|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 149.55M | 111.33M | 131.62M | 59.10M | 223.33M | 231.56M | 183.41M | 128.43M | 85.73M | 138.74M | 95.34M | 254.32M | 173.81M | 51.58M | 84.97M | 49.79M | 51.69M | 64.03M | 91.52M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.69M | | | 11.88M | 7.34M | 12.12M | 11.27M | | 8.35M | 0.02M | | 11.08M | 8.92M | 3.59M | 15.99M | 19.04M | 47.82M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 149.55M | 111.33M | 137.31M | 59.10M | 223.33M | 243.44M | 190.75M | 140.55M | 97.00M | 138.74M | 103.69M | 254.34M | 173.81M | 62.66M | 93.89M | 53.38M | 67.69M | 83.07M | 139.33M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.24M | 56.89M | 31.74M | 134.00M | 172.18M | 230.72M | 67.60M | 119.73M | 57.95M | 47.41M | 71.70M | 120.73M | 121.78M | 113.12M | 161.97M | 164.96M | 152.51M | 117.82M | 103.33M | 103.47M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 25.09M | 17.97M | 36.91M | 31.02M | 38.79M | 40.64M | 28.85M | 36.15M | 16.85M | 17.02M | 20.14M | 29.01M | 11.89M | 18.97M | 33.12M | 33.83M | 19.06M | 27.23M | 29.52M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.54M | 81.98M | 49.71M | 170.91M | 203.20M | 269.50M | 108.25M | 148.59M | 94.11M | 64.26M | 88.72M | 140.88M | 150.78M | 125.01M | 180.93M | 198.08M | 186.34M | 136.88M | 130.56M | 132.99M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.65M | 134.94M | 152.95M | 165.25M | 153.39M | 154.48M | 150.28M | 133.51M | 163.86M | 191.41M | 155.01M | 152.05M | 176.24M | 149.49M | 154.88M | 170.87M | 196.09M | 163.18M | 164.39M | 172.64M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.27M | 26.34M | 32.58M | 18.90M | 30.55M | 21.99M | 23.40M | 24.72M | 28.90M | 32.64M | 49.48M | 46.23M | 47.24M | 41.20M | 41.58M | 16.41M | 15.15M | 14.69M | 14.78M | 12.43M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.23M | 443.47M | 415.92M | 541.95M | 794.19M | 690.28M | 547.79M | 468.72M | 443.32M | 419.55M | 461.80M | 422.71M | 602.89M | 477.63M | 421.09M | 446.13M | 417.14M | 363.38M | 365.57M | 427.87M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,369.45M | 3,374.64M | 3,442.90M | 4,183.99M | 4,030.82M | 4,032.33M | 4,138.67M | 3,842.65M | 3,966.18M | 4,077.82M | 4,179.97M | 4,160.23M | 4,389.40M | 4,558.31M | 4,694.44M | 4,444.22M | 4,413.06M | 4,357.81M | 4,208.53M | 3,733.78M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | | 1.99M | 8.65M | 1.73M | 1.94M | 3.50M | 0.70M | 1.59M | | | | 0.51M | | 3.67M | 3.02M | 2.68M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | 3.03M | 4.81M | 4.76M | 4.72M | 4.72M | 4.08M | 4.01M | 4.02M | 3.95M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | 2.40M | 21.56M | 0.30M | 20.87M | 20.31M | 0.30M | 3.42M | 4.06M | 3.42M | 2.90M | 3.42M | 0.30M | 19.77M | 16.91M | 0.30M | 39.26M | 0.30M | 43.02M | 43.32M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,538.86M | 3,559.81M | 3,737.80M | 4,398.70M | 4,227.17M | 4,240.91M | 4,373.62M | 4,111.27M | 4,254.83M | 4,388.07M | 4,507.60M | 4,515.42M | 4,747.24M | 4,911.68M | 5,049.86M | 4,862.86M | 4,852.27M | 4,849.63M | 4,724.17M | 4,268.75M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,959.09M | 4,003.27M | 4,153.72M | 4,940.65M | 5,021.36M | 4,931.19M | 4,921.41M | 4,579.99M | 4,698.15M | 4,807.62M | 4,969.40M | 4,938.13M | 5,350.13M | 5,389.31M | 5,470.95M | 5,308.99M | 5,269.41M | 5,213.01M | 5,089.74M | 4,696.63M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.70M | 272.59M | 143.16M | 184.40M | 224.59M | 286.73M | 272.77M | 212.28M | 273.19M | 263.75M | 199.03M | 248.91M | 372.45M | 345.26M | 284.95M | 349.99M | 332.70M | 312.93M | 200.81M | 202.56M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.70M | 272.59M | 143.16M | 184.40M | 224.59M | 286.73M | 272.77M | 212.28M | 273.19M | 263.75M | 199.03M | 248.91M | 372.45M | 345.26M | 284.95M | 349.99M | 332.70M | 312.93M | 200.81M | 202.56M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.15M | 222.95M | 180.72M | 250.67M | 330.49M | 352.06M | 252.20M | 325.21M | 319.80M | 243.88M | 338.79M | 302.81M | 278.89M | 302.90M | 277.75M | 244.95M | 214.62M | 240.59M | 251.31M | 237.61M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.29M | 22.50M | 107.86M | 65.88M | 248.02M | 30.00M | 30.00M | 30.00M | 1.52M | 1.10M | | 3.10M | 14.07M | 6.71M | 0.53M | | | 5.77M | 250.00M | 132.14M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 481.14M | 645.29M | 461.74M | 530.95M | 933.11M | 865.96M | 592.44M | 574.25M | 624.51M | 523.73M | 564.42M | 554.83M | 665.41M | 654.87M | 563.23M | 594.95M | 547.32M | 809.28M | 705.36M | 572.31M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,271.11M | 2,223.91M | 2,368.24M | 2,590.49M | 2,385.63M | 2,280.62M | 2,275.77M | 2,195.91M | 2,191.05M | 2,358.69M | 2,389.20M | 2,390.91M | 2,655.05M | 2,595.30M | 2,691.91M | 2,744.71M | 2,847.62M | 2,600.55M | 2,728.50M | 2,920.62M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 551.54M | 504.13M | 505.25M | 711.04M | 580.61M | 582.97M | 629.75M | 544.25M | 460.41M | 459.42M | 433.63M | 363.92M | 358.38M | 370.84M | 376.88M | 460.17M | 314.61M | 314.36M | 313.43M | 305.92M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.24M | 257.16M | 244.78M | 325.46M | 16.05M | 14.76M | 275.87M | 302.53M | 310.81M | 310.54M | 249.99M | 346.79M | 359.48M | 371.07M | 391.90M | 48.59M | 415.90M | 425.12M | 400.56M | 327.02M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,121.16M | 3,050.74M | 3,405.23M | 3,880.46M | 3,551.93M | 3,402.87M | 3,435.48M | 3,217.89M | 3,204.19M | 3,379.99M | 3,405.31M | 3,350.97M | 3,613.08M | 3,592.55M | 3,710.81M | 3,513.62M | 3,623.92M | 3,385.94M | 3,485.60M | 3,595.73M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,602.30M | 3,696.03M | 3,866.97M | 4,411.41M | 4,485.04M | 4,268.82M | 4,027.92M | 3,792.14M | 3,828.70M | 3,903.72M | 3,969.73M | 3,905.80M | 4,278.50M | 4,247.42M | 4,274.05M | 4,108.56M | 4,171.23M | 4,195.22M | 4,190.95M | 4,168.04M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,354.41M | 2,246.41M | 2,476.10M | 2,656.37M | 2,633.65M | 2,310.62M | 2,305.77M | 2,225.91M | 2,192.57M | 2,359.79M | 2,389.20M | 2,394.02M | 2,669.12M | 2,602.01M | 2,692.44M | 2,744.71M | 2,847.62M | 2,606.32M | 2,978.50M | 3,052.76M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.79M | 307.24M | 286.75M | 529.24M | 536.32M | 662.37M | 893.49M | 787.85M | 869.44M | 903.90M | 999.67M | 1,032.34M | 1,071.63M | 1,141.89M | 1,196.90M | 1,200.42M | 1,098.18M | 1,017.78M | 898.79M | 528.59M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.79M | 307.24M | 286.75M | 529.24M | 536.32M | 662.37M | 893.49M | 787.85M | 869.44M | 903.90M | 999.67M | 1,032.34M | 1,071.63M | 1,141.89M | 1,196.90M | 1,200.42M | 1,098.18M | 1,017.78M | 898.79M | 528.59M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,959.09M | 4,003.27M | 4,153.72M | 4,940.65M | 5,021.36M | 4,931.19M | 4,921.41M | 4,579.99M | 4,698.15M | 4,807.62M | 4,969.40M | 4,938.13M | 5,350.13M | 5,389.31M | 5,470.95M | 5,308.99M | 5,269.41M | 5,213.01M | 5,089.74M | 4,696.63M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 11.63M | 4.79M | 4.70M | 5.24M | 4.97M | 44.26M | 4.92M | 12.71M | 44.26M | 12.32M | 12.37M | 8.82M | 44.26M | 44.26M | 44.26M | 5.09M | 5.44M | 44.26M | 8.11M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1725.32M | -1782.51M | -1811.11M | -1712.39M | -1710.99M | -1593.82M | -1371.57M | -1485.84M | -1402.53M | -1379.19M | -1294.00M | -1272.32M | -1180.63M | -1120.87M | -1075.89M | -1082.47M | -1193.08M | -1280.82M | -1405.12M | -1782.26M |