|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.12M | 374.99M | 836.34M | 570.83M | 379.29M | 329.82M | 726.63M | 884.43M | 1,228.03M | 614.58M | 807.10M | 557.39M | 248.77M | 257.29M | 487.17M | 378.10M | 130.17M | 370.59M | 851.23M | 653.43M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.97M | 127.95M | 150.86M | 155.66M | 171.74M | 214.28M | 191.50M | 196.18M | 189.46M | 188.72M | 184.52M | 189.77M | 214.92M | 207.59M | 217.70M | 212.20M | 241.00M | 265.97M | 241.68M | 269.83M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.98M | | | | 13.42M | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,506.24M | 1,466.63M | 1,371.70M | 1,487.59M | 1,414.53M | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,895.68M | | | | 3,607.23M | 3,618.43M | 3,613.81M | 3,758.67M | 3,855.53M | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,756.47M | 5,904.20M | 5,499.52M | 5,743.13M | 6,046.37M | 5,959.08M | 5,370.88M | 5,332.84M | 5,233.74M | 5,480.41M | 5,545.45M | 5,985.35M | 6,286.48M | 6,440.52M | 6,234.08M | 6,351.43M | 6,505.86M | 6,403.08M | 6,140.66M | 6,238.56M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.81M | 277.77M | 314.99M | 271.18M | 157.25M | 188.67M | 265.39M | 225.38M | 261.07M | 305.58M | 290.93M | 287.51M | 330.09M | 336.05M | 370.64M | 387.79M | 449.97M | 455.02M | 566.67M | 530.47M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.87M | 146.46M | 155.18M | 207.92M | 220.23M | 223.59M | 202.40M | 213.37M | 223.85M | 262.67M | 295.12M | 300.74M | 316.71M | 322.48M | 232.71M | 247.33M | 268.49M | 283.42M | 259.01M | 268.77M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.04M | 145.78M | 171.41M | 173.23M | 291.56M | 306.08M | 282.90M | 294.75M | 306.26M | 329.63M | 346.19M | 369.98M | 381.57M | 397.06M | 439.72M | 475.19M | 474.68M | 487.86M | 486.98M | 483.01M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M | 663.20M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.08M | 238.08M | 151.24M | 151.24M | 151.24M | 151.24M | 67.66M | 67.66M | 67.66M | 67.66M | 67.83M | 67.83M | 67.83M | 67.83M | 76.25M | 76.25M | 76.25M | 76.25M | 74.36M | 74.36M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 2,189.34M | 2,827.32M | 260.86M | 2,033.98M | 290.34M | 2,553.59M | 6.72M | 3,000.83M | 0.77M | 2,577.23M | 3.10M | 204.55M | 273.97M | 299.67M | 302.58M | 4.09M | 360.63M | 2,849.47M | 2,662.15M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,138.76M | 8,403.05M | 8,727.78M | 8,517.98M | 8,650.22M | 8,593.63M | 8,470.72M | 8,376.19M | 8,748.79M | 8,436.92M | 8,672.09M | 8,910.34M | 9,099.07M | 9,300.44M | 9,297.13M | 9,384.13M | 9,450.64M | 9,627.56M | 9,837.80M | 9,772.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.92M | 210.92M | 253.35M | 225.31M | 291.34M | 264.19M | 269.76M | 247.89M | 281.58M | 272.83M | 263.48M | 276.09M | 310.72M | 269.30M | 270.27M | 276.53M | 311.58M | 285.21M | 251.64M | 255.35M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.92M | 210.92M | 253.35M | 225.31M | 291.34M | 264.19M | 269.76M | 247.89M | 281.58M | 272.83M | 263.48M | 276.09M | 310.72M | 269.30M | 270.27M | 276.53M | 311.58M | 285.21M | 251.64M | 255.35M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.47M | 488.52M | 525.21M | 416.88M | 431.48M | 456.63M | 37.43M | 68.03M | 98.16M | 487.26M | 549.07M | 459.10M | 518.54M | 577.50M | 632.25M | 550.90M | 597.37M | 619.04M | 682.50M | 586.14M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.68M | 36.40M | | 15.35M | 1.85M | 27.76M | | 2.98M | 3.01M | | | 45.85M | | 5.53M | 2.24M | 67.06M | | | 8.15M | 8.33M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 481.31M | 520.55M | 485.70M | 540.92M | 579.95M | 527.41M | 412.09M | 414.08M | 380.72M | 380.54M | 326.09M | 357.66M | 349.07M | 307.51M | 239.15M | 242.72M | 211.49M | 163.43M | 125.03M | 154.53M |
|
Mortgages (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.23M | 235.69M | 413.89M | 200.66M | 179.56M | 146.34M | 306.07M | 146.33M | 249.90M | 191.65M | 153.46M | 183.17M | 276.20M | 233.33M | 174.46M | 175.74M | 171.32M | 150.18M | 82.61M | 90.86M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.07M | 406.86M | 2,452.32M | | 447.19M | | | 1,816.88M | 326.22M | 1,468.26M | 1,468.69M | | 404.24M | 1,470.01M | 475.57M | | | | 745.17M | 1,463.87M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.18M | | | | 343.73M | | | | 420.58M | | | | 536.90M | | | | 581.34M | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.80M | 81.64M | 96.17M | 94.41M | 91.87M | 91.55M | 100.17M | 92.90M | 89.31M | 86.40M | 85.00M | 81.14M | 82.06M | 79.43M | 79.00M | 75.05M | 74.40M | 73.00M | 71.50M | 72.80M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.46M | 17.84M | 16.25M | 23.23M | 23.17M | 31.96M | 31.82M | 3.19M | 44.79M | 40.09M | 50.74M | 63.62M | 70.37M | 72.96M | 69.71M | 67.33M | 65.44M | 55.17M | 50.23M | 63.96M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,454.46M | 4,639.32M | 4,740.55M | 4,399.95M | 4,433.16M | 4,158.20M | 3,792.04M | 3,526.45M | 3,608.68M | 3,221.72M | 3,289.06M | 3,420.55M | 3,502.16M | 3,504.01M | 3,349.24M | 3,359.28M | 3,327.34M | 3,374.87M | 3,478.28M | 3,459.89M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,469.91M | 4,657.15M | 4,756.80M | 4,423.18M | 4,456.33M | 4,190.16M | 3,823.86M | 3,529.64M | 3,653.48M | 3,261.81M | 3,339.80M | 3,484.18M | 3,572.53M | 3,576.97M | 3,418.95M | 3,426.60M | 3,392.78M | 3,430.05M | 3,528.51M | 3,523.84M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.07M | 406.86M | 2,452.32M | | 447.19M | | | 1,816.88M | 326.22M | 1,468.26M | 1,468.69M | | 404.24M | 1,470.01M | 475.57M | | | | 745.17M | 1,463.87M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,668.85M | 3,745.90M | 3,970.98M | 4,094.80M | 4,193.90M | 4,403.47M | 4,646.86M | 4,846.55M | 5,095.31M | 5,175.11M | 5,332.29M | 5,426.17M | 5,526.54M | 5,723.46M | 5,878.18M | 5,957.52M | 6,057.86M | 6,197.52M | 6,309.29M | 6,248.15M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,668.85M | 3,745.90M | 3,970.98M | 4,094.80M | 4,193.90M | 4,403.47M | 4,646.86M | 4,846.55M | 5,095.31M | 5,175.11M | 5,332.29M | 5,426.17M | 5,526.54M | 5,723.46M | 5,878.18M | 5,957.52M | 6,057.86M | 6,197.52M | 6,309.29M | 6,248.15M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,138.76M | 8,403.05M | 8,727.78M | 8,517.98M | 8,650.22M | 8,593.63M | 8,470.72M | 8,376.19M | 8,748.79M | 8,436.92M | 8,672.09M | 8,910.34M | 9,099.07M | 9,300.44M | 9,297.13M | 9,384.13M | 9,450.64M | 9,627.56M | 9,837.80M | 9,772.00M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.17M | 8.57M | 0.93M | 1.95M | 8.73M | 4.21M | 51.40M | 51.51M | 51.51M | 2.28M | 54.21M | 55.70M | 57.41M | 4.24M | 59.82M | 2.24M | 63.79M | 5.25M | 66.27M | 2.46M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,688.82M | | | | 0.36M | | | | 3,510.54M | | | | 2.51M | | | | 5,176.35M | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.91M | 122.89M | 121.83M | 38.78M | 45.56M | 109.51M | 108.00M | 109.03M | 109.44M | 107.44M | 106.92M | 106.06M | 104.43M | 103.47M | 102.24M | 100.53M | 98.84M | 97.71M | 96.54M | 94.49M |