|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.44M | 541.79M | 408.78M | 510.52M | 1,375.41M | 509.28M | 1,068.63M | 987.06M | 1,255.24M | 1,399.21M | 1,196.97M | 1,198.41M | 1,428.78M | 1,329.09M | 356.46M | 245.08M | 1,137.02M | 1,223.82M | 588.94M | 1,720.12M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 632.29M | 558.78M | 323.45M | 184.55M | 280.18M | 241.27M | 98.91M | 49.74M | 68.13M | 42.83M | 59.17M | 62.49M | -274.26M | 67.99M | 396.96M | -252.91M | 112.17M | 120.22M | 714.44M | 155.61M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,133.74M | 1,100.57M | 732.22M | 695.07M | 1,655.58M | 750.55M | 1,167.54M | 1,036.80M | 1,323.37M | 1,442.04M | 1,256.14M | 1,260.90M | 1,154.53M | 1,397.08M | 753.42M | -7.84M | 1,249.19M | 1,344.03M | 1,303.38M | 1,875.73M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 605.12M | 0.04M | 0.01M | 0.01M | 788.69M | 0.83M | | | 792.19M | 0.55M | 17.06M | 0.42M | 609.18M | 15.77M | 32.81M | | 54.55M | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.27M | 33.57M | 0.80M | 29.37M | 31.49M | 29.61M | | 35.07M | 41.25M | 58.81M | 0.63M | 53.59M | 46.16M | 48.33M | 1.49M | 38.23M | 69.42M | 76.17M | 1.72M | 52.25M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.47M | 33.76M | 605.92M | 29.41M | 31.50M | 29.61M | 788.69M | 35.90M | | | 792.82M | 54.14M | 63.22M | 48.75M | 610.67M | 54.00M | 102.23M | | 56.27M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 702.56M | | | | 932.58M | | | | 866.86M | | | | 674.02M | | | | 787.23M | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.11M | 27.07M | 17.57M | 36.64M | 31.08M | 23.63M | 23.51M | 33.34M | 27.34M | 26.03M | 20.18M | 37.41M | 29.04M | 22.90M | 28.19M | 34.47M | 37.27M | 30.47M | 30.68M | 44.27M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,330.75M | 3,500.73M | 4,486.37M | 3,552.86M | 3,995.69M | 3,271.22M | 3,528.89M | 2,981.06M | 3,349.83M | 3,696.60M | 3,767.02M | 3,351.94M | 3,028.35M | 2,915.34M | 2,761.36M | 2,487.16M | 2,977.59M | 2,991.08M | 3,556.94M | 3,951.34M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,513.08M | 1,578.62M | 992.25M | 1,596.71M | 1,177.34M | 1,102.36M | 1,114.37M | 1,146.82M | 1,210.45M | 1,247.98M | 1,290.27M | 1,313.47M | 1,266.46M | 1,218.36M | 1,227.90M | 1,237.44M | 2,109.59M | 2,240.05M | 2,256.81M | 2,296.21M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.99M | 226.74M | 14.09M | 73.19M | 23.92M | 22.73M | 21.17M | 70.23M | 151.44M | 231.56M | 64.31M | 63.90M | 307.53M | 310.18M | 100.71M | 345.58M | 90.09M | 92.87M | 441.75M | 124.26M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.77M | 317.78M | 373.16M | 357.90M | 364.65M | 398.31M | 418.24M | 464.36M | 515.88M | 378.59M | 379.84M | 389.89M | 328.37M | 353.91M | 646.53M | | 615.16M | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.33M | 327.36M | 307.74M | 363.86M | 373.16M | 357.90M | 364.64M | 398.31M | 418.24M | 464.36M | 515.88M | 378.57M | 379.84M | 389.89M | 328.31M | 353.94M | 675.29M | 624.39M | 615.07M | 650.01M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | | | | 170.74M | | | | 253.53M | | | | 161.22M | | | | 186.84M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.15M | -2.17M | 156.20M | -2.76M | -24.53M | -33.61M | 84.18M | 186.36M | 195.79M | 2.25M | 298.01M | 209.31M | -25.39M | 189.72M | 253.52M | 68.60M | 86.91M | 92.32M | 87.48M | -45.44M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,205.23M | 1,322.59M | 2,507.46M | 1,052.19M | 1,371.92M | 1,403.98M | 3,398.07M | 3,529.60M | 3,571.80M | 3,764.43M | 3,959.76M | 4,052.26M | 4,345.39M | 4,175.90M | 4,045.46M | 3,956.01M | 5,078.53M | 5,371.72M | 5,596.54M | 5,590.14M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,777.60M | 7,164.15M | 6,993.84M | 7,206.03M | 7,407.31M | 6,502.66M | 6,926.97M | 6,510.66M | 6,921.63M | 7,461.04M | 170.68M | 7,404.20M | 7,373.74M | 7,091.24M | 6,806.82M | 6,443.18M | 8,056.12M | 8,362.81M | 9,153.47M | 9,541.48M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,034.84M | 1,219.98M | 658.12M | 650.32M | 890.84M | 675.02M | 895.49M | 550.96M | 501.05M | 788.95M | 945.89M | 622.46M | 601.40M | 550.21M | 605.41M | -170.34M | 508.01M | 629.34M | 861.27M | -35.66M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3034.40M | -3145.57M | -2979.55M | -3019.96M | -2674.98M | -2335.54M | -2233.60M | | | | | | | | 598.58M | | | | 788.52M | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.37M | | | | 9.22M | | | | 67.60M | 6.27M | 10.00M | 11.18M | 56.35M | 8.19M | 15.19M | 3.12M | 4.28M | 4.94M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1999.56M | -1925.59M | -2285.06M | -2369.64M | -1784.14M | -1660.52M | -1328.88M | 550.96M | 501.05M | 788.95M | 1,013.48M | 628.73M | 611.40M | 561.39M | 1,260.34M | -162.15M | 523.20M | 632.46M | 1,654.07M | -30.72M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.99M | -53.98M | | -55.53M | -33.40M | -79.06M | 4.15M | -26.90M | -61.47M | -166.82M | 4.77M | -17.77M | -75.92M | -137.12M | 4.15M | -28.06M | -53.70M | -46.25M | 3.54M | -93.52M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,013.20M | 1,059.93M | 867.54M | 767.78M | 861.55M | 801.72M | 673.73M | 709.61M | 810.14M | 874.82M | 846.17M | 845.92M | 790.46M | 880.41M | 598.58M | 763.01M | | | 788.52M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.85M | | | | 42.78M | | | | 62.91M | | | | 54.45M | | | | 63.76M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.47M | 76.01M | 35.20M | 102.79M | 109.03M | -7.96M | 59.89M | 1.48M | -0.38M | 136.27M | 111.46M | -91.00M | -98.47M | -129.74M | 55.42M | -51.99M | 104.75M | 99.66M | 66.53M | 142.31M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,894.07M | 1,983.14M | 2,266.16M | 2,507.20M | 2,586.91M | 2,136.91M | 2,426.70M | 1,592.81M | 1,704.17M | 2,037.34M | 2,268.36M | 1,998.22M | 1,952.29M | 1,856.04M | 1,805.58M | 1,416.29M | 1,639.20M | 1,635.30M | 2,197.50M | 2,371.07M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.66M | -4.14M | 0.63M | | 0.08M | -3.61M | 673.72M | 0.08M | -1616.72M | -5.33M | 846.24M | 8.29M | 9.04M | -2.08M | 1,786.42M | 8.87M | 10.60M | 16.70M | 0.53M | 10.45M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.11M | -3.28M | 1.01M | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.71M | 34.89M | | | | 36.83M | | | | 48.72M | | | | 34.20M | | | | 36.46M | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.61M | | | 382.84M | 387.42M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.37M | 81.12M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.06M | | | | 0.04M | | | | 22.86M | | | | 118.32M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -338.32M | -348.08M | 241.73M | -356.74M | -368.16M | -291.83M | 289.65M | -304.89M | -309.14M | -313.94M | 307.83M | -297.68M | 210.40M | -268.52M | 255.55M | -252.91M | -308.94M | -313.48M | 258.92M | -321.87M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.66M | -15.32M | 0.96M | -7.60M | 28.92M | 12.96M | 128.69M | -24.75M | -24.05M | -13.93M | 44.24M | -8.49M | -20.58M | -3.51M | -27.59M | 8.47M | 29.68M | 10.10M | 90.04M | 90.29M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,990.26M | 3,228.58M | 2,850.74M | 2,596.50M | 2,515.73M | 2,195.20M | 2,185.96M | 2,535.76M | 2,671.87M | 2,709.70M | 2,624.44M | 2,498.74M | 2,564.85M | 2,467.20M | 2,278.47M | 2,314.97M | 3,232.13M | 3,363.84M | 3,667.22M | 3,653.42M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,884.33M | 5,211.74M | 5,116.89M | 5,103.69M | 5,102.64M | 4,332.12M | 4,612.66M | 4,128.57M | 4,376.05M | 4,747.24M | 145.02M | 4,496.96M | 4,516.95M | 4,323.24M | 10.91M | 3,731.26M | 4,806.68M | 4,936.74M | 108.04M | 6,024.49M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,009.54M | 1,055.79M | 868.18M | 767.78M | 861.63M | 798.12M | 1,347.45M | 709.69M | -806.58M | 869.49M | 1,692.41M | 854.21M | 799.50M | 878.33M | 2,385.00M | 771.88M | 10.60M | 16.70M | 789.05M | 10.45M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.04M | | 1,876.94M | 86.53M | 184.73M | 186.72M | 2,314.31M | 50.47M | 96.10M | 274.76M | 2,833.98M | 87.26M | 167.21M | 274.29M | 2,608.38M | 56.80M | 192.18M | 130.13M | 3,288.75M | 166.36M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,893.26M | 1,952.43M | 1,876.94M | 2,102.34M | 2,304.68M | 2,170.54M | 2,314.31M | 2,382.09M | 2,545.59M | 2,713.79M | 2,833.98M | 2,907.24M | 2,856.80M | 2,767.82M | 2,608.38M | 2,711.75M | 3,249.44M | 3,426.06M | 3,288.75M | 3,516.99M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,777.60M | 7,164.15M | 6,993.84M | 7,206.03M | 7,407.31M | 6,502.66M | 6,926.97M | 6,510.66M | 6,921.63M | 7,461.04M | 170.68M | 7,404.20M | 7,373.74M | 7,091.24M | 6,806.82M | 6,443.18M | 8,056.12M | 8,362.81M | 9,153.47M | 9,541.48M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -92.15M | -93.76M | 87.57M | -93.45M | -99.68M | -93.34M | 91.18M | -92.38M | -95.01M | -96.52M | 95.04M | -95.05M | -86.55M | -80.97M | 102.62M | -121.34M | -143.08M | -151.78M | 152.57M | -155.99M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 943.52M | 960.07M | 0.74M | 1,046.20M | 1,115.89M | 1,043.60M | 34.21M | 1,293.21M | 1,062.66M | 1,078.51M | 31.13M | 1,414.99M | 1,346.08M | 1,262.18M | 0.62M | 1,468.34M | 1,519.44M | 1,329.35M | 0.64M | 1,573.81M |