|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.47M | 8.85M | 12.45M | 7.38M | 10.37M | 18.13M | 26.93M | 39.34M | 18.04M | 39.39M | 21.47M | 32.47M | 28.76M | 78.54M | 28.19M | 42.72M | 11.74M | 33.73M | 22.99M | 30.57M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.47M | 8.85M | 12.45M | 7.38M | 10.37M | 18.13M | 26.93M | 39.34M | 18.04M | 39.39M | 21.47M | 32.47M | 28.76M | 78.54M | 28.19M | 42.72M | 11.74M | 33.73M | 22.99M | 30.57M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.38M | 341.76M | 494.70M | 242.67M | 192.74M | 553.83M | 493.57M | 234.41M | 177.47M | 347.86M | 324.50M | 193.26M | 176.25M | 408.45M | 446.81M | 263.07M | 210.17M | 461.63M | 405.16M | 250.86M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.30M | 183.20M | 148.00M | 71.90M | 79.20M | 269.50M | 146.80M | 64.50M | 75.40M | 191.40M | 121.70M | 75.30M | 81.20M | 212.00M | 119.40M | 86.20M | 88.60M | 216.40M | 121.00M | 89.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.68M | 524.96M | 642.70M | 314.57M | 271.94M | 823.33M | 640.37M | 298.91M | 252.87M | 539.26M | 446.20M | 268.56M | 257.45M | 620.45M | 566.21M | 349.27M | 298.77M | 678.03M | 526.16M | 340.36M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.78M | 179.65M | 54.19M | 62.82M | 343.38M | 70.87M | 73.03M | 72.59M | 74.92M | 77.65M | 80.35M | 86.50M | 94.39M | 91.66M | 87.98M | 95.55M | 97.45M | 97.59M | 92.99M | 96.67M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.76M | 27.74M | 34.16M | 27.93M | 28.84M | 30.00M | 29.77M | 31.29M | 25.37M | 33.95M | 32.23M | 35.55M | 79.45M | 35.22M | 34.41M | 35.85M | 28.51M | 41.42M | 34.54M | 33.82M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 752.89M | 2,224.56M | 2,274.47M | 2,148.87M | 958.43M | 1,217.61M | 788.47M | 587.29M | 564.37M | 765.20M | 663.70M | 600.23M | 690.50M | 929.88M | 756.24M | 681.28M | 679.21M | 915.88M | 796.64M | 661.84M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | | | | 28.60M | | | | 36.20M | | | | 33.70M | | | | 28.90M | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,078.11M | 5,190.84M | 5,263.61M | 5,357.03M | 5,475.52M | 5,628.84M | 5,730.84M | 5,856.63M | 5,985.68M | 6,135.21M | 6,237.95M | 6,373.18M | 6,504.84M | 6,645.87M | 6,738.62M | 6,872.09M | 7,009.73M | 7,122.20M | 7,211.49M | 7,320.19M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 986.72M | 929.55M | 905.51M | 887.56M | 929.95M | 900.94M | 891.21M | 882.40M | 870.58M | 862.39M | 851.67M | 844.08M | 849.82M | 832.38M | 805.77M | 815.34M | 815.00M | 817.47M | 830.18M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.84M | 316.75M | 309.57M | 302.08M | 293.62M | 286.23M | 278.94M | 272.51M | 265.95M | 258.26M | 248.97M | 241.47M | 233.79M | 226.36M | 218.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.95M | 157.95M | 157.95M | 157.95M | 157.95M | 481.79M | 474.70M | 467.52M | 460.03M | 451.57M | 444.19M | 436.89M | 430.46M | 423.90M | 416.21M | 406.92M | 399.43M | 391.74M | 384.31M | 376.94M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,050.33M | 103.91M | 651.93M | 110.53M | 624.48M | 117.33M | 308.96M | 119.07M | 120.21M | 287.91M | 134.35M | 276.01M | 269.93M | 278.01M | 103.22M | 254.07M | 103.05M | 120.03M | 133.93M | 250.70M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,381.03M | 6,177.56M | 6,193.16M | 6,262.54M | 6,363.08M | 6,558.79M | 6,631.78M | 6,747.83M | 6,868.08M | 7,005.79M | 7,100.34M | 7,224.85M | 7,348.92M | 7,495.69M | 7,571.00M | 7,677.86M | 7,825.07M | 7,937.20M | 8,028.96M | 8,150.37M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,133.92M | 8,402.12M | 8,467.63M | 8,411.41M | 7,321.51M | 7,776.40M | 7,420.25M | 7,335.12M | 7,432.45M | 7,770.99M | 7,764.04M | 7,825.07M | 8,039.43M | 8,425.57M | 8,327.24M | 8,359.14M | 8,504.27M | 8,853.08M | 8,825.60M | 8,812.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.54M | 258.55M | 209.76M | 186.43M | 191.12M | 360.49M | 197.62M | 154.12M | 168.65M | 278.06M | 196.58M | 164.96M | 146.82M | 261.32M | 175.90M | 130.97M | 121.07M | 222.10M | 137.59M | 110.95M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.43M | 494.00M | 505.17M | 60.28M | 423.40M | 552.00M | 280.00M | 217.10M | 326.95M | 88.50M | 953.40M | 1,031.50M | 72.54M | 914.60M | 54.92M | 54.01M | 764.40M | 737.40M | 759.70M | 770.80M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.98M | 752.55M | 714.92M | 246.70M | 614.52M | 912.49M | 477.62M | 371.22M | 495.60M | 366.56M | 1,149.98M | 1,196.46M | 219.36M | 1,175.92M | 230.82M | 184.97M | 885.47M | 959.50M | 897.29M | 881.75M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.59M | 67.03M | 75.15M | 99.53M | 73.39M | 78.35M | 76.15M | 87.11M | 67.53M | 68.79M | 64.41M | 56.02M | 88.41M | 75.61M | 77.85M | 88.42M | 73.69M | 75.57M | 75.98M | 77.91M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,400.01M | 1,400.01M | 250.01M | 0.01M | 772.74M | 772.84M | 772.91M | 772.98M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 249.65M | 249.67M | 249.80M | 249.92M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.14M | 980.49M | 2,368.77M | 2,328.28M | 1,104.66M | 1,189.42M | 1,542.28M | 1,454.09M | 1,571.70M | 1,477.22M | 1,403.52M | 1,456.97M | 1,387.61M | 1,458.28M | 1,277.40M | 1,301.96M | 1,453.93M | 1,531.86M | 1,402.28M | 1,376.45M |
|
Mortgages (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.34M | 295.56M | 295.95M | 282.05M | 282.51M | 268.10M | 268.23M | 253.43M | 253.57M | 238.36M | 238.50M | 222.88M | 223.02M | 206.97M | 207.12M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,683.14M | 3,683.38M | 3,700.00M | 2,283.86M | 2,700.00M | 2,352.40M | 1,875.57M | 1,580.26M | 1,862.60M | 1,877.89M | 1,878.26M | 1,878.69M | 2,384.88M | 2,385.29M | 2,400.17M | 2,370.86M | 2,132.69M | 2,636.28M | 2,340.32M | 2,622.12M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.37M | 35.23M | 28.47M | 25.13M | 22.15M | 19.59M | 19.60M | 19.62M | 19.64M | | 20.22M | 20.18M | 20.03M | | | | | -18.61M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 677.03M | 1,270.83M | 698.76M | 690.75M | 690.15M | 994.14M | 720.64M | 727.18M | 733.21M | 752.07M | 781.32M | 789.63M | 851.38M | 1,401.44M | 921.36M | 928.59M | 937.84M | 963.87M | 999.42M | 1,012.94M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.30M | 1,388.72M | 1,365.86M | 91.07M | 92.61M | 93.32M | 94.06M | 90.56M | 1,351.40M | 114.95M | 95.16M | 99.33M | 99.61M | 118.16M | 115.92M | 1,501.98M | 1,512.40M | 109.57M | 116.82M | 1,557.06M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,415.55M | 1,388.72M | 7,101.78M | 8,320.34M | 7,228.90M | 7,683.07M | 7,326.19M | 7,244.57M | 6,081.05M | 7,656.05M | 7,668.88M | 7,725.75M | 7,939.81M | 8,307.41M | 8,211.32M | 6,857.16M | 6,991.88M | 8,743.51M | 8,708.78M | 7,255.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,133.92M | 8,402.12M | 8,467.63M | 8,411.41M | 7,321.51M | 7,776.40M | 7,420.25M | 7,335.12M | 7,432.45M | 7,770.99M | 7,764.04M | 7,825.07M | 8,039.43M | 8,425.57M | 8,327.24M | 8,359.14M | 8,504.27M | 8,853.08M | 8,825.60M | 8,812.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,683.14M | 3,683.38M | 5,100.01M | 3,683.88M | 2,950.01M | 2,352.41M | 2,648.32M | 2,353.10M | 2,635.51M | 2,650.88M | 1,878.27M | 1,878.70M | 2,384.90M | 2,385.30M | 2,400.18M | 2,370.88M | 2,382.34M | 2,885.95M | 2,590.12M | 2,872.04M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,315.10M | 2,349.53M | 2,449.39M | 2,453.60M | 2,446.27M | 2,584.43M | 2,651.48M | 2,654.83M | 2,646.75M | 2,765.88M | 2,829.99M | 2,826.87M | 2,812.62M | 3,104.55M | 3,185.03M | 3,184.34M | 3,182.38M | 3,440.12M | 3,525.72M | 3,537.89M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,133.92M | 8,402.12M | 8,467.63M | 8,411.41M | 7,321.51M | 7,776.40M | 7,420.25M | 7,335.12M | 7,432.45M | 7,770.99M | 7,764.04M | 7,825.07M | 8,039.43M | 8,425.57M | 8,327.24M | 8,359.14M | 8,504.27M | 8,853.08M | 8,825.60M | 8,812.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.12M | | | | 0.25M | | | | 0.31M | | | | 0.20M | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.96M | -6.53M | 630.54M | 628.80M | 618.67M | -0.70M | -0.70M | -0.70M | -0.70M | -1.18M | 799.44M | 788.98M | 2,042.57M | -0.13M | 888.45M | 0.04M | 2,317.92M | 909.36M | -0.18M | 2,539.07M |