|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.00M | 558.47M | 751.29M | 1,221.00M | 957.68M | 726.11M | 835.42M | 838.82M | 928.33M | 845.89M | 255.62M | 258.26M | 306.35M | 257.30M | 241.24M | 234.86M | 243.22M | 153.32M | 147.00M | 149.49M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | -15.89M | 244.35M | 514.00M | 19.61M | -16.87M | 522.32M | 17.01M | 20.10M | -16.41M | 110.91M | 16.33M | 19.74M | -16.86M | -0.72M | 12.54M | 77.94M | -14.53M | 116.17M | 14.58M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 654.20M | 542.58M | 995.64M | 1,735.00M | 977.29M | 709.24M | 1,357.74M | 855.83M | 948.43M | 829.47M | 366.53M | 274.58M | 326.09M | 240.44M | 240.53M | 247.41M | 321.16M | 138.79M | 263.17M | 164.07M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 695.00M | 409.92M | 516.46M | 542.00M | 805.52M | 1,017.47M | 1,170.62M | 686.44M | 817.41M | 622.11M | 592.77M | 512.06M | 481.82M | 573.98M | 549.06M | 608.41M | 552.11M | 558.06M | 501.24M | 477.63M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.73M | | | | 38.31M | | | | 13.96M | | | | 21.48M | | | | 21.51M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 695.00M | 409.92M | 548.20M | 542.00M | 805.52M | 1,017.47M | 1,208.93M | 686.44M | 817.41M | 622.11M | 606.73M | 512.06M | 481.82M | 573.98M | 570.53M | 608.41M | 552.11M | 558.06M | 522.76M | 477.63M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 147.76M | 132.49M | 121.58M | 122.36M | 131.11M | 115.66M | 106.52M | 148.89M | 134.27M | 115.32M | 112.06M | 113.33M | 115.09M | 95.92M | 92.69M | 97.43M | 101.00M | 79.60M | 86.05M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 35.75M | 23.01M | 279.00M | 47.84M | 39.10M | 40.52M | 41.42M | 45.41M | 44.01M | 35.26M | 46.75M | 43.87M | 37.39M | 48.68M | 63.42M | 1,113.00M | 47.96M | 36.57M | 51.04M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,742.96M | 2,556.00M | | | 2,736.11M | | | | 1,160.57M | | | | 1,269.20M | 1,760.00M | 1,443.00M | | 958.03M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.73M | | | | | | -2.92M | -2.93M | -4.30M | | -2.89M | -2.18M | -1.43M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,628.00M | | 4,220.55M | 5,191.00M | | | 4,093.12M | | | | 2,639.19M | 4,199.62M | 4,104.62M | 4,064.78M | 4,309.41M | 4,124.35M | 4,184.49M | 4,176.70M | 4,062.29M | 4,141.89M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.73M | 81.03M | 83.30M | 83.68M | 91.77M | 95.84M | 118.61M | 96.16M | -7.44M | -7.46M | 101.37M | 106.86M | 107.48M | -0.73M | -3.58M | 105.00M | 100.00M | 104.64M | 103.26M | 108.65M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.66M | 367.81M | 367.31M | 365.53M | 363.93M | 356.54M | 341.83M | 343.22M | 345.43M | 346.11M | 340.82M | 344.34M | 339.98M | 340.14M | 370.09M | 360.31M | 372.40M | 375.67M | 370.02M | 382.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.00M | 205.75M | 203.09M | 209.21M | 203.14M | 197.05M | 185.65M | 180.49M | 174.95M | 170.07M | 19.83M | 161.04M | 155.73M | 150.28M | 201.15M | 193.74M | 191.25M | 184.57M | 174.25M | 172.82M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 647.66M | 573.56M | 570.41M | 574.74M | 567.08M | 553.59M | 527.48M | 523.71M | 520.37M | 516.18M | 360.66M | 505.38M | 495.71M | 490.41M | 571.25M | 554.05M | 563.66M | 560.24M | 544.27M | 554.93M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.88M | 53.23M | 50.77M | 45.00M | 46.28M | 46.00M | 36.84M | 26.63M | 14.14M | 14.17M | 15.43M | 12.62M | 10.24M | 8.80M | 37.22M | 38.33M | 49.08M | 34.15M | 29.40M | 37.92M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 150.94M | 112.65M | 1,303.00M | 129.42M | 124.98M | 117.87M | 118.35M | 119.86M | 123.08M | 131.48M | 132.10M | 126.49M | 124.62M | 128.14M | 1,590.00M | 1,562.00M | 119.17M | 111.87M | 114.49M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.52M | 6,869.00M | | | 186.39M | | | | 141.77M | | | | 331.44M | 7,723.00M | 7,496.00M | | 334.16M | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,366.00M | 7,403.89M | 51.57M | 9,425.00M | 7,518.69M | 7,701.97M | 7,912.93M | 7,291.19M | 7,133.34M | 7,101.26M | 6,360.34M | 6,494.97M | 6,248.33M | 6,343.84M | 6,799.85M | 6,608.86M | 6,451.39M | 6,461.24M | 6,210.68M | 6,407.53M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.47M | 614.87M | 546.61M | 841.00M | 898.85M | 980.67M | 991.60M | 621.34M | 492.08M | 512.45M | 594.24M | 500.18M | 391.89M | 469.15M | 541.18M | 523.38M | 413.54M | 462.87M | 439.57M | 432.42M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79M | 1.48M | 3.72M | | 2.20M | 1.48M | 0.73M | | 0.72M | | | | | 5.10M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 40.51M | 49.19M | 30.79M | 30.59M | 29.90M | 50.10M | 29.59M | 29.78M | 11.19M | 35.99M | 13.36M | 13.16M | 13.19M | 35.08M | 25.79M | 13.71M | 13.81M | 37.29M | 29.17M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.47M | 655.39M | 595.80M | 871.79M | 929.44M | 1,010.57M | 1,053.49M | 652.41M | 525.58M | 523.64M | 632.44M | 515.03M | 405.78M | 482.35M | 576.97M | 549.17M | 427.25M | 476.67M | 476.86M | 466.69M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 20.65M | 137.00M | 113.00M | 13.33M | 19.17M | 9.00M | 6.66M | 13.40M | 19.39M | 30.00M | 5.94M | 12.43M | 19.79M | 25.77M | 1,109.00M | 851.00M | 26.16M | 35.85M | 9.48M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.56M | 94.53M | 669.58M | 459.00M | 541.20M | 553.59M | 131.13M | 130.93M | 98.27M | 394.60M | 390.77M | 395.55M | 97.97M | 395.85M | 409.47M | 33.45M | 35.36M | 10.90M | 125.49M | 129.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.15M | 22.24M | 6.35M | 9.47M | 7.06M | 8.43M | 53.78M | 44.38M | 12.66M | 11.93M | 6.61M | 8.91M | 9.50M | 35.19M | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.58M | 10.33M | 15.07M | 9.47M | 9.41M | 9.20M | 5.89M | 8.88M | 8.93M | 8.21M | 7.35M | 11.87M | 11.70M | 11.73M | 17.18M | 17.42M | 18.04M | 18.89M | 18.64M | 21.15M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,531.93M | 2,245.00M | | | 2,127.60M | | | | 1,279.56M | | | | 1,839.02M | 2,086.00M | 1,828.00M | | 1,312.27M | |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 595.50M | 582.30M | 1,922.25M | 581.05M | 578.06M | 565.86M | 544.42M | 548.12M | 552.38M | 554.23M | 2,155.13M | 552.87M | 546.16M | 547.59M | 536.89M | 522.69M | 541.28M | 544.98M | 537.81M | 546.90M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Long Term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.31M | | | | 8.84M | | | | 7.35M | | | | 17.18M | | | | 18.64M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 802.06M | 746.05M | 705.91M | 673.97M | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.11M | 269.30M | 280.84M | 273.16M | 276.87M | 267.59M | 259.32M | 255.93M | 266.51M | 273.76M | 283.53M | 301.30M | 290.26M | 281.49M | 336.45M | 324.76M | 315.39M | 307.37M | 303.33M | 322.31M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 479.17M | 95.33M | 618.01M | 1,232.00M | 461.19M | 499.15M | 485.49M | 504.47M | 505.48M | 458.00M | 480.39M | 469.76M | 472.32M | 489.68M | 608.47M | 25.00M | 642.00M | 632.90M | 578.69M | 590.66M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,693.83M | 5,201.00M | 28.56M | 4,540.00M | 5,117.04M | 5,349.59M | 823.63M | 5,134.97M | 4,935.72M | 4,656.84M | 138.09M | 4,591.45M | 4,381.73M | 4,445.97M | 124.56M | 5,572.00M | 5,448.00M | 4,657.00M | 53.06M | 4,740.57M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,173.00M | 5,296.33M | 5,262.20M | 6,785.00M | 5,578.23M | 5,848.74M | 1,673.79M | 5,639.45M | 5,441.20M | 5,114.85M | 356.98M | 5,061.21M | 4,854.04M | 4,935.65M | 5,480.54M | 7,658.00M | 7,276.00M | 5,289.90M | 5,160.15M | 5,331.22M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 689.06M | 676.84M | 2,591.83M | 1,040.05M | 1,119.25M | 1,119.45M | 675.56M | 679.04M | 650.65M | 948.82M | 2,545.90M | 948.42M | 644.13M | 943.44M | 946.35M | 556.14M | 576.65M | 555.88M | 663.30M | 676.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,193.00M | 2,107.57M | 1,255.06M | 2,640.00M | 1,940.46M | 1,853.23M | 817.74M | 1,651.74M | 1,692.14M | 1,986.41M | 1,128.98M | 1,433.76M | 1,394.29M | 1,408.20M | 1,319.31M | 1,271.87M | 1,200.21M | 1,171.34M | 1,050.53M | 1,076.31M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,255.06M | | | | 817.74M | | | | 1,128.98M | | | | 1,249.87M | | | | 1,003.20M | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,366.00M | 7,403.89M | 51.57M | 9,425.00M | 7,518.69M | 7,701.97M | 7,912.93M | 7,291.19M | 7,133.34M | 7,101.26M | 6,360.34M | 6,494.97M | 6,248.33M | 6,343.84M | 6,799.85M | 6,608.86M | 6,451.39M | 6,461.24M | 6,210.68M | 6,407.53M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1529.43M | -1875.60M | 115.83M | -1792.11M | -1853.40M | -1777.32M | 27.26M | -1643.61M | -1622.16M | -1359.09M | -1.47M | -1736.54M | -1677.24M | -1719.74M | -1759.56M | -1695.60M | -1838.20M | -1910.32M | -1957.65M | -1996.57M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 766.34M | 748.33M | 747.32M | 743.69M | 738.85M | 722.27M | 693.97M | 696.79M | 701.27M | 702.67M | 691.93M | 699.07M | 688.73M | 690.54M | 674.33M | 656.50M | 679.85M | 684.49M | 675.50M | 686.91M |