|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.47M | 118.01M | 31.53M | 79.06M | 52.57M | 432.58M | 46.05M | 244.47M | 71.53M | 53.41M | 55.45M | 41.69M | 50.77M | 81.41M | 38.22M | 48.69M | 39.95M | 39.32M | 43.17M | 271.40M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 88.61M | | 102.37M | 154.47M | 91.67M | 1.60M | | | | | | | | | 51.35M | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.47M | 119.72M | 120.14M | 79.06M | 154.94M | 587.05M | 137.72M | 246.07M | 71.53M | 53.41M | 55.45M | 41.69M | 50.77M | 81.41M | 38.22M | 48.69M | 91.31M | 39.32M | 43.17M | 271.40M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.48M | 188.86M | 205.29M | 264.25M | 339.42M | 399.03M | 361.63M | 332.41M | 257.96M | 183.38M | 160.60M | 189.67M | 180.72M | 156.85M | 127.22M | 202.82M | 291.13M | 222.51M | 180.80M | 265.90M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.69M | 12.81M | 17.00M | 56.84M | 49.55M | 18.52M | 30.07M | 87.11M | 60.02M | 13.48M | 16.62M | 48.27M | 46.57M | 15.03M | 15.52M | 57.12M | 49.08M | 15.35M | 16.22M | 69.64M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.16M | 201.68M | 222.29M | 321.09M | 388.97M | 417.56M | 391.70M | 419.52M | 317.98M | 196.85M | 177.22M | 237.93M | 227.29M | 171.88M | 142.74M | 259.94M | 340.21M | 237.86M | 197.02M | 335.54M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.21M | 53.74M | 53.56M | 47.35M | 48.89M | 39.63M | 40.64M | 43.60M | 45.20M | 48.29M | 48.99M | 47.69M | 47.26M | 48.33M | 47.67M | 47.82M | 48.45M | 51.02M | 50.55M | 49.86M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.12M | 51.97M | 59.66M | 64.31M | 68.27M | 61.36M | 59.37M | 61.12M | 75.23M | 71.59M | 100.26M | 99.40M | 85.12M | 82.92M | 92.23M | 83.44M | 78.53M | 64.24M | 80.76M | 62.10M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.18M | 439.56M | 522.45M | 567.19M | 671.12M | 1,150.35M | 761.13M | 872.83M | 543.36M | 407.29M | 414.43M | 453.60M | 419.00M | 398.73M | 355.92M | 464.61M | 568.47M | 408.15M | 410.73M | 758.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,076.07M | 6,185.66M | 6,384.28M | 6,490.76M | 6,574.38M | 6,385.45M | 6,566.48M | 6,698.84M | 6,815.73M | 7,080.91M | 7,299.86M | 7,421.93M | 7,507.51M | 7,410.87M | 7,339.20M | 7,281.80M | 7,347.20M | 7,456.01M | 7,712.64M | 7,816.07M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.42M | 149.25M | 149.63M | 106.48M | 103.16M | 96.57M | 95.03M | 72.87M | 74.62M | 74.78M | 73.98M | 76.63M | 78.74M | 79.55M | 81.70M | 71.49M | 71.96M | 73.76M | 68.35M | 68.96M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.50M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.45M | 0.77M | 149.15M | | 0.00M | 576.29M | 31.38M | 563.24M | 42.42M | 3.75M | 184.34M | 72.09M | 89.00M | 230.59M | 69.66M | 555.03M | 69.57M | 124.30M | 169.23M | 69.36M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,658.47M | 6,769.12M | 6,942.38M | 7,022.48M | 7,133.91M | 6,961.74M | 7,135.13M | 7,262.08M | 7,423.88M | 7,699.35M | 7,865.83M | 8,133.89M | 8,258.02M | 8,082.31M | 7,963.85M | 7,836.84M | 7,911.49M | 8,038.01M | 8,308.38M | 8,447.27M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,115.65M | 7,208.68M | 7,464.82M | 7,589.67M | 7,805.02M | 8,112.09M | 7,896.26M | 8,134.91M | 7,967.24M | 8,106.63M | 8,280.26M | 8,587.49M | 8,677.02M | 8,481.04M | 8,319.77M | 8,301.45M | 8,479.96M | 8,446.16M | 8,719.10M | 9,205.87M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.31M | 113.47M | 171.66M | 129.93M | 135.78M | 145.32M | 178.94M | 168.39M | 119.50M | 91.81M | 152.19M | 105.39M | 94.00M | 101.20M | 165.07M | 120.99M | 127.61M | 123.13M | 184.05M | 141.67M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.50M | 166.00M | 218.00M | 400.00M | 60.00M | 250.00M | 410.00M | 138.50M | 287.50M | 300.00M | 278.90M | | 90.70M | 200.00M | 208.40M | 61.50M | 150.20M | 90.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.56M | 41.48M | 41.49M | 41.60M | 41.61M | 43.45M | 43.45M | 43.60M | 43.60M | 45.44M | 45.45M | 45.60M | 45.56M | 47.20M | 46.87M | 46.67M | 46.55M | 48.34M | 48.35M | 50.83M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.87M | 154.95M | 371.64M | 337.54M | 395.38M | 588.77M | 282.40M | 461.99M | 573.10M | 275.75M | 485.14M | 450.99M | 418.46M | 148.40M | 302.64M | 367.66M | 382.57M | 232.97M | 382.60M | 282.51M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.66M | 168.38M | 17.38M | 187.97M | 17.38M | 45.02M | 17.38M | 239.10M | 257.92M | 260.90M | 20.40M | 42.29M | 22.55M | 46.93M | 162.90M | 44.38M | 184.93M | 207.18M | 14.39M | 209.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.50M | 166.00M | 549.00M | 549.00M | 60.00M | 399.00M | 410.00M | | 287.50M | 300.00M | 278.90M | 50.00M | 500.00M | 500.00M | 350.00M | 61.50M | 150.20M | 90.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.97M | 600.60M | 1,236.13M | 896.14M | 2,006.16M | 2,166.45M | 1,942.57M | 1,535.04M | 917.30M | 665.70M | 806.31M | 807.25M | 727.92M | 516.64M | 1,095.89M | 1,199.31M | 1,203.16M | 889.90M | 925.76M | 1,173.97M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,627.03M | 2,627.86M | 2,628.69M | 2,629.60M | 2,081.53M | 2,082.46M | 2,083.41M | 2,084.36M | 2,085.24M | 2,383.68M | 2,384.49M | 2,385.52M | 2,386.57M | 2,637.11M | 2,188.24M | 2,189.42M | 2,381.13M | 2,381.85M | 2,382.86M | 2,083.89M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.80M | 117.29M | 7.53M | 4.78M | 4.76M | 4.73M | 3.06M | 3.00M | 2.98M | 2.92M | 2.92M | 2.86M | 2.80M | 2.74M | 3.51M | 3.48M | 3.40M | 3.39M | 5.25M | 3.73M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 763.44M | 742.64M | 979.01M | 799.60M | 709.60M | 767.21M | 1,033.78M | 879.68M | 1,000.53M | 1,030.53M | 1,124.17M | 1,164.51M | 1,199.91M | 1,172.07M | 1,111.16M | 1,089.39M | 1,072.44M | 1,153.43M | 1,225.26M | 1,274.25M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.13M | 19.27M | 209.64M | 136.92M | 207.05M | 25.20M | 161.54M | 161.22M | 160.91M | 160.41M | 165.49M | 120.06M | 161.03M | 124.82M | 36.27M | 199.31M | 193.80M | 28.74M | 236.79M | 234.41M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,986.68M | 1,969.10M | 1,813.80M | 1,953.74M | 1,853.67M | 1,859.23M | 1,790.39M | 1,978.65M | 2,085.98M | 2,121.34M | 2,126.09M | 2,220.72M | 2,259.05M | 2,213.76M | 2,187.29M | 2,159.90M | 2,130.07M | 2,198.92M | 2,315.88M | 2,360.05M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,016.68M | 5,197.56M | 7,373.64M | 5,479.48M | 5,941.36M | 6,108.14M | 7,804.78M | 8,428.66M | 8,022.11M | 8,156.02M | 7,239.50M | 8,520.11M | 6,586.85M | 8,475.99M | 6,592.44M | 8,306.33M | 6,624.60M | 5,470.67M | 5,624.50M | 5,617.91M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,627.03M | 2,627.86M | 2,787.19M | 2,795.60M | 2,630.53M | 2,631.46M | 2,143.41M | 2,483.36M | 2,495.24M | 2,383.68M | 2,671.99M | 2,685.52M | 2,665.47M | 2,687.11M | 2,688.24M | 2,689.42M | 2,731.13M | 2,443.35M | 2,533.06M | 2,173.89M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,098.97M | 2,011.11M | 91.18M | 2,110.20M | 1,863.66M | 2,003.95M | 91.48M | -293.75M | -54.86M | -49.38M | 1,040.76M | 67.38M | 2,090.17M | 5.05M | 1,727.33M | -4.88M | 1,855.37M | 2,975.49M | 3,094.60M | 3,587.96M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,098.97M | 2,011.11M | 1,017.45M | 2,110.20M | 1,863.66M | 2,003.95M | -625.73M | -293.75M | -54.86M | -49.38M | 4.62M | -59.68M | 2,090.17M | 1,046.48M | 1,045.49M | 1,698.65M | -222.97M | 2,975.49M | 3,094.60M | 3,587.96M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,115.65M | 7,208.68M | 7,464.82M | 7,589.67M | 7,805.02M | 8,112.09M | 7,896.26M | 8,134.91M | 7,967.24M | 8,106.63M | 8,280.26M | 8,587.49M | 8,677.02M | 8,481.04M | 8,319.77M | 8,301.45M | 8,479.96M | 8,446.16M | 8,719.10M | 9,205.87M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.99M | -238.46M | 1,191.17M | -277.03M | -654.25M | 1,472.39M | 1,587.09M | 1,713.18M | 1,810.45M | 1,857.63M | 1,885.86M | 1,973.28M | 2,090.17M | 1,970.38M | 1,727.33M | 1,698.65M | 1,855.37M | -115.81M | 2,012.53M | -32.99M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.60M | 0.15M | 0.15M | 0.15M | 0.61M | 0.10M | 0.10M | 0.10M | 0.59M | 0.08M | 0.10M | 0.53M | 1.15M | 0.55M | 0.61M | 0.65M | 0.43M | 0.08M |