|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.07M | 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 | 9.05M | 33.73M | 22.99M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.07M | 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 | 9.05M | 33.73M | 22.99M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.65M | 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 |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.30M | 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 |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.95M | 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 |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.08M | 166.78M | 54.89M | 54.19M | 198.31M | 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 |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.42M | 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 |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 603.71M | 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 |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,989.34M | 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 |
|
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 |
|
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 |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.95M | 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 |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,330.72M | 2,050.33M | | 651.93M | 637.02M | 105.12M | 117.33M | 308.96M | 32.01M | 302.16M | 287.91M | 134.35M | 21.72M | 9.96M | 105.03M | 103.22M | 22.18M | 11.74M | 256.23M | 133.93M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,579.94M | 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 |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,183.65M | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.35M | 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 |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 62.45M | 61.10M | 490.10M | 423.40M | 552.00M | 56.47M | 54.63M | 326.95M | 88.50M | 58.06M | 1,031.50M | 72.54M | 914.60M | 54.92M | 872.40M | 764.40M | 52.87M | 759.70M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.35M | 463.54M | 321.01M | 270.86M | 676.52M | 614.52M | 912.49M | 254.09M | 208.76M | 495.60M | 366.56M | 254.65M | 1,196.46M | 219.36M | 1,175.92M | 230.82M | 1,003.37M | 885.47M | 274.97M | 897.29M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.40M | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.25M | 64.59M | 90.36M | 84.75M | 58.18M | 66.57M | 72.12M | 76.40M | 87.11M | 78.35M | 68.79M | 68.03M | 76.30M | 71.83M | 99.01M | 77.85M | 88.42M | 96.69M | 75.57M | 71.27M |
|
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 |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.32M | 63.19M | 8.09M | 32.82M | 33.76M | 38.17M | 47.87M | 48.41M | 79.69M | 62.81M | 66.90M | 34.84M | 39.75M | 27.65M | 22.52M | 39.66M | 66.96M | 61.21M | 57.28M | 21.64M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.31M | 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 |
|
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 |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,082.83M | 3,683.14M | 3,683.38M | 2,283.62M | 2,283.86M | 2,429.05M | 2,352.40M | 1,580.02M | 1,876.21M | 1,862.60M | 2,160.40M | 2,146.36M | 1,878.69M | 2,384.88M | 2,131.72M | 2,132.04M | 2,132.36M | 2,132.69M | 2,356.04M | 2,133.35M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.12M | 74.37M | 35.23M | 28.47M | 25.13M | 22.15M | 19.59M | 19.60M | 19.62M | 19.64M | | 20.22M | 20.18M | 20.03M | -18.68M | | | | -18.61M | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 670.67M | 677.03M | 1,270.83M | 698.76M | 690.75M | 690.15M | 994.14M | 720.64M | 727.18M | 733.21M | 963.00M | 781.32M | 789.63M | 851.38M | 1,401.44M | 921.36M | 928.59M | 937.84M | 963.87M | 999.42M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.61M | 107.30M | 1,388.72M | 96.00M | 91.07M | 1,341.52M | 93.32M | 1,350.92M | 1,349.99M | 89.12M | 114.95M | 1,384.17M | 1,394.30M | 1,454.31M | 118.16M | 115.92M | 118.94M | 1,512.40M | 109.57M | 1,557.28M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,414.25M | 1,415.55M | 1,388.72M | 5,922.24M | 5,866.75M | 3,533.72M | 5,098.65M | 3,417.85M | 3,330.30M | 4,696.58M | 4,890.17M | 3,549.89M | 3,603.89M | 3,772.50M | 5,202.86M | 5,026.29M | 5,055.87M | 3,809.50M | 5,303.39M | 3,742.60M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,866.38M | 5,818.82M | 6,052.59M | 6,018.24M | 5,957.82M | 4,875.23M | 5,191.97M | 4,768.77M | 4,680.30M | 4,785.70M | 5,005.12M | 4,934.05M | 4,998.20M | 5,226.80M | 5,321.02M | 5,142.20M | 5,174.81M | 5,321.90M | 5,412.96M | 5,299.88M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,082.83M | 3,683.14M | 3,683.38M | 3,683.63M | 3,683.88M | 2,679.07M | 2,352.41M | 2,352.76M | 2,649.05M | 2,635.51M | 2,933.39M | 2,146.38M | 1,878.70M | 2,384.90M | 2,131.73M | 2,132.05M | 2,132.38M | 2,382.34M | 2,605.71M | 2,383.15M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,317.27M | 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 |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,317.27M | 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 |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,183.65M | 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 |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.21M | | | | 0.13M | | | | 0.15M | | | | 0.20M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 547.00M | -6.88M | -6.53M | -6.46M | -6.43M | 618.67M | -0.70M | 718.16M | 714.53M | 703.36M | -1.18M | -1.19M | -1.18M | 770.42M | 809.61M | -0.00M | 0.04M | 863.78M | 909.36M | -0.18M |