|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,579.00M | 2,596.40M | 2,387.90M | 2,276.80M | 1,863.80M | 1,456.80M | 1,107.10M | 1,566.10M | 1,529.30M | 1,607.20M | 1,381.80M | 1,803.60M | 1,662.20M | 1,586.90M | 1,355.00M | 1,940.20M | 1,922.50M | 2,090.20M | 1,443.00M | 2,031.90M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.50M | 368.00M | 673.10M | 710.20M | 734.60M | 320.10M | 309.60M | 131.40M | 36.40M | 73.10M | 85.10M | 113.80M | 121.00M | 173.60M | 334.70M | 203.00M | 160.50M | 186.60M | 202.50M | 218.90M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,776.50M | 2,964.40M | 3,061.00M | 2,987.00M | 2,598.40M | 1,776.90M | 1,416.70M | 1,697.50M | 1,565.70M | 1,680.30M | 1,466.90M | 1,917.40M | 1,783.20M | 1,760.50M | 1,689.70M | 2,143.20M | 2,083.00M | 2,276.80M | 1,645.50M | 2,250.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.50M | 367.20M | 419.30M | 410.70M | 405.40M | 350.40M | 489.60M | 424.00M | 447.70M | 345.80M | 461.10M | 403.90M | 446.50M | 371.80M | 517.90M | 435.20M | 459.50M | 396.60M | 524.60M | 460.70M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.90M | 8.10M | 48.20M | 48.60M | 41.40M | 41.80M | 36.20M | 38.10M | 30.70M | 33.00M | 27.20M | 28.80M | 27.20M | 22.90M | 24.20M | 22.20M | 24.00M | 22.10M | 36.20M | 17.70M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.40M | 375.30M | 467.50M | 459.30M | 446.80M | 392.20M | 525.80M | 462.10M | 478.40M | 378.80M | 488.30M | 432.70M | 473.70M | 394.70M | 542.10M | 457.40M | 483.50M | 418.70M | 560.80M | 478.40M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 759.00M | 803.00M | 928.20M | 929.10M | 977.30M | 1,178.00M | 1,261.00M | 1,238.00M | 1,071.30M | 1,188.00M | 1,195.00M | 1,055.00M | 902.20M | 1,039.00M | 1,128.00M | 998.60M | 949.60M | 1,222.20M | 1,261.00M | 1,149.00M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.60M | 185.80M | 182.10M | 192.50M | 172.50M | 217.20M | 218.80M | 220.90M | 188.70M | 208.00M | 221.20M | 219.20M | 171.90M | 225.90M | 212.90M | 274.50M | 242.40M | 247.10M | 267.80M | 259.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,208.00M | 4,378.20M | 4,632.70M | 4,567.30M | 4,217.30M | 3,577.50M | 3,440.60M | 3,631.30M | 3,324.10M | 3,473.10M | 3,394.50M | 3,639.40M | 3,359.80M | 3,447.90M | 3,604.60M | 3,900.30M | 3,789.90M | 4,198.50M | 3,753.00M | 4,189.30M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.80M | 492.80M | 491.60M | 487.30M | 480.40M | 469.20M | 462.80M | 470.30M | 471.90M | 464.20M | 416.30M | 421.40M | 416.80M | 412.00M | 421.10M | 412.80M | 416.90M | 528.90M | 549.10M | 545.80M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.50M | 32.40M | 52.20M | 51.80M | 55.40M | 49.80M | 53.90M | 54.30M | 60.90M | 46.90M | 50.10M | 42.90M | 46.20M | 48.50M | 55.10M | 69.90M | 91.10M | 117.80M | 95.50M | 85.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,014.00M | 974.60M | 971.00M | 965.40M | 969.50M | 931.40M | 899.10M | 947.50M | 955.50M | 930.00M | 875.60M | 874.30M | 850.40M | 826.00M | 832.10M | 825.20M | 846.40M | 1,013.50M | 1,055.40M | 1,071.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 934.60M | 937.80M | 933.10M | 920.00M | 908.70M | 886.50M | 865.50M | 890.40M | 898.90M | 892.50M | 883.00M | 899.90M | 888.10M | 882.60M | 900.60M | 876.20M | 888.50M | 914.20M | 911.30M | 912.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.10M | 116.60M | 112.20M | 107.60M | 102.90M | 99.00M | 95.60M | 92.30M | 88.90M | 85.50M | 82.20M | 79.00M | 75.70M | 72.50M | 69.30M | 66.00M | 62.80M | 59.60M | 57.10M | 54.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,055.70M | 1,054.40M | 1,045.30M | 1,027.60M | 1,011.60M | 985.50M | 961.10M | 982.70M | 987.80M | 978.00M | 965.20M | 978.90M | 963.80M | 955.10M | 969.90M | 942.20M | 951.30M | 973.80M | 968.40M | 966.80M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.90M | 290.20M | 289.90M | 339.60M | 303.80M | 262.90M | 243.00M | 270.40M | 255.10M | 258.00M | 262.70M | 305.10M | 288.30M | 266.60M | 281.10M | 298.40M | 335.40M | 365.90M | 325.80M | 326.30M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.40M | 83.20M | 88.50M | 104.10M | 111.20M | 139.30M | 173.10M | 135.00M | 133.00M | 122.70M | 136.90M | 130.10M | 125.70M | 126.10M | 98.40M | 90.70M | 111.20M | 108.00M | 110.90M | 119.90M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,679.50M | 3,583.70M | 3,544.00M | 3,568.30M | 3,507.40M | 3,373.60M | 3,293.00M | 3,408.60M | 3,465.40M | 3,395.30M | 3,328.60M | 3,365.10M | 3,242.80M | 3,193.10M | 3,195.40M | 3,180.60M | 3,257.40M | 3,553.20M | 3,594.70M | 3,624.50M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,887.50M | 7,961.90M | 8,176.70M | 8,135.60M | 7,724.70M | 6,951.10M | 6,733.60M | 7,039.90M | 6,789.50M | 6,868.40M | 6,723.10M | 7,004.50M | 6,602.60M | 6,641.00M | 6,800.00M | 7,080.90M | 7,047.30M | 7,751.70M | 7,347.70M | 7,813.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.90M | 370.30M | 451.40M | 472.80M | 448.70M | 562.10M | 498.00M | 468.00M | 371.60M | 448.40M | 460.10M | 411.80M | 332.20M | 477.80M | 495.70M | 489.50M | 436.00M | 609.10M | 532.70M | 543.70M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.90M | 370.30M | 451.40M | 472.80M | 448.70M | 562.10M | 498.00M | 468.00M | 371.60M | 448.40M | 460.10M | 411.80M | 332.20M | 477.80M | 495.70M | 489.50M | 436.00M | 609.10M | 532.70M | 543.70M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 875.40M | 899.30M | 962.50M | 1,073.60M | 991.40M | 886.00M | 877.10M | 898.50M | 795.50M | 809.00M | 823.10M | 905.10M | 809.70M | 801.50M | 895.70M | 996.10M | 926.10M | 887.80M | 1,027.40M | 1,132.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.70M | 499.10M | 499.40M | 499.80M | | | | | | | | | | 399.30M | 399.50M | 399.70M | 399.80M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.90M | 284.10M | 276.20M | 264.00M | 262.00M | 247.20M | 244.60M | 264.40M | 266.70M | 274.50M | 270.90M | 259.00M | 245.50M | 236.00M | 240.30M | 226.40M | 225.40M | 241.50M | 237.70M | 226.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.60M | 60.90M | 71.40M | 119.80M | 53.80M | 50.10M | 89.90M | 118.70M | 59.70M | 61.80M | 56.30M | 102.30M | 79.80M | 58.30M | 61.40M | 110.30M | 146.50M | 147.60M | 42.20M | 93.70M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,584.80M | 2,113.30M | 2,260.60M | 2,429.60M | 2,255.70M | 1,745.40M | 1,709.60M | 1,749.60M | 1,493.50M | 1,593.70M | 1,610.40M | 1,678.20M | 1,467.20M | 1,573.60M | 2,092.40M | 2,221.80M | 2,133.70M | 2,285.80M | 1,840.00M | 1,995.60M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.50M | | | | 341.60M | 331.90M | 323.80M | 320.90M | 315.30M | 307.30M | 266.90M | 263.50M | 256.10M | 249.90M | 246.00M | 239.10M | 234.80M | 230.40M | 224.40M | 218.40M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,632.90M | 1,135.00M | 1,135.50M | 1,136.00M | 1,136.50M | 1,137.00M | 1,137.50M | 1,138.00M | 1,138.50M | 1,139.00M | 1,139.50M | 1,140.00M | 1,140.50M | 1,141.10M | 742.20M | 742.60M | 742.90M | 1,237.20M | 1,237.70M | 1,238.30M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,597.40M | 1,231.10M | 1,198.30M | 1,168.80M | 1,394.20M | 1,075.90M | 1,036.70M | 1,079.20M | 1,141.10M | 1,099.20M | 1,079.00M | 1,075.10M | 1,259.50M | 1,036.10M | 1,020.10M | 1,057.00M | 1,044.70M | 1,109.70M | 1,151.10M | 1,155.30M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.70M | 548.70M | 104.80M | 104.80M | 131.90M | 111.40M | 86.60M | 111.50M | 93.80M | 99.10M | 42.20M | 121.00M | 113.60M | 107.80M | 132.70M | 110.60M | 193.30M | 156.00M | 147.40M | 148.60M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,164.40M | 4,695.50M | 5,209.10M | 5,307.90M | 5,056.80M | 4,475.60M | 4,391.40M | 4,460.60M | 4,265.20M | 4,328.30M | 4,311.70M | 4,311.60M | 4,038.70M | 4,166.20M | 4,225.00M | 4,431.10M | 4,265.50M | 5,080.40M | 4,618.10M | 4,776.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,283.10M | 5,244.20M | 5,313.90M | 5,412.70M | 5,188.70M | 4,587.00M | 4,478.00M | 4,572.10M | 4,359.00M | 4,427.40M | 4,353.90M | 4,432.60M | 4,152.30M | 4,274.00M | 4,357.70M | 4,541.70M | 4,458.80M | 5,236.40M | 4,765.50M | 4,925.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,632.90M | 1,633.70M | 1,634.60M | 1,635.40M | 1,636.30M | 1,137.00M | 1,137.50M | 1,138.00M | 1,138.50M | 1,139.00M | 1,139.50M | 1,140.00M | 1,140.50M | 1,141.10M | 1,141.50M | 1,142.10M | 1,142.60M | 1,637.00M | 1,237.70M | 1,238.30M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,604.40M | 2,717.70M | 2,862.80M | 2,722.90M | 2,536.00M | 2,364.10M | 2,255.60M | 2,467.80M | 2,430.50M | 2,441.00M | 2,369.20M | 2,571.90M | 2,450.30M | 2,367.00M | 2,442.30M | 2,539.20M | 2,588.50M | 2,515.30M | 2,582.20M | 2,888.40M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,604.40M | 2,717.70M | 2,862.80M | 2,722.90M | 2,536.00M | 2,364.10M | 2,255.60M | 2,467.80M | 2,430.50M | 2,441.00M | 2,369.20M | 2,571.90M | 2,450.30M | 2,367.00M | 2,442.30M | 2,539.20M | 2,588.50M | 2,515.30M | 2,582.20M | 2,888.40M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,887.50M | 7,961.90M | 8,176.70M | 8,135.60M | 7,724.70M | 6,951.10M | 6,733.60M | 7,039.90M | 6,789.50M | 6,868.40M | 6,723.10M | 7,004.50M | 6,602.60M | 6,641.00M | 6,800.00M | 7,080.90M | 7,047.30M | 7,751.70M | 7,347.70M | 7,813.80M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 2.50M | 61.90M | 0.20M | 4.40M | 4.70M | 67.00M | 0.50M | 1.90M | 0.40M | 70.30M | 1.00M | 72.30M | 72.60M | 72.90M | 74.40M | 74.70M | 1.90M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -120.80M | -112.60M | -120.00M | -150.20M | 9.00M | -229.00M | -285.50M | -218.50M | -196.00M | -232.80M | 13.10M | -209.30M | 7,051.60M | 7,168.70M | 7,265.40M | 7,511.80M | -299.90M | 7,755.20M | -247.80M | 8,213.80M |