|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,089.36M | 956.71M | 746.21M | 998.26M | 843.53M | 695.23M | 419.26M | 1,057.84M | 981.79M | 1,046.89M | 823.05M | 1,650.80M | 1,502.05M | 1,438.40M | 1,225.68M | 2,240.92M | 1,889.19M | 1,720.42M | 1,414.48M | 2,086.75M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,089.36M | 956.71M | 746.21M | 998.26M | 843.53M | 695.23M | 419.26M | 1,057.84M | 981.79M | 1,046.89M | 823.05M | 1,650.80M | 1,502.05M | 1,438.40M | 1,225.68M | 2,240.92M | 1,889.19M | 1,720.42M | 1,414.48M | 2,086.75M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.72M | 218.81M | 370.36M | 334.54M | 302.69M | 322.00M | 434.67M | 326.34M | 301.51M | 271.20M | 487.68M | 331.68M | 296.56M | 303.13M | 537.14M | 303.08M | 332.87M | 376.47M | 538.76M | 344.32M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | 9.76M | 8.22M | 13.53M | 11.49M | 12.65M | 13.56M | 25.37M | 15.69M | 11.21M | 15.79M | 25.30M | 13.87M | 10.77M | 20.66M | 29.60M | 21.12M | 14.93M | 23.50M | 36.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.42M | 228.56M | 378.58M | 348.07M | 314.18M | 334.65M | 448.23M | 351.71M | 317.20M | 282.41M | 503.47M | 356.98M | 310.43M | 313.89M | 557.79M | 332.68M | 353.99M | 391.41M | 562.26M | 380.73M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.24M | 457.70M | 636.27M | 550.75M | 506.80M | 839.51M | 925.04M | 723.36M | 532.85M | 740.55M | 726.33M | 538.96M | 474.31M | 753.28M | 777.89M | 576.67M | 495.23M | 849.35M | 835.60M | 633.49M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.92M | 61.09M | 26.61M | 68.77M | 55.26M | 30.66M | 36.15M | 97.84M | 55.52M | 40.03M | 83.45M | 36.14M | 92.71M | 43.32M | 46.55M | 79.24M | 39.29M | 60.62M | 48.65M | 160.45M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,650.80M | 1,726.20M | 1,843.55M | 1,994.61M | 1,752.13M | 1,949.73M | 1,913.29M | 2,243.75M | 1,910.25M | 2,175.16M | 2,179.88M | 2,648.85M | 2,443.48M | 2,612.83M | 2,701.29M | 3,274.11M | 2,860.47M | 3,074.83M | 2,971.47M | 3,282.39M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.21M | 222.35M | 223.69M | 221.01M | 222.45M | 219.66M | 221.31M | 242.59M | 266.68M | 288.76M | 295.21M | 300.81M | 302.12M | 305.58M | 319.58M | 323.41M | 325.60M | 332.31M | 333.50M | 333.57M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M | 13.99M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.95M | 41.38M | 40.82M | 40.25M | 39.69M | 39.12M | 38.55M | 38.01M | 37.46M | 36.90M | 36.35M | 35.80M | 27.08M | 26.70M | 15.91M | 15.80M | 15.70M | 15.67M | 15.66M | 15.65M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.94M | 55.37M | 54.81M | 54.24M | 53.68M | 53.11M | 52.54M | 52.00M | 51.45M | 50.89M | 50.34M | 49.79M | 41.07M | 40.69M | 29.90M | 29.79M | 29.69M | 29.66M | 29.65M | 29.64M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.19M | 40.82M | 39.58M | 40.88M | 64.22M | 63.22M | 60.41M | 63.32M | 72.59M | 70.58M | 71.08M | 68.95M | 72.58M | 71.61M | 73.32M | 65.38M | 77.59M | 85.80M | 90.81M | 93.68M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.58M | 56.65M | 58.20M | 56.75M | 57.32M | 55.09M | 54.01M | 41.11M | 41.93M | 43.30M | 42.68M | 46.87M | 50.65M | 54.29M | 56.64M | 52.79M | 39.55M | 47.43M | 53.48M | 61.96M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 516.91M | 565.06M | 566.88M | 552.96M | 580.12M | 563.52M | 553.06M | 565.54M | 645.95M | 672.74M | 668.65M | 698.61M | 692.10M | 693.39M | 696.84M | 690.24M | 709.78M | 764.44M | 812.80M | 819.76M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,167.70M | 2,291.26M | 2,410.43M | 2,547.57M | 2,332.25M | 2,513.25M | 2,466.35M | 2,809.29M | 2,556.20M | 2,847.90M | 2,848.53M | 3,347.46M | 3,135.58M | 3,306.22M | 3,398.14M | 3,964.35M | 3,570.25M | 3,839.27M | 3,784.28M | 4,102.15M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.63M | 393.63M | 497.12M | 482.06M | 327.49M | 604.10M | 482.93M | 487.35M | 265.61M | 523.01M | 476.87M | 507.16M | 378.50M | 642.60M | 536.58M | 586.37M | 417.95M | 732.88M | 590.32M | 598.50M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.63M | 393.63M | 497.12M | 482.06M | 327.49M | 604.10M | 482.93M | 487.35M | 265.61M | 523.01M | 476.87M | 507.16M | 378.50M | 642.60M | 536.58M | 586.37M | 417.95M | 732.88M | 590.32M | 598.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.15M | 41.07M | 42.16M | 49.87M | 67.55M | 38.44M | 37.03M | 50.12M | 63.78M | 42.41M | 49.22M | 86.38M | 123.65M | 61.53M | 60.09M | 97.34M | 125.42M | 68.97M | 65.59M | 86.94M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | 73.14M | 70.66M | 100.61M | 81.40M | 88.35M | 87.62M | 131.95M | 86.75M | 83.50M | 101.68M | 160.57M | 106.78M | 104.64M | 138.77M | 192.28M | 142.12M | 151.45M | 151.97M | 236.67M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.77M | 46.28M | 48.87M | 48.29M | 50.10M | 47.49M | 46.89M | 49.30M | 50.77M | 51.23M | 49.50M | 51.12M | 53.58M | 46.36M | 48.66M | 46.01M | 54.45M | 65.25M | 75.92M | 76.77M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.92M | 40.97M | 17.19M | 26.77M | 12.43M | 18.86M | 39.34M | 76.36M | 17.32M | 28.01M | 61.49M | 109.35M | 52.34M | 56.68M | 75.92M | 99.12M | 23.30M | 22.73M | 65.98M | 142.12M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42M | 18.31M | 21.33M | 17.03M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.37M | 600.53M | 682.96M | 727.93M | 541.68M | 799.76M | 728.62M | 815.31M | 497.38M | 735.80M | 759.39M | 927.44M | 719.99M | 912.47M | 875.64M | 1,032.88M | 769.94M | 1,047.00M | 968.80M | 1,149.44M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.27M | 185.78M | 182.09M | 171.31M | 171.97M | 159.31M | 150.26M | 151.11M | 195.72M | 209.37M | 201.57M | 222.87M | 213.30M | 216.01M | 209.96M | 211.01M | 222.52M | 246.82M | 274.76M | 266.11M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.27M | 60.53M | 56.33M | 25.55M | 24.78M | 26.34M | 25.83M | 46.24M | 44.90M | 62.48M | 54.25M | 52.59M | 42.35M | 50.30M | 51.63M | 37.50M | 13.59M | 58.22M | 15.62M | 15.52M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.11M | 271.74M | 263.72M | 254.90M | 251.74M | 241.09M | 221.89M | 224.81M | 293.09M | 309.98M | 294.01M | 315.83M | 308.12M | 319.27M | 299.26M | 300.55M | 287.30M | 324.80M | 349.45M | 343.25M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 723.48M | 872.27M | 946.69M | 982.83M | 793.42M | 1,040.85M | 950.51M | 1,040.12M | 790.47M | 1,045.78M | 1,053.40M | 1,243.27M | 1,028.11M | 1,231.74M | 1,174.90M | 1,333.43M | 1,057.24M | 1,371.79M | 1,318.25M | 1,492.70M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,444.22M | 1,418.99M | 1,463.75M | 1,564.74M | 1,538.83M | 1,472.41M | 1,515.84M | 1,769.17M | 1,765.73M | 1,802.12M | 1,795.13M | 2,104.19M | 2,107.47M | 2,074.48M | 2,223.24M | 2,630.92M | 2,513.01M | 2,467.48M | 2,466.03M | 2,609.45M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,444.22M | 1,418.99M | 1,463.75M | 1,564.74M | 1,538.83M | 1,472.41M | 1,515.84M | 1,769.17M | 1,765.73M | 1,802.12M | 1,795.13M | 2,104.19M | 2,107.47M | 2,074.48M | 2,223.24M | 2,630.92M | 2,513.01M | 2,467.48M | 2,466.03M | 2,609.45M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,167.70M | 2,291.26M | 2,410.43M | 2,547.57M | 2,332.25M | 2,513.25M | 2,466.35M | 2,809.29M | 2,556.20M | 2,847.90M | 2,848.53M | 3,347.46M | 3,135.58M | 3,306.22M | 3,398.14M | 3,964.35M | 3,570.25M | 3,839.27M | 3,784.28M | 4,102.15M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.74M | 1,223.34M | -14.90M | -19.16M | 1,352.68M | -39.92M | 1,348.82M | 1,582.86M | 1,571.57M | 1,609.54M | -49.45M | 1,890.31M | 1,913.62M | 1,875.28M | 2,013.27M | 2,424.90M | -49.65M | -58.09M | 2,245.77M | -46.07M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.25M | 0.13M | 0.74M | 0.59M | 0.38M | 0.17M | 0.69M | 5.57M | 0.31M | 2.08M | 3.57M | 4.29M | 1.06M | 0.69M | 2.02M | 3.80M | 1.67M | | |