|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | 4.84M | 2.01M | 9.52M | 3.33M | 1.47M | 9.13M | 2.53M | 6.07M | 14.80M | 12.95M | 8.20M | 32.47M | 7.78M | 34.36M | 8.93M | 33.58M | 25.86M | 31.65M | 14.30M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 4.64M | | 2.52M | 1.72M | 3.61M | 34.00M | 35.29M | 72.16M | 68.67M | 65.16M | 75.73M | 36.71M | 19.57M | 100.80M | 46.52M | 52.90M | 109.28M | 129.17M | 166.68M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 9.48M | 2.01M | 12.04M | 5.05M | 5.08M | 43.13M | 37.82M | 78.23M | 83.48M | 78.11M | 83.93M | 69.18M | 27.35M | 135.15M | 55.46M | 86.48M | 135.14M | 160.82M | 180.98M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.80M | 131.16M | 158.05M | 193.55M | 297.75M | 360.86M | 318.14M | 271.34M | 274.40M | 265.04M | 363.52M | 370.53M | 331.12M | 359.65M | 316.93M | 389.67M | 409.62M | 410.25M | 333.96M | 349.93M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.80M | 131.16M | 158.05M | 193.55M | 297.75M | 360.86M | 318.14M | 271.34M | 274.40M | 265.04M | 363.52M | 370.53M | 331.12M | 359.65M | 316.93M | 389.67M | 409.62M | 410.25M | 333.96M | 349.93M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 2.71M | 2.39M | 3.42M | 2.11M | 2.99M | 2.29M | 2.01M | 2.33M | 2.49M | 2.57M | 2.49M | 2.57M | 2.65M | 12.11M | 5.27M | 5.08M | 6.52M | 6.82M | 7.07M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.42M | 139.66M | 167.58M | 215.33M | 323.46M | 382.80M | 376.69M | 320.49M | 395.94M | 385.75M | 469.63M | 509.41M | 412.80M | 413.67M | 518.92M | 500.74M | 521.61M | 588.36M | 542.48M | 586.03M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 742.38M | 930.08M | 1,064.51M | 1,253.34M | 1,689.55M | 1,771.25M | 2,015.06M | 2,482.93M | 2,915.94M | 3,216.98M | 3,788.64M | 3,931.56M | 4,205.50M | 4,266.28M | 4,480.02M | 5,078.27M | 5,137.59M | 5,093.15M | 4,939.28M | 4,746.37M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.03M | | 1.86M | 0.48M | 4.63M | 35.29M | 12.55M | 14.49M | 8.86M | 29.54M | 10.72M | 1.07M | 4.11M | 14.73M | 9.83M | 1.25M | 1.31M | 1.01M | 3.04M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.58M | 12.63M | 11.97M | 11.68M | | 16.55M | 15.93M | 16.22M | | 37.50M | | 15.47M | | 15.11M | 16.16M | 11.08M | 10.16M | 19.68M | 11.41M | 73.94M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 770.82M | 952.15M | 1,076.48M | 1,307.54M | 1,701.01M | 1,809.44M | 2,094.78M | 2,554.69M | 2,946.93M | 3,279.00M | 3,835.04M | 3,974.85M | 4,221.01M | 4,311.00M | 4,536.40M | 5,103.08M | 5,153.00M | 5,114.14M | 4,951.71M | 4,823.34M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 873.24M | 1,091.81M | 1,244.06M | 1,522.87M | 2,024.47M | 2,192.24M | 2,471.48M | 2,875.18M | 3,342.87M | 3,664.75M | 4,304.67M | 4,484.26M | 4,633.80M | 4,724.66M | 5,055.33M | 5,603.82M | 5,674.61M | 5,702.49M | 5,494.19M | 5,409.38M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.79M | 49.19M | 65.91M | 65.46M | 101.70M | 141.37M | 142.68M | 128.58M | 134.26M | 154.02M | 235.13M | 192.67M | 156.23M | 150.15M | 152.46M | 202.87M | 230.92M | 173.91M | 160.26M | 218.62M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.79M | 49.19M | 65.91M | 65.46M | 101.70M | 141.37M | 142.68M | 128.58M | 134.26M | 154.02M | 235.13M | 192.67M | 156.23M | 150.15M | 152.46M | 202.87M | 230.92M | 173.91M | 160.26M | 218.62M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.77M | 91.72M | 100.44M | 105.59M | 137.59M | 127.61M | 5.97M | 24.35M | 15.22M | 28.93M | 32.07M | 26.22M | 28.04M | 26.80M | 28.03M | 25.99M | 273.44M | 310.16M | 334.50M | 23.02M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.84M | 1.64M | 1.72M | 2.54M | 2.32M | 2.98M | 1.78M | 1.91M | 1.88M | 2.02M | 2.13M | 1.94M | 2.06M | 1.75M | 4.71M | 5.47M | | | 3.88M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.51M | | 1.72M | 378.18M | 343.63M | 113.41M | 10.11M | 27.56M | 15.14M | | 16.80M | 80.29M | 70.73M | 0.80M | 19.91M | 27.86M | 4.12M | 0.58M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | 2.05M | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.97M | 300.84M | 355.17M | 327.56M | 625.53M | 635.93M | 381.75M | 344.97M | 345.30M | 378.75M | 602.49M | 385.76M | 428.01M | 465.57M | 420.29M | 544.27M | 564.32M | 488.20M | 495.34M | 539.29M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 817.06M | 802.00M | 858.41M | 803.44M | 1,119.50M | 1,102.21M | 1,169.22M | 1,525.41M | 1,756.95M | 1,672.55M | 2,057.36M | 1,835.55M | 1,938.73M | 1,874.91M | 1,953.10M | 2,369.29M | 2,310.50M | 2,365.94M | 2,345.88M | 2,395.39M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.53M | 7.29M | 68.49M | 71.25M | 112.87M | 210.74M | 228.04M | 274.68M | 298.75M | 263.25M | 247.65M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 26.18M | 156.73M | 28.01M | 284.62M | 270.57M | 2.12M | 33.08M | 32.91M | 0.89M | 36.80M | 39.89M | 39.90M | 2.51M | 2.39M | 93.61M | 46.98M | 2.02M | 94.07M | 53.73M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,053.90M | 1,233.85M | 1,245.04M | 1,279.72M | 1,775.15M | 1,769.01M | 1,760.26M | 2,096.84M | 2,261.89M | 2,248.06M | 2,860.07M | 2,396.69M | 2,591.92M | 2,653.85M | 2,739.43M | 3,189.78M | 3,225.56M | 3,287.45M | 3,155.72M | 3,229.31M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,053.93M | 1,260.03M | 1,401.77M | 1,307.73M | 2,059.77M | 2,039.59M | 1,762.38M | 2,129.92M | 2,294.80M | 2,248.95M | 2,896.87M | 2,436.58M | 2,631.82M | 2,656.36M | 2,741.82M | 3,283.39M | 3,272.53M | 3,289.47M | 3,249.79M | 3,283.03M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 817.68M | 802.51M | 858.41M | 805.16M | 1,497.68M | 1,445.84M | 1,282.63M | 1,535.52M | 1,784.51M | 1,687.69M | 2,057.36M | 1,852.35M | 2,019.02M | 1,945.63M | 1,953.90M | 2,389.21M | 2,338.36M | 2,370.07M | 2,346.46M | 2,395.39M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -180.68M | -168.22M | -157.71M | 215.13M | -35.30M | 152.65M | 709.10M | 745.26M | 1,048.07M | 1,415.80M | 1,407.79M | 2,047.68M | 2,001.98M | 2,068.31M | 2,313.50M | 2,320.43M | 2,402.08M | 2,413.02M | 2,244.40M | 2,126.34M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -180.68M | -168.22M | -157.71M | 215.13M | -35.30M | 152.65M | 709.10M | 745.26M | 1,048.07M | 1,415.80M | 1,407.79M | 2,047.68M | 2,001.98M | 2,068.31M | 2,313.50M | 2,320.43M | 2,402.08M | 2,413.02M | 2,244.40M | 2,126.34M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 873.24M | 1,091.81M | 1,244.06M | 1,522.87M | 2,024.47M | 2,192.24M | 2,471.48M | 2,875.18M | 3,342.87M | 3,664.75M | 4,304.67M | 4,484.26M | 4,633.80M | 4,724.66M | 5,055.33M | 5,603.82M | 5,674.61M | 5,702.49M | 5,494.19M | 5,409.38M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1870.71M | -1961.28M | -1948.72M | -1774.00M | -1980.56M | -1729.29M | -1145.83M | -1000.76M | -660.57M | -492.75M | -466.64M | -77.79M | -66.18M | 72.37M | 370.82M | 442.52M | 581.50M | 681.09M | 552.01M | 481.28M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | 0.45M | 0.81M | 1.91M | 0.29M | 0.29M | 0.29M | 0.29M | 0.55M | 0.90M | 0.40M | 2.54M | 0.50M | 1.12M | 1.62M | 1.95M |