|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 46.27M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.06M | 276.21M | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 46.27M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 979.86M | 103.74M | 948.02M | 760.70M | 850.14M | 1,064.34M | 1,086.38M | 934.17M | 893.02M | 250.15M | 239.26M | 163.47M | 174.78M | 274.30M | 269.25M | 156.73M | 132.24M | 258.63M | 222.97M | 151.69M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.90M | | | | 181.80M | | | | 132.00M | | | | 143.20M | | | | 128.10M | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 979.86M | 248.64M | 948.02M | 760.70M | 850.14M | 1,246.14M | 1,086.38M | 934.17M | 893.02M | 382.15M | 239.26M | 163.47M | 174.78M | 417.50M | 269.25M | 156.73M | 132.24M | 386.73M | 222.97M | 151.69M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 19.33M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 27.93M | 64.94M | 69.85M | 40.77M | 47.89M | 61.65M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 495.98M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6,057.02M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 123.14M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 717.65M | 765.39M | 763.26M | 489.00M | 488.96M | 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 | 345.74M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 739.89M | 787.96M | 784.65M | 494.21M | 493.61M | 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 | 345.74M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.67M | | | | 12.60M | | | | 13.57M | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.25M | 157.68M | 160.02M | 347.06M | 1,687.61M | 1,685.75M | 1,687.61M | 165.91M | 198.46M | 211.37M | 414.43M | 351.33M | 258.46M | 178.55M | 312.01M | 298.61M | | 213.08M | 293.97M | 295.87M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7,216.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7,712.07M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 110.74M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | 99.96M | | | 38.50M | 293.50M | 345.00M | 306.40M | 95.00M | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 29.45M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 140.19M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 21.41M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 19.56M | 19.56M | 115.87M | 132.36M | 110.92M | 113.80M | 118.03M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 148.05M | 147.95M | 86.32M | | 38.50M | 47.82M | 345.00M | 61.32M | 61.32M | 60.70M | 61.61M | 86.78M | 161.70M | 161.70M | 136.70M | 164.70M | 144.70M | 214.70M | 4.70M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 34.36M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 499.73M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,326.72M | 2,593.85M | 2,599.81M | 2,003.88M | 2,192.41M | 2,317.85M | 2,191.90M | 2,247.42M | 2,341.15M | 2,104.90M | 2,193.70M | 2,207.01M | 2,320.30M | 2,130.91M | 2,193.68M | 2,045.23M | 2,188.49M | 2,532.16M | 2,381.30M | 2,577.16M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,529.76M | 1,345.80M | 496.92M | 448.71M | | | 179.65M | 181.83M | 56.74M | 678.42M | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.58M | 591.96M | 587.94M | 428.25M | 442.47M | 455.50M | 467.01M | 515.66M | 526.65M | 452.34M | 455.40M | 450.21M | 452.51M | 558.02M | 429.82M | 426.56M | 434.10M | 437.29M | 448.26M | 454.15M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.52M | 435.28M | 272.94M | 440.22M | 175.79M | 373.15M | 376.08M | 196.87M | 384.08M | 385.15M | 388.45M | 223.60M | 397.95M | 406.35M | 172.29M | 264.13M | 280.08M | 108.45M | 436.21M | 441.05M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4,285.42M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7,712.07M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,376.72M | 2,741.90M | 2,747.76M | 2,090.20M | 2,192.41M | 2,356.35M | 2,239.72M | 2,592.42M | 2,402.47M | 2,166.22M | 2,254.40M | 2,268.62M | 2,407.07M | 2,292.61M | 2,355.38M | 2,181.93M | 2,353.18M | 2,676.86M | 2,596.00M | 2,581.86M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,332.28M | 3,382.87M | 3,360.72M | 3,386.81M | 3,491.86M | 3,587.13M | 3,575.38M | 2,706.19M | 203.64M | 2,905.23M | 2,980.94M | 3,017.80M | 203.89M | 2,690.57M | 204.33M | 2,731.90M | 2,723.09M | 204.38M | 2,903.64M | 2,926.92M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7,712.07M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.54M | -0.54M | -0.54M | 0.54M | 538.92M | 0.54M | | | | | | | 1.24M | | | | 0.78M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,720.23M | 1,762.41M | -40.73M | 1,775.95M | 1,879.60M | 1,951.14M | 1,943.92M | 1,059.52M | 1,108.62M | -18.38M | -18.31M | 1,363.60M | 1,401.56M | 1,029.70M | -16.61M | 1,071.91M | -16.38M | -16.71M | 1,160.84M | 1,152.43M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |