|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427.24M | 370.55M | 917.53M | 234.20M | 202.21M | 188.66M | 232.13M | 229.19M | 159.67M | 220.61M | 257.17M | 214.10M | 193.64M | 203.63M | 217.34M | 391.18M | 174.76M | 166.07M | 196.85M | 247.19M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.49M | 187.26M | 198.70M | 207.07M | 148.38M | 144.33M | 36.25M | 118.46M | 85.09M | 72.61M | 59.06M | 84.12M | 68.55M | 78.37M | 68.90M | 73.22M | 20.82M | 59.41M | 27.41M | 21.77M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 561.73M | 557.81M | 1,116.23M | 441.26M | 350.58M | 332.99M | 268.38M | 347.64M | 244.76M | 293.22M | 316.24M | 298.23M | 262.18M | 282.00M | 286.24M | 464.39M | 195.58M | 225.49M | 224.26M | 268.97M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.40M | 233.63M | 228.89M | 282.38M | 329.57M | 397.88M | 458.71M | 512.68M | 525.61M | 449.59M | 404.19M | 435.82M | 431.68M | 415.39M | 418.60M | 426.93M | 786.34M | 782.62M | 782.64M | 726.82M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.23M | 6.58M | 4.51M | 4.78M | 5.17M | 5.77M | 9.68M | 8.18M | 7.12M | 6.91M | 28.13M | 7.01M | 4.77M | 4.90M | 6.71M | 4.44M | 9.97M | 10.13M | 10.97M | 9.80M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.63M | 240.21M | 233.41M | 287.17M | 334.74M | 403.65M | 468.40M | 520.86M | 532.74M | 456.49M | 432.32M | 442.82M | 436.45M | 420.29M | 425.31M | 431.37M | 796.31M | 792.76M | 793.62M | 736.62M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.50M | 90.54M | 84.06M | 87.27M | 83.59M | 86.09M | 87.96M | 90.76M | 99.41M | 101.30M | 94.23M | 101.42M | 107.21M | 115.31M | 117.88M | 127.29M | 321.62M | 329.99M | 324.33M | 324.81M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.86M | 91.48M | 20.84M | 80.96M | 97.38M | 103.59M | 8.10M | 83.51M | 80.09M | 86.37M | 2.04M | 88.08M | 64.32M | 71.52M | 76.42M | 70.90M | 120.97M | 116.85M | 97.52M | 85.03M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 978.57M | 983.54M | 1,586.57M | 954.69M | 918.50M | 946.16M | 1,002.94M | 1,078.61M | 1,004.45M | 992.83M | 1,006.62M | 988.68M | 948.78M | 970.32M | 1,192.07M | 1,224.83M | 1,493.19M | 1,490.51M | 1,465.47M | 1,462.34M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,374.24M | 3,281.08M | 2.80M | 3.40M | 4.10M | 34.50M | 3.40M | 1.40M | 1.40M | 3.00M | 8.80M | 2,970.37M | 2,993.82M | 3,014.34M | 3,016.28M | 3,009.36M | 4,485.34M | 4,408.16M | 4,313.07M | 4,100.08M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 36.89M | 135.44M | 8.88M | 3.50M | 213.96M | 218.98M | 25.80M | 26.30M | 246.06M | 264.95M | 28.52M | 30.15M | 292.23M | 100.57M | 30.84M | 41.03M | 102.45M | 68.20M | 70.54M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.70M | 45.65M | 45.70M | 45.65M | 45.65M | 45.65M | 45.65M | 45.65M | 45.70M | 45.70M | 45.70M | 45.65M | 45.70M | 45.65M | 45.65M | 45.70M | 343.82M | 166.56M | 182.85M | 182.58M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.43M | 75.63M | 73.84M | 72.04M | 70.25M | 68.95M | 67.15M | 65.40M | 63.79M | 62.18M | 60.58M | 58.97M | 57.36M | 55.75M | 54.15M | 52.55M | 511.30M | 493.80M | 485.54M | 463.08M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.13M | 121.29M | 119.54M | 117.69M | 115.90M | 114.60M | 112.81M | 111.05M | 109.49M | 107.88M | 106.28M | 104.62M | 103.06M | 101.41M | 99.80M | 98.25M | 855.11M | 660.35M | 668.39M | 645.66M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.17M | 19.37M | 16.15M | 12.56M | 13.00M | 20.25M | | 20.69M | 21.43M | 24.53M | | 31.96M | 45.05M | | 1,242.42M | 1,242.12M | 1.62M | 1.64M | 1.64M | 61.76M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.73M | 193.77M | 184.83M | 177.61M | 174.22M | 175.39M | 172.80M | 170.28M | 168.02M | 169.34M | 188.69M | 198.83M | 207.80M | 208.09M | 1,472.98M | 1,480.78M | 1,131.68M | 860.89M | 858.99M | 826.14M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,588.10M | 4,495.28M | 5,034.13M | 4,392.25M | 4,334.35M | 4,322.61M | 4,355.53M | 4,411.85M | 4,365.73M | 4,340.82M | 4,381.96M | 4,421.33M | 4,424.85M | 4,484.98M | 5,781.90M | 5,816.62M | 7,242.26M | 6,862.00M | 6,705.74M | 6,459.10M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.93M | 64.19M | 72.00M | 109.03M | 105.12M | 119.97M | 126.97M | 145.78M | 160.10M | 151.67M | 130.85M | 157.30M | 158.30M | 158.90M | 135.08M | 148.75M | 272.80M | 240.86M | 217.92M | 188.31M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.30M | 27.30M | 27.33M | 26.82M | 26.70M | 26.69M | 26.69M | 51.54M | 50.40M | 48.90M | 25.19M | 42.00M | 42.05M | 42.00M | 25.02M | 25.15M | 25.20M | 25.20M | 25.20M | 25.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.23M | 91.49M | 99.33M | 135.85M | 131.82M | 146.66M | 153.66M | 197.32M | 210.50M | 200.57M | 156.05M | 199.30M | 200.34M | 200.90M | 160.11M | 173.91M | 298.00M | 266.07M | 243.12M | 213.71M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.34M | 173.78M | 283.49M | 263.12M | 245.78M | 254.61M | 241.15M | 272.25M | 203.21M | 232.95M | 262.88M | 269.69M | 238.49M | 255.85M | 286.84M | 261.81M | 582.80M | 536.84M | 564.86M | 501.26M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.50M | 483.50M | 483.49M | | | | | | | | | | | | | | 6.75M | 6.86M | 6.86M | 6.86M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.60M | 265.30M | 866.31M | 398.98M | 377.60M | 401.28M | 394.81M | 469.57M | 413.72M | 433.50M | 418.93M | 468.99M | 438.84M | 456.79M | 446.95M | 435.71M | 887.57M | 809.77M | 814.84M | 721.85M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.00M | 542.00M | 542.00M | 542.24M | 541.97M | 542.29M | 542.61M | 542.93M | 542.73M | 545.00M | 545.14M | 545.29M | 545.44M | 545.59M | 1,782.18M | 1,781.67M | 2,233.62M | 2,184.84M | 2,057.08M | 2,026.31M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | | 108.12M | 119.60M | 109.86M | 104.80M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.29M | 102.77M | 104.55M | 99.27M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | 2.39M | 2.01M | 2.03M | 2.36M | 2.06M | 1.54M | 0.80M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 604.54M | 584.63M | 626.71M | 545.87M | 552.26M | 527.54M | 537.71M | 537.26M | 540.32M | 541.42M | 575.43M | 510.01M | 502.09M | 494.41M | 582.08M | 485.68M | 646.21M | 614.63M | 624.00M | 631.12M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.97M | 154.05M | 147.76M | 3.10M | 3.00M | 116.77M | 114.93M | 3.78M | 5.03M | 112.82M | 128.13M | 8.35M | 14.00M | 131.34M | 133.61M | 166.77M | 314.49M | 266.44M | 270.62M | 272.74M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,252.81M | 1,222.08M | 1,255.20M | 1,216.69M | 1,222.34M | 1,188.67M | 1,195.25M | 1,197.13M | 1,196.21M | 1,199.24M | 1,191.08M | 1,192.70M | 1,182.94M | 1,171.35M | 2,417.80M | 2,434.13M | 3,302.43M | 3,185.51M | 3,061.56M | 3,034.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,504.41M | 1,487.38M | 2,121.51M | 1,615.66M | 1,599.94M | 1,589.94M | 1,590.06M | 1,666.70M | 1,609.93M | 1,632.73M | 1,610.01M | 1,661.68M | 1,621.77M | 1,628.14M | 2,864.75M | 2,869.84M | 4,190.00M | 3,995.28M | 3,876.40M | 3,756.82M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.50M | 1,025.50M | 1,025.48M | 542.24M | 541.97M | 542.29M | 542.61M | 542.93M | 542.73M | 545.00M | 545.14M | 545.29M | 545.44M | 545.59M | 1,782.18M | 1,781.67M | 2,240.37M | 2,191.70M | 2,063.94M | 2,033.17M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,083.70M | 3,007.91M | 2,912.62M | 2,776.59M | 2,734.41M | 2,732.67M | 2,765.47M | 2,745.14M | 2,755.81M | 2,708.08M | 2,771.94M | 2,759.65M | 2,803.07M | 2,856.84M | 2,917.15M | 2,946.78M | 3,052.26M | 2,866.73M | 2,829.34M | 2,702.28M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,083.70M | 3,007.91M | 2,912.62M | 2,776.59M | 2,734.41M | 2,732.67M | 2,765.47M | 2,745.14M | 2,755.81M | 2,708.08M | 2,771.94M | 2,759.65M | 2,803.07M | 2,856.84M | 2,917.15M | 2,946.78M | 3,052.26M | 2,866.73M | 2,829.34M | 2,702.28M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,588.10M | 4,495.28M | 5,034.13M | 4,392.25M | 4,334.35M | 4,322.61M | 4,355.53M | 4,411.85M | 4,365.73M | 4,340.82M | 4,381.96M | 4,421.33M | 4,424.85M | 4,484.98M | 5,781.90M | 5,816.62M | 7,242.26M | 6,862.00M | 6,705.74M | 6,459.10M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | 4.32M | 4.32M | 6.49M | 6.94M | 6.93M | 6.93M | 7.32M | 9.64M | 12.80M | 6.54M | 13.60M | 13.47M | 13.47M | 13.47M | 13.04M | 12.81M | 12.79M | 12.78M | 12.37M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.27M | 2,679.86M | -20.24M | -19.85M | -19.46M | -19.07M | -12.07M | 2,494.11M | -11.56M | -11.30M | 2,707.72M | 2,743.79M | 2,786.49M | -8.50M | -6.35M | -5.99M | 2,889.61M | 2,701.65M | 44.96M | 2,496.93M |