|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.95M | 57.24M | 6.16M | 64.90M | 53.66M | 57.86M | 19.49M | 85.97M | 50.78M | 32.49M | 33.04M | 72.72M | 78.78M | 88.28M | 66.90M | 59.54M | 58.80M | 75.85M | 28.21M | 53.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.06M | 276.21M | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.95M | 57.24M | 6.16M | 64.90M | 53.66M | 57.86M | 19.49M | 85.97M | 296.84M | 308.71M | 33.04M | 72.72M | 78.78M | 88.28M | 66.90M | 59.54M | 58.80M | 75.85M | 28.21M | 53.30M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 903.83M | 979.86M | 946.74M | 948.02M | 760.70M | 850.14M | 1,064.34M | 1,086.38M | 934.17M | 893.02M | 250.15M | 239.26M | 145.95M | 128.24M | 274.30M | 269.25M | 156.73M | 132.24M | 258.63M | 222.97M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.03M | 185.09M | 103.74M | 164.62M | 236.95M | 265.58M | 181.80M | 212.69M | 179.28M | 199.37M | 132.00M | 165.92M | 163.47M | 174.78M | 143.20M | | | | 128.10M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,050.86M | 1,164.95M | 1,050.48M | 1,112.65M | 997.65M | 1,115.72M | 1,246.14M | 1,299.07M | 1,113.45M | 1,092.39M | 382.15M | 405.18M | 309.42M | 303.02M | 417.50M | 269.25M | 156.73M | 132.24M | 386.73M | 222.97M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.33M | 312.29M | 335.61M | 380.32M | 50.98M | 89.81M | 64.25M | 52.62M | 60.15M | 80.23M | 44.68M | 13.78M | 21.16M | 44.97M | 44.94M | 18.46M | 19.71M | 44.27M | 39.05M | 19.48M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.26M | 83.36M | 95.74M | 89.59M | 82.53M | 87.90M | 55.12M | 46.52M | 60.50M | 63.80M | 66.43M | 65.08M | 73.42M | 76.48M | 41.37M | 50.97M | 64.94M | 69.85M | 40.77M | 47.89M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,461.94M | 1,565.89M | 1,550.94M | 1,571.91M | 1,849.07M | 2,024.29M | 2,011.75M | 2,108.71M | 1,544.83M | 1,515.01M | 1,363.72M | 1,319.94M | 1,397.04M | 1,467.82M | 666.26M | 541.55M | 441.93M | 501.37M | 572.44M | 559.55M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,287.84M | 5,458.98M | 4,506.08M | 5,800.51M | 4,624.21M | 4,718.20M | 4,776.33M | 4,835.35M | 4,922.79M | 5,020.17M | 5,004.89M | 5,060.19M | 5,146.67M | 5,251.35M | 5,344.29M | 5,378.64M | 5,434.56M | 5,591.35M | 5,960.19M | 5,997.34M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.16M | 171.86M | 175.48M | 174.56M | 127.85M | 125.53M | 128.83M | 136.92M | 139.57M | 139.33M | 112.47M | 108.57M | 109.97M | 112.95M | 115.46M | 117.60M | 115.78M | 118.44M | 121.18M | 117.92M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.86M | 717.65M | 765.39M | 763.26M | 488.96M | 489.00M | 488.96M | 488.96M | 488.96M | 488.96M | 345.70M | 345.74M | 345.74M | 345.74M | 345.74M | 345.74M | 345.74M | 345.74M | 345.74M | 345.74M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | 22.24M | 22.58M | 21.39M | 5.21M | 4.65M | 4.10M | 3.57M | 3.05M | 2.53M | 2.00M | 1.48M | 0.96M | 0.47M | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.26M | 739.89M | 787.96M | 784.65M | 494.17M | 493.65M | 493.06M | 492.53M | 492.01M | 491.49M | 347.70M | 347.22M | 346.70M | 346.20M | 345.74M | 345.74M | 345.74M | 345.74M | 345.74M | 345.74M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.67M | | | | 12.60M | | | | 13.57M | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.91M | 143.56M | 157.68M | 160.02M | 347.06M | 1,687.61M | 1,685.75M | 349.50M | 345.19M | 428.97M | 447.10M | 352.84M | 351.33M | 392.76M | 322.35M | 312.01M | | | 297.22M | 293.97M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,836.27M | 7,002.98M | 7,359.49M | 7,398.81M | 7,469.89M | 7,582.84M | 7,649.03M | 7,733.87M | 6,140.02M | 6,354.14M | 6,469.44M | 6,519.93M | 6,563.30M | 6,704.83M | 6,372.56M | 6,419.92M | 6,503.99M | 6,684.37M | 7,049.77M | 7,124.39M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,298.21M | 8,568.86M | 8,910.43M | 8,970.72M | 9,318.96M | 9,607.13M | 9,660.78M | 9,842.59M | 7,684.85M | 7,869.15M | 7,833.16M | 7,839.87M | 7,960.34M | 8,172.65M | 7,038.82M | 6,961.47M | 6,945.92M | 7,185.74M | 7,622.21M | 7,683.94M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.88M | 525.70M | 478.93M | 449.75M | 394.32M | 452.38M | 525.56M | 429.01M | 399.34M | 414.48M | 159.97M | 113.33M | 106.54M | 106.50M | 150.07M | 109.13M | 107.18M | 122.11M | 148.97M | 124.38M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 50.00M | | 99.96M | | | 38.50M | 293.50M | 345.00M | 306.40M | 95.00M | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.79M | 43.21M | 44.23M | 44.23M | 44.23M | 44.23M | 45.24M | 45.31M | 45.31M | 25.45M | 25.46M | 25.04M | 25.03M | 26.02M | 26.51M | 26.56M | 26.56M | 28.61M | 28.61M | 28.66M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 524.67M | 618.92M | 523.16M | 593.93M | 438.55M | 496.61M | 609.30M | 767.82M | 789.65M | 746.33M | 280.44M | 138.38M | 131.57M | 132.53M | 176.58M | 135.70M | 133.74M | 150.72M | 177.58M | 153.04M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.91M | 105.87M | 81.90M | 64.80M | 69.54M | 72.44M | 59.47M | 51.50M | 66.56M | 94.23M | 40.79M | 16.02M | 18.62M | 30.08M | 35.26M | 18.18M | 20.80M | 31.63M | 34.67M | 20.10M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.19M | 212.14M | 207.08M | 203.67M | 138.48M | 158.51M | 156.03M | 178.77M | 143.24M | 154.15M | 129.59M | 119.86M | 124.56M | 148.63M | 104.95M | 113.62M | 115.87M | 132.36M | 24.09M | 113.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 50.00M | 148.05M | 147.95M | 86.32M | | 47.82M | 293.50M | 1.32M | 61.32M | 95.00M | 60.70M | 61.61M | 86.78M | 161.70M | 161.70M | 136.70M | 164.70M | 144.70M | 214.70M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.79M | 30.50M | 35.37M | 34.62M | 19.96M | 21.57M | 21.31M | 21.99M | 22.67M | 23.11M | 0.03M | 23.13M | 24.60M | 28.13M | 0.06M | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.81M | 87.45M | 80.37M | 90.57M | 97.47M | 80.69M | 62.31M | 75.32M | 60.28M | 49.50M | 49.55M | 58.65M | 52.20M | 47.87M | 43.37M | 65.22M | 53.43M | 43.33M | 44.69M | 44.22M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.45M | 16.49M | 16.30M | 31.19M | 17.88M | 18.60M | 26.44M | 44.40M | 48.06M | 45.01M | 70.76M | 90.11M | 158.53M | 157.07M | 137.17M | 140.16M | 134.25M | 143.82M | 148.58M | 148.41M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.36M | 1,072.92M | 1,092.24M | 1,166.73M | 1,370.51M | 1,468.30M | 1,479.60M | 1,636.33M | 1,131.77M | 1,173.65M | 1,075.73M | 922.82M | 1,149.86M | 1,281.38M | 678.60M | 634.58M | 594.79M | 666.55M | 685.22M | 718.34M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,335.50M | 2,326.72M | 2,593.85M | 2,599.81M | 2,003.88M | 2,192.41M | 2,317.85M | 2,191.90M | 2,246.10M | 2,279.83M | 2,104.90M | 2,193.70M | 2,207.01M | 2,233.52M | 2,130.91M | 2,031.98M | 2,045.23M | 2,188.49M | 2,532.16M | 2,381.30M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,529.76M | 1,345.80M | 765.90M | 897.09M | | | 179.65M | 181.83M | 56.74M | 56.97M | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.63M | 557.58M | 762.11M | 587.94M | 428.25M | 442.47M | 455.50M | 467.01M | 515.66M | 526.65M | 556.44M | 455.40M | 450.21M | 452.51M | 441.32M | 429.82M | 426.56M | 434.10M | 437.29M | 448.26M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.05M | 79.40M | 89.25M | 85.87M | 50.62M | 55.45M | 52.87M | 52.62M | 52.33M | 52.91M | 0.01M | 53.20M | 58.83M | 62.57M | 20.91M | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.62M | 318.31M | 435.28M | 463.08M | 440.22M | 444.97M | 373.15M | 376.08M | 380.06M | 384.08M | 385.15M | 193.24M | 393.74M | 397.95M | 406.35M | 410.71M | 264.13M | 419.62M | 431.59M | 135.86M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,155.05M | 4,163.67M | 4,435.32M | 4,443.27M | 4,561.64M | 4,646.97M | 4,594.05M | 4,630.88M | 3,846.89M | 3,938.06M | 3,852.19M | 3,936.11M | 3,792.67M | 3,833.29M | 3,669.65M | 3,583.76M | 3,619.22M | 3,796.10M | 4,164.07M | 4,061.96M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,099.41M | 5,236.59M | 5,527.56M | 5,610.00M | 5,932.15M | 6,115.27M | 6,073.65M | 6,267.20M | 4,978.66M | 5,111.72M | 4,927.93M | 4,858.93M | 4,942.53M | 5,114.66M | 4,348.24M | 4,218.34M | 4,214.01M | 4,462.65M | 4,849.29M | 4,780.30M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,337.05M | 2,376.72M | 2,741.90M | 2,747.76M | 2,090.20M | 2,192.41M | 2,365.67M | 2,485.40M | 2,247.42M | 2,341.15M | 2,199.90M | 2,254.40M | 2,268.62M | 2,320.30M | 2,292.61M | 2,193.68M | 2,181.93M | 2,353.18M | 2,676.86M | 2,596.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,198.80M | 3,332.28M | 3,382.87M | 3,360.72M | 3,386.81M | 3,491.86M | 3,587.13M | 3,575.38M | 2,706.19M | 2,757.43M | 2,905.23M | 2,980.94M | 3,017.80M | 3,057.99M | 2,690.57M | 2,743.14M | 2,731.90M | 2,723.09M | 2,772.92M | 2,903.64M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,198.80M | 3,332.28M | 3,382.87M | 3,360.72M | 3,386.81M | 3,491.86M | 3,587.13M | 3,575.38M | 2,706.19M | 2,757.43M | 2,905.23M | 2,980.94M | 3,017.80M | 3,057.99M | 2,690.57M | 2,743.14M | 2,731.90M | 2,723.09M | 2,772.92M | 2,903.64M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,298.21M | 8,568.86M | 8,910.43M | 8,970.72M | 9,318.96M | 9,607.13M | 9,660.78M | 9,842.59M | 7,684.85M | 7,869.15M | 7,833.16M | 7,839.87M | 7,960.34M | 8,172.65M | 7,038.82M | 6,961.47M | 6,945.92M | 7,185.74M | 7,622.21M | 7,683.94M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.54M | 0.54M | -0.54M | -0.54M | 0.54M | 538.92M | 0.15M | | | | | | | | | | | 0.78M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,624.40M | 1,720.23M | -41.00M | -40.73M | -43.53M | -43.25M | 1,951.14M | -30.37M | -17.70M | -17.76M | 1,253.69M | 1,328.81M | 1,363.60M | -17.89M | 1,029.70M | -16.61M | 1,071.91M | -16.38M | 1,108.89M | -16.57M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |