|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.56M | 445.85M | 336.24M | 305.24M | 329.30M | 311.55M | 291.70M | 281.56M | 353.23M | 441.23M | 425.83M | 340.19M | 371.82M | 501.32M | 445.22M | 373.82M | 508.32M | 586.60M | 509.88M | 242.18M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | | | | 0.14M | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.56M | 448.71M | 336.24M | 305.24M | 329.30M | 311.69M | 291.70M | 281.56M | 353.23M | 441.23M | 425.83M | 340.19M | 371.82M | 501.32M | 445.22M | 373.82M | 508.32M | 586.60M | 509.88M | 242.18M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 769.83M | 153.44M | 70.40M | 1,080.45M | 1,166.32M | 848.81M | 749.63M | 78.66M | 731.75M | 99.35M | 548.80M | 91.22M | 642.57M | 198.59M | 122.02M | 535.14M | 717.81M | 541.71M | 99.09M | 632.44M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 769.83M | 153.44M | 70.40M | 1,080.45M | 1,166.32M | 848.81M | 749.63M | 78.66M | 731.75M | 99.35M | 548.80M | 91.22M | 642.57M | 198.59M | 122.02M | 535.14M | 717.81M | 541.71M | 99.09M | 632.44M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,484.05M | 1,369.38M | 1,671.85M | 1,679.08M | 1,734.08M | 1,754.77M | 1,852.87M | 1,864.65M | 1,864.76M | 1,653.07M | 1,714.23M | 1,776.27M | 1,578.15M | 1,366.64M | 1,371.77M | 1,379.42M | 1,353.58M | 1,351.80M | 1,464.09M | 1,588.02M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.12M | 35.50M | 36.19M | 29.00M | 45.66M | 51.97M | 39.72M | 65.86M | 55.25M | 56.06M | 48.85M | 97.18M | 90.27M | 81.18M | 77.53M | 117.93M | 117.98M | 132.22M | 90.33M | 118.66M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,845.79M | 2,803.52M | 3,213.71M | 3,200.70M | 3,358.51M | 3,062.48M | 2,993.61M | 2,863.03M | 3,084.77M | 2,793.58M | 2,805.53M | 2,839.26M | 2,870.25M | 2,650.03M | 2,532.96M | 2,524.47M | 2,835.81M | 2,777.97M | 2,719.94M | 2,716.30M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,158.38M | 1,185.13M | 1,218.02M | 1,216.32M | 1,233.91M | 1,258.16M | 1,268.88M | 1,325.03M | 1,360.14M | 1,387.81M | 1,377.65M | 1,382.23M | 1,379.54M | 1,390.72M | 1,380.36M | 1,319.82M | 1,380.04M | 1,315.73M | | 1,333.21M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.81M | | 124.29M | 128.32M | 126.91M | 130.10M | 128.57M | 132.27M | 137.27M | 137.77M | 136.22M | 136.21M | 136.78M | 136.36M | 135.72M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,577.83M | 1,563.26M | 1,915.39M | 1,888.75M | 1,834.87M | 1,804.15M | 1,783.95M | 1,783.78M | 1,796.74M | 1,800.42M | 1,768.78M | 1,787.76M | 1,777.34M | 1,786.97M | 1,791.70M | 1,748.86M | 1,834.72M | 1,841.12M | 1,850.58M | 1,882.56M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.26M | 937.17M | 1,298.29M | 1,237.95M | 1,171.15M | 1,117.49M | 1,070.82M | 1,060.56M | 1,030.83M | 996.98M | 950.50M | 925.51M | 889.37M | 861.13M | 833.10M | 789.58M | 787.08M | 758.76M | 734.05M | 715.14M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,554.09M | 2,500.43M | 3,213.68M | 3,126.70M | 3,006.02M | 2,921.64M | 2,854.77M | 2,844.34M | 2,827.58M | 2,797.40M | 2,719.27M | 2,713.28M | 2,666.71M | 2,648.11M | 2,624.80M | 2,538.44M | 2,621.80M | 2,599.88M | 2,584.63M | 2,597.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.75M | 41.22M | 1.29M | 1.60M | 1.16M | 7.95M | 7.67M | 8.38M | 8.02M | 5.77M | 2.59M | 9.46M | 12.10M | 28.41M | 26.45M | 20.59M | 27.65M | 35.67M | 29.71M | 25.13M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 2.85M | 3,337.04M | 25.08M | 135.90M | 147.09M | 156.33M | 3,123.90M | 145.12M | 149.36M | 137.34M | 153.04M | 2,968.41M | 2,980.08M | 170.83M | 174.59M | 168.77M | 2,971.58M | 2,958.09M | 208.79M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,868.18M | 3,850.57M | 4,555.06M | 4,464.45M | 4,376.99M | 4,345.65M | 4,287.65M | 4,448.93M | 4,469.19M | 4,467.25M | 4,366.94M | 4,386.57M | 4,347.95M | 4,370.80M | 4,340.22M | 4,189.66M | 4,334.48M | 4,287.31M | 4,271.45M | 4,300.55M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,713.97M | 6,654.09M | 7,768.77M | 7,665.15M | 7,735.50M | 7,408.13M | 7,281.27M | 7,311.96M | 7,553.96M | 7,260.83M | 7,172.47M | 7,225.83M | 7,218.20M | 7,020.82M | 6,873.18M | 6,714.13M | 7,170.29M | 7,065.28M | 6,991.39M | 7,016.85M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,033.03M | 915.04M | 1,055.34M | 1,002.64M | 1,029.30M | 822.45M | 675.66M | 639.44M | 793.98M | 736.27M | 748.92M | 762.10M | 802.00M | 628.13M | 571.64M | 698.75M | 794.96M | 738.14M | 660.78M | 763.95M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.65M | 25.72M | 19.40M | 27.83M | 18.19M | 21.40M | 23.33M | 36.43M | 40.02M | 49.43M | 58.82M | 68.59M | 67.96M | 72.05M | 69.85M | 62.49M | 66.69M | 60.11M | 63.62M | 69.74M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.92M | | | | 24.08M | | | | 25.54M | | | | 26.55M | | | | 27.48M | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,067.68M | 940.76M | 1,098.66M | 1,030.46M | 1,047.49M | 843.85M | 723.08M | 675.87M | 834.00M | 785.71M | 833.28M | 830.69M | 869.96M | 700.18M | 668.04M | 761.23M | 861.65M | 798.25M | 751.88M | 833.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.96M | 267.62M | 290.62M | 296.16M | 309.38M | 317.91M | 325.71M | 326.67M | 339.70M | 345.20M | 333.27M | 319.61M | 191.12M | 311.63M | 300.77M | 286.69M | 192.94M | 178.26M | 291.53M | 144.59M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.93M | 70.98M | 75.96M | 82.68M | 85.43M | 72.81M | 56.43M | 65.22M | 61.54M | 66.12M | 56.76M | 70.01M | 58.80M | 60.12M | 51.67M | 58.84M | 60.03M | 73.18M | 53.59M | 67.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.56M | 12.41M | 12.16M | 11.65M | 10.99M | 13.19M | 10.17M | 11.12M | 11.27M | 11.37M | 10.95M | 17.23M | 35.49M | 32.65M | 32.21M | 27.74M | 5.44M | 3.37M | 2.83M | 2.92M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.25M | 85.79M | 126.32M | 70.37M | 66.81M | 57.39M | 83.81M | 41.87M | 61.68M | 100.63M | 100.15M | 69.82M | 86.52M | 74.99M | 78.55M | 46.07M | 42.24M | 59.39M | 57.72M | 50.97M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,951.92M | 1,794.79M | 2,036.74M | 1,904.41M | 1,971.66M | 1,755.92M | 1,621.82M | 1,466.49M | 1,720.54M | 1,716.48M | 1,716.80M | 1,626.46M | 1,739.10M | 1,567.02M | 1,481.51M | 1,474.39M | 1,655.11M | 1,584.70M | 1,505.29M | 1,540.08M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,718.13M | 1,594.82M | 2,232.27M | 2,167.73M | 1,983.60M | 1,754.24M | 1,714.64M | 1,758.51M | 1,641.08M | 1,291.31M | 1,271.88M | 1,390.47M | 1,209.05M | 1,101.27M | 1,043.79M | 1,003.39M | 1,010.65M | 919.61M | 913.13M | 877.77M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.22M | 26.26M | 29.40M | 27.93M | 7.29M | 7.79M | 8.60M | 7.35M | 6.38M | 7.38M | 8.13M | 6.18M | 5.12M | 6.62M | 7.62M | 1.72M | 0.40M | 1.05M | 2.56M | -0.56M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.53M | 113.60M | 149.81M | 144.31M | 141.52M | 115.93M | 114.57M | 107.22M | 103.16M | 75.67M | 76.50M | 68.52M | 64.54M | 74.40M | 72.07M | 66.88M | 70.20M | 54.40M | 51.92M | 50.40M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.60M | 186.93M | 197.78M | 175.56M | 171.94M | 164.15M | 161.09M | 173.24M | 171.96M | 15.99M | 168.47M | 181.86M | 185.02M | 12.40M | 201.86M | 203.71M | 196.56M | 204.84M | 209.59M | 213.82M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,004.12M | 1,911.20M | 2,599.79M | 2,507.15M | 2,322.66M | 2,051.56M | 2,008.49M | 2,057.34M | 1,935.14M | 1,560.95M | 1,532.09M | 1,656.77M | 1,470.76M | 1,379.75M | 1,329.72M | 1,286.24M | 1,291.05M | 1,191.04M | 1,186.82M | 1,154.06M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,956.05M | 3,705.98M | 4,636.53M | 4,411.56M | 4,294.32M | 3,807.48M | 3,630.31M | 3,523.83M | 3,655.68M | 3,277.43M | 3,248.88M | 3,283.23M | 3,214.97M | 2,953.39M | 2,811.22M | 2,760.64M | 2,946.56M | 2,776.79M | 2,692.11M | 2,693.57M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,730.69M | 1,607.23M | 2,244.43M | 2,179.38M | 1,994.59M | 1,767.43M | 1,724.81M | 1,769.62M | 1,652.34M | 1,302.68M | 1,282.83M | 1,407.70M | 1,244.55M | 1,133.91M | 1,076.00M | 1,031.14M | 1,016.10M | 922.98M | 915.96M | 880.69M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,757.92M | 2,948.11M | 3,132.24M | 3,253.58M | 3,441.18M | 3,600.65M | 3,650.96M | 3,788.13M | 3,898.28M | 3,983.40M | 3,923.59M | 3,942.59M | 4,003.23M | 4,067.43M | 4,061.96M | 3,953.49M | 4,223.73M | 4,288.50M | 4,299.27M | 4,323.27M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,757.92M | 2,948.11M | 3,132.24M | 3,253.58M | 3,441.18M | 3,600.65M | 3,650.96M | 3,788.13M | 3,898.28M | 3,983.40M | 3,923.59M | 3,942.59M | 4,003.23M | 4,074.05M | 4,061.96M | 3,953.49M | 4,224.13M | 4,289.55M | 4,299.27M | 4,323.27M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,713.97M | 6,654.09M | 7,768.77M | 7,665.15M | 7,735.50M | 7,408.13M | 7,281.27M | 7,311.96M | 7,553.96M | 7,260.83M | 7,172.47M | 7,225.83M | 7,218.20M | 7,020.82M | 6,873.18M | 6,714.13M | 7,170.29M | 7,065.28M | 6,991.39M | 7,016.85M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.29M | 10.29M | 10.44M | 11.03M | 0.50M | 12.38M | 12.81M | 12.82M | 0.55M | 1.18M | 13.48M | 13.54M | 13.66M | 13.93M | 14.01M | 0.02M | 14.08M | 14.65M | 14.82M | 15.06M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.21M | 44.62M | 11.97M | 3,231.38M | -142.61M | -181.61M | 3,925.36M | 3,928.36M | -74.93M | -68.55M | 4,119.59M | -92.89M | 4,190.13M | 4,254.73M | 4,226.35M | 4,199.20M | -2.37M | 10.39M | 30.24M | 84.39M |