|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 1.26M | 13.91M | 27.69M | 1.11M | 2.41M | 27.09M | 0.51M | 0.95M | 2.74M | 5.04M | 22.40M | 1.02M | 1.91M | 83.71M | 0.93M | 0.59M | 2.43M | 125.28M | 33.95M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.25M | 39.78M | 21.59M | 20.28M | 24.64M | 44.68M | 25.66M | 32.13M | 30.75M | 37.77M | 14.06M | 4.77M | 6.81M | 5.07M | 6.02M | 7.69M | 12.51M | 13.07M | 9.53M | 6.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 41.04M | 35.49M | 47.97M | 25.74M | 47.09M | 52.75M | 32.64M | 31.71M | 40.51M | 19.09M | 27.17M | 7.83M | 6.98M | 89.73M | 8.62M | 13.11M | 15.51M | 134.81M | 40.65M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.84M | 266.81M | 273.31M | 268.04M | 13.77M | 370.96M | 194.45M | 110.46M | 97.54M | 170.47M | 185.07M | 128.26M | 105.53M | 211.04M | 263.25M | 173.26M | 109.37M | 260.13M | 291.05M | 190.78M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.35M | 72.95M | 56.27M | 15.03M | 13.77M | 109.15M | 46.04M | 16.49M | 19.10M | 91.93M | 74.46M | 20.56M | 20.09M | 117.28M | 73.62M | 21.91M | 24.19M | 151.95M | 79.01M | 27.69M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.19M | 339.76M | 329.58M | 283.07M | 27.54M | 480.11M | 240.49M | 126.95M | 116.64M | 262.40M | 259.52M | 148.83M | 125.62M | 328.32M | 336.88M | 195.17M | 133.56M | 412.08M | 370.06M | 218.47M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.56M | 19.34M | 21.86M | 22.40M | 20.32M | 21.63M | 23.61M | 30.78M | 27.02M | 30.83M | 30.36M | 31.64M | 38.48M | 40.32M | 42.53M | 43.01M | 43.42M | 45.22M | 45.28M | 47.30M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.17M | 23.25M | 4.09M | 21.94M | 8.57M | 19.03M | 15.06M | 24.23M | 21.07M | 23.86M | 16.09M | 28.27M | 67.07M | 19.18M | 16.04M | 15.06M | 10.85M | 20.00M | 26.50M | 75.33M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 634.27M | 760.32M | 556.04M | 740.08M | 756.09M | 1,011.82M | 615.97M | 520.36M | 532.08M | 676.96M | 553.71M | 534.39M | 554.60M | 730.70M | 678.56M | 562.31M | 569.88M | 781.28M | 730.28M | 619.37M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.35M | 452.69M | 511.35M | 447.96M | 199.68M | 199.33M | 121.73M | 126.92M | 142.77M | 153.54M | 171.40M | 205.98M | 206.87M | 219.91M | 250.35M | 255.67M | 151.40M | 217.41M | 278.05M | 216.61M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,213.51M | 4,343.10M | 4,446.84M | 4,540.62M | 4,649.93M | 4,748.53M | 4,824.98M | 4,892.81M | 5,022.06M | 5,096.53M | 5,165.55M | 5,284.93M | 5,403.22M | 5,428.24M | 5,521.33M | 5,646.60M | 5,810.10M | 5,961.56M | 6,084.08M | 6,235.21M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.53M | 1.98M | 4.14M | 6.47M | 4.39M | 3.44M | 105.12M | 1.86M | 18.68M | 18.65M | 101.78M | 100.82M | 24.66M | 23.01M | 28.85M | 101.01M | 2.32M | 101.57M | 43.04M | 101.38M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.03M | 4.34M | 5.71M | 2.89M | 6.12M | 6.65M | 6.98M | 0.57M | 8.38M | 9.11M | 9.73M | 10.25M | 10.52M | 10.56M | 10.66M | 10.78M | 11.15M | 11.16M | 11.20M | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.03M | 4.34M | 5.71M | 2.89M | 6.12M | 6.65M | 6.98M | 0.57M | 8.38M | 9.11M | 9.73M | 10.25M | 10.52M | 10.56M | 10.66M | 10.78M | 11.15M | 11.16M | 11.20M | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | | | 25.54M | 28.38M | 22.90M | 22.85M | 22.57M | 20.75M | 23.30M | 21.96M | 22.52M | 20.82M | 20.37M | 20.86M | 21.29M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 522.10M | 50.01M | 513.01M | 58.25M | 500.67M | 495.85M | 72.75M | 528.11M | 61.65M | 62.68M | 61.95M | 68.79M | 71.67M | 78.81M | 88.32M | 91.67M | 121.84M | 664.74M | 98.82M | 650.11M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 874.49M | 877.73M | 867.13M | 881.22M | 855.40M | 849.74M | 855.18M | 899.41M | 983.36M | 975.55M | 928.12M | 964.79M | 1,023.83M | 1,035.02M | 1,065.69M | 1,065.25M | 1,198.80M | 1,163.37M | 1,128.89M | 1,169.88M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,722.28M | 5,981.16M | 5,870.00M | 6,161.92M | 6,261.42M | 6,610.09M | 6,296.13M | 6,312.58M | 6,537.50M | 6,749.05M | 6,647.38M | 6,784.12M | 6,981.65M | 7,193.97M | 7,265.58M | 7,274.16M | 7,578.77M | 7,906.21M | 7,943.26M | 8,024.46M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.50M | 168.20M | 123.19M | 129.43M | 156.58M | 110.47M | 121.80M | 122.24M | 151.79M | 105.63M | 127.16M | 144.58M | 169.23M | 112.53M | 121.57M | 138.71M | 204.48M | 136.54M | 169.99M | 166.68M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.14M | 487.95M | 45.22M | 58.80M | 423.95M | 48.10M | 24.18M | 17.56M | 16.14M | 268.65M | 196.15M | 7.63M | 291.80M | 13.46M | 162.45M | 306.65M | 7.62M | 8.71M | 150.00M | 220.00M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.77M | 34.79M | 34.83M | 34.86M | 37.53M | 37.66M | 37.79M | 37.98M | 40.98M | 41.17M | 41.29M | 41.62M | 44.75M | 45.01M | 45.13M | 45.17M | 47.72M | 47.85M | 47.91M | 48.06M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | 0.86M | 0.08M | 0.86M | 0.86M | 0.88M | 0.78M | 0.88M | 0.88M | 0.65M | 0.64M | 0.64M | 0.64M | 0.64M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.84M | 74.46M | 302.21M | 370.35M | 75.07M | 464.45M | 152.17M | 162.32M | 252.10M | 219.63M | 196.15M | 254.80M | 291.80M | 91.56M | 110.91M | 306.65M | 158.19M | 161.65M | 164.59M | 282.88M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 4.53M | 4.88M | 4.89M | 4.56M | 4.66M | 5.31M | 5.27M | 4.77M | 4.80M | 4.78M | 5.12M | 4.95M | 5.18M | 5.53M | 6.01M | 4.39M | 4.69M | 5.17M | 5.53M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M | 6.60M | 32.15M | 6.99M | 5.13M | 10.50M | 15.79M | 11.48M | 10.09M | 10.80M | 16.05M | 8.61M | 10.59M | 10.59M | 49.92M | 19.12M | 11.72M | 12.14M | 30.33M | 15.92M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.59M | 38.67M | 20.28M | 22.22M | 33.25M | 40.97M | 25.52M | 30.27M | 44.91M | 45.46M | 24.88M | 28.88M | 38.59M | 42.59M | 22.85M | 23.52M | 31.30M | 40.24M | 21.14M | 20.10M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,051.41M | 1,097.77M | 882.14M | 969.43M | 1,104.15M | 1,066.24M | 711.48M | 668.95M | 806.60M | 962.03M | 789.10M | 894.35M | 887.77M | 818.66M | 731.95M | 739.06M | 780.86M | 937.95M | 777.03M | 936.71M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,162.16M | 2,274.18M | 2,319.43M | 2,524.57M | 2,485.40M | 2,690.89M | 2,642.20M | 2,728.67M | 2,768.02M | 2,739.00M | 2,726.22M | 2,793.67M | 2,879.46M | 2,989.47M | 2,970.20M | 3,020.60M | 3,250.39M | 3,274.05M | 3,281.74M | 3,200.09M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | 2.93M | 2.85M | 2.78M | 2.71M | 2.64M | 2.57M | 2.50M | 2.43M | 2.37M | 2.29M | 2.23M | 2.16M | 2.09M | 2.02M | 1.95M | 1.88M | 1.81M | 1.74M | 1.67M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.27M | 167.34M | 166.89M | 166.63M | 82.87M | 83.89M | 87.57M | 88.84M | 102.53M | 102.48M | 42.33M | 42.31M | 64.61M | 71.14M | 71.65M | 72.11M | 108.83M | 109.46M | 110.02M | 110.80M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.53M | 178.65M | 181.88M | 202.15M | 238.93M | 255.07M | 280.68M | 275.24M | 552.90M | 299.45M | 330.81M | 331.83M | 358.78M | 383.36M | 406.42M | 414.87M | 438.41M | 468.67M | 490.78M | 496.79M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.80M | 141.36M | 178.40M | 139.29M | 138.38M | 137.63M | 177.25M | 174.45M | 184.15M | 148.85M | 183.23M | 159.99M | 159.30M | 183.72M | 187.46M | 168.65M | 159.13M | 162.98M | 180.99M | 188.62M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.61M | 7.95M | 121.60M | 8.81M | 5.16M | 55.75M | 56.63M | 123.07M | 55.28M | 13.18M | 13.12M | 10.40M | 66.70M | 161.02M | 3.51M | 10.35M | 76.51M | 167.46M | 166.10M | 165.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 877.84M | 892.23M | 884.15M | 899.24M | 854.65M | 930.17M | 941.62M | 919.72M | 972.14M | 981.82M | 952.84M | 953.08M | 1,013.96M | 1,073.14M | 1,085.53M | 1,090.89M | 1,155.86M | 1,221.87M | 1,235.93M | 1,244.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,722.28M | 5,981.16M | 5,870.00M | 6,161.92M | 6,261.42M | 6,610.09M | 6,296.13M | 6,312.58M | 6,537.50M | 6,749.05M | 6,647.38M | 6,784.12M | 6,981.65M | 7,193.97M | 7,265.58M | 7,274.16M | 7,578.77M | 7,906.21M | 7,943.26M | 8,024.46M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,235.00M | 2,348.64M | 2,621.64M | 2,894.91M | 2,560.47M | 3,155.34M | 2,794.37M | 2,890.99M | 3,020.12M | 2,958.62M | 2,922.37M | 3,048.47M | 3,171.26M | 3,081.03M | 3,081.11M | 3,327.25M | 3,408.58M | 3,435.70M | 3,446.33M | 3,482.97M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,630.86M | 1,716.98M | 1,784.29M | 1,768.68M | 1,817.21M | 1,922.80M | 2,000.84M | 1,995.24M | 1,990.73M | 2,066.20M | 2,179.22M | 2,143.02M | 2,200.44M | 2,312.68M | 2,477.91M | 2,423.62M | 2,391.67M | 2,472.34M | 2,648.56M | 2,643.46M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,722.28M | 5,981.16M | 5,870.00M | 6,161.92M | 6,261.42M | 6,610.09M | 6,296.13M | 6,312.58M | 6,537.50M | 6,749.05M | 6,647.38M | 6,784.12M | 6,981.65M | 7,193.97M | 7,265.58M | 7,274.16M | 7,578.77M | 7,906.21M | 7,943.26M | 8,024.46M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.76M | 0.77M | 0.69M | 0.10M | 0.15M | 0.08M | 0.01M | 0.11M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.53M | -33.50M | -32.47M | -31.44M | -4.83M | 1,145.78M | 1,218.24M | 1,181.79M | 1,177.83M | -9.56M | 1,305.59M | 0.22M | -6.52M | 1,385.08M | 1,544.23M | -6.32M | 1,451.37M | -11.21M | 1,697.01M | 1,658.63M |