|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 742.70M | 796.00M | 652.20M | 266.20M | 385.80M | 280.30M | 298.40M | 216.70M | 293.90M | 335.60M | 304.30M | 321.30M | 524.60M | 373.80M | 382.90M | 456.40M | 403.20M | 473.60M | 193.50M | 151.10M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.10M | 262.40M | 258.00M | 510.50M | 339.50M | 324.60M | 302.10M | 244.00M | 212.30M | 218.20M | 275.40M | 391.20M | 188.40M | 188.20M | 176.50M | 172.00M | 136.40M | 122.60M | 100.50M | 87.40M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 823.80M | 1,058.40M | 910.20M | 776.70M | 725.30M | 604.90M | 600.50M | 460.70M | 506.20M | 553.80M | 579.70M | 712.50M | 713.00M | 562.00M | 559.40M | 628.40M | 539.60M | 596.20M | 294.00M | 238.50M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,835.00M | 2,000.00M | 2,400.00M | 3,510.20M | 4,000.00M | 3,172.90M | 3,294.10M | 2,997.20M | 2,500.00M | 2,882.20M | 2,735.50M | 2,679.00M | 2,600.00M | 2,500.00M | 2,400.00M | 2,245.80M | 2,143.30M | 2,100.00M | 2,208.50M | 2,800.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,835.00M | 2,000.00M | 2,400.00M | 3,510.20M | 4,000.00M | 3,172.90M | 3,294.10M | 2,997.20M | 2,500.00M | 2,882.20M | 2,735.50M | 2,679.00M | 2,600.00M | 2,500.00M | 2,400.00M | 2,245.80M | 2,143.30M | 2,100.00M | 2,208.50M | 2,800.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.50M | 439.30M | 477.90M | 680.50M | 903.80M | 727.50M | 779.90M | 618.60M | 552.60M | 654.20M | 664.60M | 654.60M | 646.70M | 619.90M | 513.50M | 503.70M | 474.90M | 501.30M | 454.20M | 739.20M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.00M | 227.60M | 59.20M | 215.30M | 224.20M | 85.90M | 83.60M | 455.90M | 428.20M | 92.50M | 77.60M | 73.90M | 360.60M | 89.80M | 71.40M | 71.20M | 337.40M | 381.40M | 86.60M | 100.50M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,358.60M | 3,693.20M | 4,019.70M | 5,025.30M | 5,894.00M | 5,049.30M | 5,238.10M | 4,613.80M | 4,045.10M | 4,591.30M | 4,503.80M | 4,392.60M | 4,395.60M | 4,170.70M | 3,959.20M | 3,829.90M | 3,570.90M | 3,637.50M | 3,500.50M | 4,390.70M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.20M | 334.30M | 348.90M | 473.90M | 476.00M | 475.30M | 484.20M | 497.00M | 507.30M | 509.80M | 515.30M | 496.10M | 495.30M | 505.60M | 513.30M | 480.10M | 451.30M | 448.00M | 348.40M | 347.40M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 858.90M | 854.70M | 861.90M | 1,244.60M | 1,233.30M | 388.00M | 1,233.00M | 1,234.30M | 1,236.60M | 1,231.70M | 1,238.00M | 1,175.20M | 1,174.90M | 1,181.70M | 1,181.70M | 1,186.30M | 825.80M | 825.50M | 737.50M | 739.90M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 698.10M | 662.10M | 522.80M | 369.50M | 356.70M | 345.00M | 873.20M | 327.00M | 318.10M | 308.70M | 299.70M | 284.00M | 275.80M | 266.30M | 261.20M | 248.50M | 247.80M | 238.90M | 311.70M | 304.70M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,557.00M | 1,516.80M | 1,384.70M | 1,614.10M | 1,590.00M | 733.00M | 2,106.20M | 1,561.30M | 1,554.70M | 1,540.40M | 1,537.70M | 1,459.20M | 1,450.70M | 1,448.00M | 1,442.90M | 1,434.80M | 1,073.60M | 1,064.40M | 1,049.20M | 1,044.60M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 522.80M | 854.70M | 835.60M | 879.50M | 873.20M | 813.70M | 854.80M | 841.50M | 818.60M | 826.40M | 847.60M | 860.30M | 816.40M | 844.30M | 958.20M | 910.40M | 965.90M | 1,020.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,891.20M | 1,851.10M | 1,922.70M | 2,942.70M | 2,901.70M | 2,921.00M | 2,926.50M | 2,872.00M | 2,916.80M | 2,891.80M | 2,871.50M | 2,781.80M | 2,793.60M | 2,813.90M | 2,772.60M | 2,759.20M | 2,483.10M | 2,422.90M | 2,363.40M | 2,412.30M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,249.80M | 5,544.30M | 5,942.40M | 7,968.00M | 8,795.70M | 7,970.30M | 8,164.60M | 7,485.80M | 6,961.90M | 7,483.10M | 7,375.30M | 7,174.40M | 7,189.20M | 6,984.60M | 6,731.80M | 6,589.10M | 6,054.00M | 6,060.40M | 5,863.90M | 6,803.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,844.80M | 2,024.30M | 2,399.60M | 3,447.50M | 3,936.70M | 3,237.90M | 3,529.50M | 3,213.20M | 2,708.70M | 3,293.30M | 3,097.60M | 2,965.50M | 2,975.90M | 2,750.80M | 2,726.50M | 2,529.70M | 2,536.40M | 2,523.40M | 2,586.90M | 3,413.10M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,844.80M | 2,024.30M | 2,399.60M | 3,447.50M | 3,936.70M | 3,237.90M | 3,529.50M | 3,213.20M | 2,708.70M | 3,293.30M | 3,097.60M | 2,965.50M | 2,975.90M | 2,750.80M | 2,726.50M | 2,529.70M | 2,536.40M | 2,523.40M | 2,586.90M | 3,413.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.20M | 267.60M | 292.70M | 398.00M | 404.70M | 469.20M | 738.20M | 669.20M | 589.70M | 607.50M | 745.00M | 680.90M | 660.40M | 657.00M | 535.80M | 617.00M | 495.60M | 539.50M | 658.90M | 703.40M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.10M | 30.10M | 168.40M | 317.10M | 431.50M | 523.70M | 325.20M | 252.80M | 212.10M | 63.00M | 128.20M | 81.10M | 101.20M | 90.40M | 91.50M | 108.80M | 43.20M | 28.80M | 52.70M | 9.10M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,392.60M | 2,696.50M | 3,096.70M | 4,412.50M | 5,094.70M | 4,568.30M | 4,608.60M | 4,153.50M | 3,572.00M | 4,114.20M | 4,049.70M | 3,862.40M | 3,818.90M | 3,583.10M | 3,437.80M | 3,342.30M | 3,149.00M | 3,153.40M | 3,310.40M | 4,200.80M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.60M | 484.20M | 478.10M | 869.10M | 1,024.10M | 693.60M | 829.90M | 708.40M | 816.20M | 812.30M | 809.10M | 802.60M | 797.80M | 798.00M | 796.80M | 792.30M | 775.20M | 766.60M | 685.20M | 789.60M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 4.10M | 4.10M | 4.10M | 4.50M | 5.90M | 5.90M | 5.70M | 6.20M | 6.70M | 6.70M | 6.50M | 5.10M | 6.60M | 7.20M | 7.00M | 6.20M | 8.60M | 8.80M | 8.10M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.80M | 280.20M | 232.80M | 208.40M | 693.10M | 900.50M | 735.30M | 610.00M | 393.40M | 581.50M | 279.70M | 550.90M | 535.10M | 194.20M | 541.20M | 526.30M | 525.00M | 513.90M | 560.40M | 600.80M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,083.30M | 3,340.30M | 3,792.80M | 5,814.20M | 6,182.30M | 5,124.20M | 5,438.50M | 4,861.80M | 4,603.20M | 4,926.50M | 5,146.00M | 4,665.00M | 4,616.70M | 4,739.40M | 4,234.60M | 4,134.60M | 3,924.20M | 3,920.00M | 3,995.70M | 4,990.40M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,300.10M | 3,620.50M | 4,025.60M | 6,022.60M | 6,875.40M | 6,024.70M | 6,173.80M | 5,471.80M | 4,996.60M | 5,508.00M | 5,425.70M | 5,215.90M | 5,151.80M | 4,933.60M | 4,775.80M | 4,660.90M | 4,449.20M | 4,433.90M | 4,556.10M | 5,591.20M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.70M | 514.30M | 646.50M | 1,186.20M | 1,455.60M | 1,217.30M | 1,155.10M | 961.20M | 1,028.30M | 875.30M | 937.30M | 883.70M | 899.00M | 888.40M | 888.30M | 901.10M | 818.40M | 795.40M | 737.90M | 798.70M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,949.70M | 1,923.80M | 1,916.80M | 1,945.50M | 1,920.20M | 1,945.60M | 1,990.70M | 2,014.00M | 1,965.30M | 1,975.10M | 1,949.60M | 1,958.50M | 2,037.40M | 2,051.00M | 1,955.90M | 1,928.30M | 1,604.80M | 1,626.50M | 1,307.90M | 1,211.80M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,949.70M | 1,923.80M | 1,916.80M | 1,945.50M | 1,920.20M | 1,945.60M | 1,990.70M | 2,014.00M | 1,965.30M | 1,975.10M | 1,949.60M | 1,958.50M | 2,037.40M | 2,051.00M | 1,955.90M | 1,928.30M | 1,604.80M | 1,617.90M | 1,299.10M | 1,211.80M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,249.80M | 5,544.30M | 5,942.40M | 7,968.00M | 8,795.70M | 7,970.30M | 8,164.60M | 7,485.80M | 6,961.90M | 7,483.10M | 7,375.30M | 7,174.40M | 7,189.20M | 6,984.60M | 6,731.80M | 6,589.10M | 6,054.00M | 6,060.40M | 5,863.90M | 6,803.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,858.40M | 1,872.60M | -136.70M | 1,899.40M | 1,916.40M | 1,950.20M | -160.60M | 16.70M | 17.80M | -182.80M | 1,981.60M | -161.70M | 2,097.00M | -141.10M | -91.00M | -81.00M | 1,615.90M | -18.50M | 1,315.90M | -59.50M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.70M | 0.50M | 1.50M | | 3.00M | | 2.20M | | 3.00M | | 1.10M | 1.00M | 3.60M | | | | 3.30M | |