53.82M | 52.19M | 65.33M | 65.42M | 64.02M | 61.27M | 62.89M | 59.26M | 55.79M | 56.37M | 66.06M | 65.52M | 65.10M | 64.30M | 63.64M | 65.44M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,435.73M | 6,166.60M | 6,250.42M | 6,050.15M | 6,002.05M | 6,258.94M | 6,259.26M | 6,239.06M | 6,247.59M | 6,211.86M | 6,165.01M | 6,202.16M | 6,246.64M | 6,335.45M | 6,402.95M | 6,494.87M | 6,447.85M | 6,510.40M | 6,549.27M | 6,618.76M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,500.12M | 6,224.17M | 6,250.42M | 6,050.15M | 6,055.87M | 6,311.13M | 6,324.59M | 6,304.48M | 6,311.61M | 6,273.13M | 6,227.89M | 6,261.42M | 6,302.43M | 6,391.81M | 6,469.01M | 6,560.39M | 6,512.95M | 6,574.69M | 6,612.91M | 6,684.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,334.71M | 3,031.59M | 3,034.18M | 2,908.86M | 2,869.33M | 3,049.41M | 3,012.86M | 2,943.97M | 2,909.12M | 2,959.77M | 2,912.39M | 2,960.51M | 3,069.36M | 3,220.60M | 3,516.57M | 3,568.16M | 1,892.53M | 2,045.57M | 2,271.89M | 2,613.76M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,507.94M | 1,538.75M | 1,551.13M | 1,529.15M | 1,540.80M | 1,590.62M | 1,660.97M | 1,748.81M | 1,768.48M | 1,744.10M | 1,754.96M | 1,711.71M | 1,631.80M | 1,581.51M | 1,352.37M | 1,395.63M | 2,666.36M | 2,608.50M | 2,534.56M | 2,500.52M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,500.12M | 6,224.17M | 6,250.42M | 6,050.15M | 6,055.87M | 6,311.13M | 6,324.59M | 6,304.48M | 6,311.61M | 6,273.13M | 6,227.89M | 6,261.42M | 6,302.43M | 6,391.81M | 6,469.01M | 6,560.39M | 6,512.95M | 6,574.69M | 6,612.91M | 6,684.20M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.31M | 827.73M | -0.36M | 541.80M | -1.13M | -1.38M | -0.90M | 1,645.68M | 3.35M | | | | -1.03M | | | | 2,667.34M | -1.55M | -1.68M | 2,501.98M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | | | | 0.51M | | | | 0.90M | | | | 0.93M | | | | 0.91M | | |