|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.31M | 570.93M | 12.57M | 16.25M | 13.82M | 17.18M | 283.47M | 14.82M | 260.79M | 2.48M | 3.66M | 283.55M | 280.78M | 286.28M | 4.68M | 5.31M | 5.90M | 4.90M | 5.35M | 5.58M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.31M | 570.93M | 12.57M | 16.25M | 13.82M | 17.18M | 283.47M | 14.82M | 260.79M | 2.48M | 3.66M | 283.55M | 280.78M | 286.28M | 4.68M | 5.31M | 5.90M | 4.90M | 5.35M | 5.58M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.51M | 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 |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.51M | 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 |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 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 |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.46M | 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 |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 472.82M | 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 |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,446.81M | 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 |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | | | 15.61M | 14.12M | | | 14.35M | 13.21M | | | 13.55M | 12.49M | | | 13.14M | 12.12M | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,267.36M | 971.29M | 971.29M | 1,267.36M | 1,267.36M | 1,267.36M | 1,033.74M | 1,029.21M | 1,361.40M | 1,029.22M | 947.34M | 1,361.40M | 947.28M | 10.70M | 957.89M | 957.89M | 1,372.10M | 1,372.10M | 957.98M | 1,372.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,299.75M | 147.47M | 1,368.42M | 68.02M | 66.22M | 64.05M | 1,427.13M | 1,289.57M | 1,289.57M | 194.49M | 1,392.84M | 1,743.15M | 165.98M | 1,395.28M | 1,272.77M | 114.86M | 111.95M | 1,272.77M | 1,474.99M | 1,471.21M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,567.11M | 1,118.76M | 2,339.71M | 1,335.38M | 1,333.59M | 1,331.41M | 2,460.88M | 2,318.78M | 2,650.97M | 1,223.71M | 2,340.18M | 3,104.55M | 1,113.26M | 1,405.98M | 2,230.66M | 1,072.75M | 1,484.05M | 2,644.87M | 2,432.97M | 2,843.31M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.20M | 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 |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,819.09M | 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 |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,291.91M | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.47M | 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 |
|
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 |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.47M | 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 |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 407.92M | 85.65M | 19.21M | 66.38M | 402.88M | 20.51M | 73.62M | 18.64M | 405.41M | 433.48M | 427.38M | 19.03M | 65.83M | 447.47M | 86.27M | 18.79M | 17.50M | 79.73M | 827.93M | 17.93M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.16M | 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 |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.32M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.43M | 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 |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.08M | 0.39M | 38.53M | | 4.32M | | 39.43M | | | | 37.26M | | | | 9.98M | | 347.09M | | 15.69M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528.91M | 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 |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,300.23M | 3,292.86M | 2,989.92M | 2,989.86M | 2,864.59M | 2,825.05M | 3,005.13M | 2,924.31M | 2,899.69M | 2,864.85M | 2,871.22M | 2,823.74M | 2,916.10M | 3,024.99M | 3,132.58M | 3,472.57M | 3,524.16M | 1,892.53M | 2,045.57M | 2,271.89M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 2.11M | 0.96M | -0.62M | -1.87M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.92M | 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 |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.55M | 836.02M | 815.97M | 793.40M | 780.63M | 768.70M | 758.44M | 745.66M | 735.35M | 722.23M | 810.25M | 696.93M | 679.96M | 665.38M | 754.61M | 598.36M | 584.52M | 567.92M | 554.25M | 536.75M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | 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 |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,934.14M | 4,927.80M | 4,627.85M | 4,699.29M | 4,521.00M | 4,461.26M | 4,668.32M | 4,598.29M | 4,490.26M | 4,479.11M | 4,467.76M | 4,410.05M | 4,490.44M | 4,614.84M | 4,753.94M | 5,050.59M | 5,099.24M | 3,780.54M | 3,901.90M | 4,014.72M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,933.65M | 4,992.18M | 4,685.42M | 4,699.29M | 4,521.00M | 4,515.07M | 4,720.50M | 4,663.62M | 4,555.67M | 4,543.13M | 4,529.02M | 4,472.94M | 4,549.71M | 4,670.63M | 4,810.30M | 5,116.64M | 5,164.76M | 3,845.64M | 3,966.19M | 4,078.35M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,339.55M | 3,334.71M | 3,031.59M | 3,034.18M | 2,908.86M | 2,869.33M | 3,049.41M | 2,968.59M | 2,943.97M | 2,909.12M | 2,915.50M | 2,868.06M | 2,960.51M | 3,069.36M | 3,176.59M | 3,516.57M | 3,568.16M | 1,892.53M | 2,045.57M | 2,271.89M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,358.27M | 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 | 2,667.31M | 2,608.50M | 2,534.56M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,358.27M | 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 | 2,607.88M | 2,534.56M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,291.91M | 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 |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 600.31M | -0.18M | 856.54M | -0.98M | 1,128.62M | 1,285.83M | 1,469.27M | -0.60M | -0.97M | 1,744.23M | 1,755.17M | -1.70M | 1,631.95M | -2.40M | -1.98M | 1,394.65M | 2,667.34M | -1.55M | -1.68M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | | | | 0.93M | | | | 0.39M | | | | 0.93M | | | | 0.90M | |