|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Gross (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,296.25M | 3,404.31M | 3,561.29M | 3,585.01M | 3,565.01M | 3,517.60M | 3,681.23M | 3,767.54M | 4,930.89M | 4,851.65M | 4,874.62M | 5,296.27M | 5,182.85M | 4,788.74M | 4,814.00M | 5,098.70M | 5,306.37M | 5,692.22M | 5,879.32M | 5,964.63M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.14M | 546.51M | 673.00M | 648.76M | 586.69M | 549.46M | 651.95M | 673.74M | 506.21M | 309.57M | 306.89M | 567.81M | 466.84M | 431.11M | 336.97M | 330.12M | 308.49M | 367.23M | 380.42M | 479.39M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.44M | 36.36M | 32.11M | 47.72M | 55.38M | 38.46M | 28.81M | 33.09M | 31.72M | 32.60M | 27.49M | 26.09M | 41.33M | 54.10M | 41.06M | 47.60M | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.85M | | | 8.85M | 6.93M | 9.19M | | | 7.84M | | | | 8.36M | 47.60M | 44.46M | 54.18M | 58.29M | 82.94M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.44M | 36.36M | 39.96M | 47.72M | 55.38M | 47.32M | 35.75M | 42.28M | 31.72M | 32.60M | 35.33M | 26.09M | 41.33M | 54.10M | 49.42M | 95.21M | | | | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.85M | -26.15M | 4.15M | | | 62.05M | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.07M | | 102.61M | 213.19M | 134.53M | 113.97M | 109.17M | 170.06M | 177.59M | 140.64M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.67M | 269.80M | 272.35M | 278.98M | 300.20M | 293.79M | 332.03M | 350.20M | 339.10M | 343.63M | 346.50M | 339.35M | 376.82M | 378.12M | 477.59M | 535.64M | 561.12M | 598.54M | 627.23M | 663.37M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | | | 7.56M | 4.06M | 8.49M | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.56M | 206.85M | 187.89M | 190.55M | 195.53M | 230.93M | 182.51M | 181.54M | 181.06M | 184.19M | 188.11M | 200.00M | 170.00M | 161.89M | 169.74M | 190.22M | 182.24M | 203.11M | 151.34M | 195.53M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.00M | 1,046.12M | | | 6.00M | 1,035.17M | | | 230.00M | 710.73M | | | 218.00M | 901.79M | | | 15.00M | 1,129.67M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.93M | -12.08M | -26.31M | | | | -55.98M | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -132.48M | | | | -1488.83M | | | | 3,291.43M | | | | 3,760.34M | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.27M | 100.12M | 104.24M | 28.32M | 22.75M | 24.50M | 31.86M | 43.41M | 67.04M | 78.23M | 134.09M | 101.50M | 123.76M | 89.05M | 91.42M | 120.47M | 128.74M | 178.41M | 286.07M | 227.51M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | | | | | | | | 16.93M | | | | | | | | 76.44M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.64M | 80.00M | 82.37M | 86.86M | 88.30M | 92.89M | 49.21M | 100.38M | 64.93M | -2.45M | 63.63M | -1.50M | 72.35M | 69.28M | 73.96M | 84.02M | 78.88M | 73.24M | 74.99M | 76.65M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 325.54M | | | 25.00M | 335.80M | | | 543.00M | 979.12M | | | 22.00M | 222.83M | | | 385.00M | 181.34M | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.00M | 3,561.29M | 3,585.01M | 3,565.01M | 31.00M | 3,681.23M | 3,767.54M | 4,930.89M | 773.00M | 4,874.62M | 5,296.27M | 5,182.85M | 240.00M | 4,814.00M | 5,098.70M | 5,306.37M | 400.00M | 5,879.32M | 5,964.63M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.93M | 87.62M | 111.72M | 100.78M | 87.59M | 108.87M | 114.79M | 108.93M | 153.32M | 176.93M | 167.12M | 175.89M | 178.53M | 174.56M | 156.35M | 171.45M | 157.82M | 156.98M | 174.80M | 184.38M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.93M | 87.62M | 111.72M | 100.78M | 87.59M | 108.87M | 114.79M | 108.93M | 153.32M | 176.93M | 167.12M | 175.89M | 178.53M | 174.56M | 156.35M | 171.45M | 157.82M | 156.98M | 174.80M | 184.38M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.45M | 1.08M | 1.06M | 1.20M | 24.96M | 1.04M | 2.14M | 2.32M | 15.07M | 16.80M | 6.37M | 6.16M | 7.16M | 13.61M | 15.90M | 17.56M | 17.51M | 22.15M | 20.13M | 23.69M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.63M | 28.78M | 25.41M | 21.85M | 19.31M | 19.80M | 15.52M | 14.76M | 16.97M | 15.14M | 16.26M | 16.41M | 14.86M | 17.29M | 16.42M | 27.22M | 31.41M | 30.07M | 33.87M | 28.75M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 742.70M | 975.53M | 1,046.12M | 1,060.64M | 1,005.29M | 897.56M | 1,035.17M | 1,072.35M | 889.18M | 707.33M | 710.73M | 996.64M | 926.59M | 921.49M | 901.79M | 967.21M | 969.05M | 1,070.47M | 1,129.67M | 1,308.77M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.60M | 77.58M | 92.28M | -47.65M | -107.80M | 41.82M | 95.62M | 136.74M | -147.94M | 111.17M | 120.68M | -61.58M | 113.69M | -233.09M | 103.56M | 127.27M | 139.04M | -390.20M | 267.07M | -214.34M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.78M | 272.78M | 413.85M | 558.16M | 423.40M | 285.46M | 144.28M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.19M | | | | 233.62M | | | | 313.47M | | | | 580.69M | | | | 1,061.26M | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.89M | 54.97M | 49.73M | 50.82M | 47.32M | 42.73M | 41.71M | 34.55M | 38.62M | 34.31M | 175.87M | 28.80M | 25.65M | 221.89M | 421.46M | 397.93M | 411.48M | 607.54M | 564.44M | 491.13M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.40M | 120.80M | | 507.64M | 517.72M | 393.14M | 265.33M | 134.24M | 200.73M | 229.55M | 258.23M | 267.50M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18M | 7.22M | 7.12M | 7.23M | 7.35M | 7.32M | 8.12M | 9.25M | 15.23M | 18.73M | 19.17M | 19.92M | 21.14M | 20.13M | 18.41M | 19.60M | 22.15M | 23.93M | 25.10M | 24.71M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.95M | 83.89M | 100.71M | 108.83M | 84.92M | 87.67M | 103.66M | 118.26M | 117.03M | 109.34M | 99.60M | 103.47M | 88.95M | 151.89M | 52.63M | 49.60M | 46.60M | 45.70M | 47.95M | 42.55M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.89M | | | | 182.51M | | | | 188.11M | | | | 169.74M | | | | 151.34M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18M | 6.95M | 7.82M | 9.78M | 7.57M | 7.27M | 7.92M | 9.57M | -0.58M | 8.71M | 104.61M | -0.29M | -0.94M | -1.47M | 140.54M | -0.49M | -1.10M | 26.32M | 26.13M | -0.71M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.50M | 563.38M | 67.97M | 559.58M | 559.97M | 538.59M | 153.25M | 593.58M | 792.43M | 777.00M | 70.12M | 1,366.71M | 1,339.20M | 1,601.12M | 85.23M | 1,924.41M | 1,990.92M | 2,295.12M | 50.54M | 2,251.87M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.68M | 570.33M | 600.29M | 569.37M | 567.54M | 545.86M | 569.44M | 603.15M | 791.85M | 785.71M | 964.64M | 1,366.42M | 1,338.26M | 1,599.66M | 1,778.30M | 1,923.92M | 1,989.83M | 2,321.43M | 2,237.80M | 2,251.16M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.52M | 83.75M | 75.13M | 72.66M | 66.63M | 62.53M | 57.23M | 49.31M | 55.60M | 49.45M | 192.12M | 45.22M | 40.51M | 239.18M | 437.88M | 425.14M | 442.89M | 637.61M | 598.31M | 519.89M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,860.29M | | | | 3,008.13M | | | | 3,810.38M | | | | 2,983.07M | | | | 3,593.57M | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,296.25M | 3,404.31M | 2,860.29M | 3,015.64M | 2,997.47M | 2,971.74M | 3,008.13M | 3,164.40M | 4,139.04M | 4,065.94M | 3,810.38M | 3,929.86M | 3,844.59M | 3,189.08M | 2,983.07M | 3,174.78M | 3,316.54M | 3,370.78M | 3,641.52M | 3,713.47M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.00M | 3,561.29M | 3,585.01M | 3,565.01M | 31.00M | 3,681.23M | 3,767.54M | 4,930.89M | 773.00M | 4,874.62M | 5,296.27M | 5,182.85M | 240.00M | 4,814.00M | 5,098.70M | 5,306.37M | 400.00M | 5,879.32M | 5,964.63M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.17M | -141.98M | -136.30M | -140.10M | -145.67M | -150.88M | -145.87M | -149.44M | -142.82M | -132.51M | -125.26M | -110.28M | -118.45M | -96.21M | -515.62M | -66.48M | -60.46M | -26.20M | 55.95M | 4.74M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |