Scan to Download
One power score. Smarter investment decisions
Energy of Minas Gerais Co
CIG2.280USD
+0.090+4.11%
Close 11/11, 16:00（ET）Quotes delayed by 15 min
2.290USD+2.290After-hours 11/11, 20:00 (ET)
2.18BMarket Cap
1.90P/E TTM
Energy of Minas Gerais Co
2.280
+0.090+4.11%
Quarterly
Quarterly+Annual
Quarterly
Annual
YOY
Hide blank rows
FY2025Q2
FY2025Q1
FY2024Q4
FY2024Q3
FY2024Q2
FY2024Q1
FY2023Q4
FY2023Q3
FY2023Q2
FY2023Q1
FY2022Q4
FY2022Q3
FY2022Q2
FY2022Q1
FY2021Q4
FY2021Q3
FY2021Q2
FY2021Q1
FY2020Q4
FY2020Q3
FY2020Q2
FY2020Q1
FY2019Q4
FY2019Q3
FY2019Q2
FY2019Q1
FY2018Q4
FY2018Q3
FY2018Q2
FY2018Q1
FY2017Q4
FY2017Q3
FY2017Q2
FY2017Q1
FY2016Q4
FY2016Q3
FY2016Q2
FY2016Q1
FY2015Q4
FY2015Q3
FY2015Q2
FY2015Q1
FY2014Q4
FY2014Q3
FY2014Q2
FY2014Q1
FY2013Q4
FY2013Q3
FY2013Q2
FY2013Q1
FY2012Q4
FY2012Q3
FY2012Q2
FY2012Q1
Total equity
Cash, cash equivalents and short-term investments
6.72%556.68M
7.68%961.41M
-15.35%403.27M
46.72%1.22B
-32.99%521.65M
52.86%892.80M
-20.94%476.38M
-5.96%828.31M
11.94%778.48M
16.07%584.05M
31.66%602.57M
51.40%880.76M
-43.63%695.43M
-49.15%503.21M
-52.84%457.66M
-36.12%581.73M
92.64%1.23B
121.04%989.62M
205.67%970.53M
140.37%910.70M
62.81%640.43M
26.32%447.71M
-22.72%317.52M
-29.59%378.87M
13.78%393.37M
20.87%354.43M
-38.00%410.87M
-1.08%538.09M
-53.07%345.72M
-55.58%293.24M
-9.30%662.68M
-31.95%543.94M
-2.76%736.65M
19.24%660.22M
-13.69%730.60M
19.05%799.38M
84.32%757.57M
62.76%553.72M
-17.58%846.50M
-29.10%671.48M
-71.85%411.02M
-60.89%340.20M
-22.67%1.03B
-53.91%947.11M
-25.75%1.46B
-36.31%869.95M
-9.26%1.33B
-11.53%2.05B
21.80%1.97B
-33.29%1.37B
--1.46B
--2.32B
--1.61B
--2.05B
- Cash and cash equivalents
15.69%323.59M
30.98%568.66M
-3.03%307.27M
43.53%671.93M
-38.67%279.70M
37.37%434.15M
16.26%316.87M
27.35%468.14M
28.35%456.08M
6.27%316.05M
83.97%272.54M
141.70%367.60M
-33.66%355.35M
-49.74%297.40M
-54.21%148.14M
-39.93%152.09M
201.46%535.68M
287.04%591.74M
142.71%323.55M
51.38%253.20M
-8.56%177.70M
-24.68%152.89M
-41.93%133.31M
-54.67%167.26M
-19.94%194.34M
58.82%202.98M
-26.20%229.56M
100.28%368.95M
-15.17%242.73M
-52.61%127.80M
1.69%311.06M
-64.54%184.22M
-38.73%286.15M
-18.78%269.70M
30.98%305.89M
27.70%519.52M
91.38%467.04M
71.78%332.07M
-30.05%233.53M
-25.03%406.82M
-72.84%244.04M
-60.44%193.31M
-64.19%333.84M
-43.05%542.66M
23.00%898.50M
-51.56%488.69M
-0.52%932.34M
-23.98%952.79M
-37.15%730.48M
-17.58%1.01B
--937.24M
--1.25B
--1.16B
--1.22B
-Short-term investments
-3.66%233.09M
-14.37%392.75M
-39.81%96.01M
50.87%543.38M
-24.95%241.95M
71.14%458.65M
-51.67%159.51M
-29.81%360.17M
-5.20%322.40M
30.22%268.00M
6.63%330.03M
19.44%513.16M
-51.28%340.08M
-48.27%205.81M
-52.16%309.51M
-34.65%429.65M
50.86%698.07M
34.96%397.87M
251.22%646.99M
210.70%657.50M
132.49%462.74M
94.66%294.82M
1.60%184.21M
25.11%211.62M
93.25%199.04M
-8.45%151.45M
-48.44%181.31M
-52.98%169.15M
-77.14%102.99M
-57.64%165.44M
-17.21%351.62M
28.54%359.73M
55.06%450.50M
76.20%390.53M
-30.71%424.71M
5.74%279.85M
73.99%290.53M
50.89%221.64M
-11.58%612.96M
-34.56%264.66M
-70.26%166.98M
-61.47%146.89M
75.12%693.26M
-63.30%404.45M
-54.57%561.50M
6.74%381.26M
-24.81%395.88M
3.06%1.10B
173.30%1.24B
-56.63%357.19M
--526.50M
--1.07B
--452.24M
--823.56M
Receivables
16.02%1.45B
-6.82%1.34B
-21.25%1.24B
-11.71%1.34B
-23.33%1.25B
-12.86%1.44B
-2.56%1.57B
3.58%1.51B
6.45%1.63B
-5.47%1.65B
8.91%1.62B
-6.64%1.46B
0.83%1.53B
26.05%1.75B
-2.76%1.48B
14.19%1.57B
14.41%1.51B
26.92%1.39B
-0.61%1.53B
-3.94%1.37B
-1.60%1.32B
-21.22%1.09B
11.29%1.54B
-3.39%1.43B
8.38%1.35B
-1.48%1.39B
-10.97%1.38B
-10.29%1.48B
-16.15%1.24B
-14.58%1.41B
2.35%1.55B
12.38%1.65B
4.11%1.48B
27.22%1.65B
20.97%1.51B
25.23%1.47B
-7.22%1.42B
-6.86%1.29B
11.89%1.25B
-5.58%1.17B
-3.83%1.53B
-17.88%1.39B
-8.90%1.12B
-4.81%1.24B
16.21%1.59B
-17.76%1.69B
-56.24%1.23B
-39.63%1.30B
-36.18%1.37B
-0.32%2.06B
--2.81B
--2.16B
--2.15B
--2.07B
-Accounts and notes receivable
11.50%1.04B
-7.16%967.32M
-19.12%905.86M
-3.58%956.73M
-4.75%933.14M
7.41%1.04B
24.13%1.12B
15.77%992.24M
16.93%979.68M
-4.16%970.05M
13.46%902.28M
-6.49%857.11M
-3.50%837.84M
32.03%1.01B
-5.55%795.27M
15.94%916.65M
13.72%868.21M
-7.78%766.65M
-25.19%842.00M
-28.02%790.60M
-34.63%763.49M
-23.58%831.33M
6.74%1.13B
5.97%1.10B
20.44%1.17B
5.74%1.09B
-10.11%1.05B
-9.06%1.04B
-8.44%969.74M
-15.62%1.03B
11.42%1.17B
6.93%1.14B
3.29%1.06B
28.49%1.22B
10.73%1.05B
30.02%1.07B
-9.88%1.03B
-11.02%948.96M
5.70%950.79M
-5.57%819.73M
-6.36%1.14B
-20.91%1.07B
-1.33%899.51M
-6.14%868.07M
33.22%1.22B
15.02%1.35B
-16.15%911.59M
-39.30%924.81M
-39.51%912.13M
-30.26%1.17B
--1.09B
--1.52B
--1.51B
--1.68B
-Other receivables
28.47%276.21M
13.20%274.19M
4.71%250.49M
16.95%264.95M
-5.90%215.00M
7.39%242.22M
16.91%239.22M
25.59%226.54M
12.19%228.48M
-4.20%225.54M
-2.43%204.61M
11.03%180.38M
19.14%203.65M
12.01%235.43M
-1.41%209.72M
83.82%162.45M
107.99%170.93M
43.81%210.19M
-7.79%212.73M
-42.30%88.38M
-45.10%82.18M
-16.09%146.15M
19.20%230.69M
26.99%153.16M
16.83%149.69M
-28.15%174.18M
-12.63%193.53M
-52.32%120.60M
-36.10%128.13M
12.30%242.42M
6.81%221.51M
15.20%252.96M
-7.35%200.52M
12.31%215.86M
15.70%207.38M
16.20%219.57M
6.64%216.43M
6.62%192.21M
552.38%179.24M
-17.30%188.97M
-17.87%202.95M
-4.11%180.26M
281.70%27.47M
0.64%228.49M
-18.35%247.10M
-73.31%187.99M
-99.52%7.20M
-36.69%227.03M
-18.06%302.64M
--704.30M
--1.50B
--358.62M
--369.35M
----
Inventory
----
----
----
----
----
----
----
----
----
----
----
----
--6.11M
----
----
----
----
----
----
----
----
-15.33%6.91M
----
19.33%9.11M
0.23%8.72M
-23.38%8.16M
----
-50.33%7.64M
-40.06%8.70M
-30.95%10.65M
-24.29%11.51M
30.41%15.37M
14.26%14.52M
47.34%15.42M
61.58%15.21M
10.03%11.79M
-2.67%12.71M
-12.18%10.47M
-37.48%9.41M
-23.49%10.71M
-21.90%13.05M
-26.84%11.92M
-6.43%15.05M
-13.81%14.00M
-6.48%16.71M
-16.15%16.29M
-19.65%16.09M
-58.95%16.25M
-46.61%17.87M
-42.79%19.43M
--20.02M
--39.58M
--33.47M
--33.96M
Prepaid expenses
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--5.79M
----
-43.53%7.22M
-68.53%7.84M
-100.00%0.00
----
-71.23%12.79M
10030.31%24.91M
12999.99%38.59M
10663.57%35.04M
1557.80%44.46M
-98.46%245.89K
-95.86%294.59K
-98.52%325.53K
-87.31%2.68M
--16.00M
--7.12M
--22.03M
--21.14M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Other current assets
80.01%492.42M
26.65%399.79M
6.58%327.37M
-1.98%335.74M
-21.64%273.55M
-11.83%315.67M
-6.51%307.16M
-4.93%342.53M
-17.91%349.11M
-9.29%358.04M
-14.23%328.56M
38.55%360.31M
96.29%425.26M
186.27%394.69M
180.52%383.08M
40.31%260.05M
-30.76%216.65M
-43.30%137.87M
-61.16%136.56M
-38.39%185.35M
-11.64%312.89M
-37.89%243.14M
-9.21%351.57M
30.67%300.83M
102.99%354.12M
15.10%391.47M
21.48%387.25M
-1.64%230.22M
16.47%174.45M
64.14%340.10M
11.19%318.78M
-36.21%234.05M
-54.68%149.77M
-4.01%207.21M
20.07%286.70M
60.34%366.92M
-86.23%330.48M
-90.29%215.86M
-21.96%238.78M
-18.50%228.84M
852.34%2.40B
440.70%2.22B
21.66%305.98M
172.87%280.80M
24855.05%252.07M
3583.49%411.20M
2352.16%251.50M
-74.46%102.91M
-99.78%1.01M
-97.71%11.16M
--10.26M
--402.94M
--466.34M
--488.46M
Total current assets
7.29%2.51B
-8.13%2.71B
-19.05%1.98B
7.98%2.99B
-17.44%2.34B
13.77%2.95B
-3.97%2.45B
1.86%2.77B
6.59%2.83B
-1.89%2.59B
9.58%2.55B
11.49%2.72B
-11.46%2.65B
1.56%2.64B
-21.88%2.32B
-11.55%2.44B
15.70%3.00B
29.35%2.60B
15.53%2.98B
11.11%2.75B
-63.87%2.59B
-71.54%2.01B
-64.26%2.58B
5.58%2.48B
283.49%7.17B
238.17%7.07B
179.60%7.21B
-5.54%2.35B
-21.50%1.87B
-17.32%2.09B
1.21%2.58B
-6.10%2.48B
-6.19%2.38B
21.54%2.53B
7.54%2.55B
25.87%2.65B
-41.73%2.54B
-47.50%2.08B
-3.99%2.37B
-15.27%2.10B
31.15%4.36B
32.62%3.97B
-12.64%2.47B
-28.62%2.48B
-1.02%3.32B
-13.45%2.99B
-34.33%2.82B
-29.38%3.48B
-21.27%3.36B
-25.46%3.45B
--4.30B
--4.92B
--4.26B
--4.64B
Non-current assets
Net Fixed Assets
15.88%790.00M
-3.01%722.70M
-11.83%664.03M
9.94%728.56M
8.97%681.75M
35.43%745.10M
45.37%753.10M
36.65%662.72M
27.75%625.62M
0.25%550.16M
9.11%518.05M
0.44%484.96M
-5.74%489.71M
19.15%548.79M
-5.85%474.82M
2.83%482.84M
6.57%519.51M
-10.85%460.59M
-25.67%504.31M
-31.73%469.55M
-35.46%487.46M
-31.32%516.63M
-1.08%678.51M
15.54%687.80M
20.94%755.28M
-8.81%752.19M
-17.76%685.90M
-32.72%595.30M
-26.86%624.51M
-9.91%824.82M
-28.13%834.01M
-24.08%884.80M
-28.73%853.83M
-15.33%915.54M
16.60%1.16B
16.49%1.17B
-22.00%1.20B
-28.55%1.08B
-52.30%995.21M
-56.63%1.00B
-40.33%1.54B
-40.38%1.51B
-15.28%2.09B
-13.09%2.31B
-3.47%2.57B
-14.90%2.54B
-17.45%2.46B
-38.57%2.65B
-38.44%2.67B
-37.34%2.98B
--2.98B
--4.32B
--4.33B
--4.76B
-Fixed Assets
10.10%1.84B
-6.79%1.71B
-16.44%1.57B
0.50%1.75B
-4.63%1.67B
14.64%1.84B
22.12%1.88B
18.08%1.74B
16.51%1.75B
-3.41%1.60B
9.08%1.54B
2.71%1.47B
-3.84%1.50B
20.84%1.66B
-4.95%1.41B
4.83%1.44B
11.27%1.56B
-6.77%1.37B
-22.06%1.49B
-28.02%1.37B
-31.64%1.40B
-26.80%1.47B
--1.91B
9.39%1.90B
13.44%2.05B
-14.14%2.01B
----
-29.05%1.74B
-22.55%1.81B
-5.08%2.34B
-37.51%2.33B
-26.36%2.45B
-30.86%2.34B
-18.18%2.47B
36.28%3.73B
22.09%3.33B
-38.35%3.38B
-43.40%3.02B
--2.73B
-62.79%2.73B
--5.49B
--5.33B
----
--7.33B
----
----
-12.87%7.55B
----
-23.54%7.95B
-22.94%8.78B
--8.67B
--10.34B
--10.40B
--11.39B
-Accumulated depreciation
6.11%1.05B
-9.37%990.54M
-19.52%907.97M
-5.29%1.02B
-12.20%987.91M
3.78%1.09B
10.34%1.13B
8.98%1.08B
11.07%1.13B
-5.21%1.05B
9.07%1.02B
3.86%989.99M
-2.90%1.01B
21.69%1.11B
-4.48%937.50M
5.87%953.21M
13.77%1.04B
-4.56%912.98M
-20.06%981.51M
-25.92%900.40M
-29.42%916.97M
-24.10%956.63M
--1.23B
6.19%1.22B
9.50%1.30B
-17.04%1.26B
----
-26.98%1.14B
-20.07%1.19B
-2.24%1.52B
-41.75%1.49B
-27.59%1.57B
-32.03%1.48B
-19.77%1.55B
47.54%2.57B
25.34%2.16B
-44.71%2.18B
-49.29%1.94B
--1.74B
-65.62%1.73B
--3.95B
--3.82B
----
--5.02B
----
----
-10.47%5.09B
----
-12.89%5.29B
-12.60%5.79B
--5.69B
--6.02B
--6.07B
--6.63B
Goodwill and other intangible assets
12.45%3.18B
-3.26%3.00B
-13.44%2.72B
0.68%2.97B
-7.57%2.82B
7.05%3.10B
13.62%3.14B
18.29%2.95B
21.78%3.05B
5.34%2.89B
18.95%2.77B
4.98%2.50B
-2.08%2.51B
31.23%2.75B
2.27%2.33B
13.22%2.38B
19.26%2.56B
-7.07%2.09B
-21.38%2.27B
-24.99%2.10B
-22.81%2.15B
-17.76%2.25B
4.14%2.89B
1.25%2.80B
-3.55%2.78B
-19.00%2.74B
-17.54%2.78B
-20.90%2.77B
-12.79%2.89B
-2.68%3.38B
1.27%3.37B
6.95%3.50B
1.35%3.31B
20.89%3.47B
28.16%3.33B
318.56%3.27B
222.84%3.26B
183.86%2.87B
103.70%2.60B
17.27%781.37M
28.35%1.01B
23.38%1.01B
49.55%1.27B
-23.90%666.31M
--787.82M
--820.20M
-7.42%851.89M
--875.61M
----
----
--920.15M
----
----
----
Long-term debt
592.34%50.93M
468.93%48.16M
365.93%41.10M
371.28%41.70M
-24.55%7.36M
-6.48%8.46M
7.33%8.82M
4.49%8.85M
6.42%9.75M
-13.80%9.05M
-11.16%8.22M
-34.18%8.47M
-57.55%9.16M
-55.90%10.50M
-70.15%9.25M
-55.65%12.87M
59.10%21.58M
66.05%23.81M
61.63%30.99M
49.76%29.01M
-38.39%13.57M
-36.81%14.34M
-8.01%19.18M
-69.24%19.37M
-65.60%22.02M
-70.28%22.69M
-72.96%20.85M
0.87%62.98M
45.45%64.00M
62.89%76.34M
71.34%77.09M
33.52%62.44M
1.34%44.00M
24.06%46.87M
33.24%44.99M
34.67%46.76M
-6.98%43.42M
-16.69%37.78M
--33.77M
-60.67%34.73M
--46.68M
--45.34M
----
--88.28M
----
----
----
----
-88.45%114.19M
-89.54%111.23M
--0.00
--955.59M
--989.02M
--1.06B
Long-term prepaid expenses
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-88.49%2.42M
-79.54%5.23M
-100.00%0.00
----
-79.18%21.07M
-66.08%25.57M
-81.44%14.24M
-97.05%2.07M
146.84%101.19M
120.09%75.39M
627.90%76.76M
364.61%70.41M
--41.00M
--34.25M
--10.55M
--15.15M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Other non-current assets
-10.72%435.13M
-31.03%414.98M
-39.80%377.76M
-16.33%492.75M
-21.79%487.37M
-2.74%601.66M
6.33%627.51M
2.32%588.92M
6.60%623.16M
16.12%618.59M
33.37%590.15M
28.64%575.55M
17.85%584.60M
17.89%532.73M
-6.31%442.48M
0.22%447.43M
6.85%496.07M
-11.08%451.87M
-21.88%472.28M
-5.75%446.44M
-6.79%464.28M
-7.13%508.19M
9.28%604.58M
-6.29%473.66M
-5.47%498.10M
-8.95%547.23M
-2.43%553.26M
-36.58%505.45M
-45.63%526.92M
-39.94%601.03M
-8.97%567.04M
49.31%796.94M
76.61%969.23M
128.53%1.00B
58.25%622.93M
67.06%533.75M
32.39%548.80M
9.27%437.88M
-16.06%393.62M
-45.40%319.50M
-32.92%414.52M
-27.70%400.73M
-9.29%468.95M
5.32%585.19M
14.83%617.97M
-10.56%554.28M
-18.83%516.98M
-5.91%555.61M
-20.58%538.16M
-70.17%619.74M
--636.87M
--590.50M
--677.60M
--2.08B
Total non-current assets
17.38%9.17B
-0.14%8.49B
-13.51%7.69B
2.17%8.58B
-8.84%7.81B
5.12%8.50B
16.87%8.89B
14.21%8.40B
14.67%8.57B
-0.54%8.09B
8.37%7.61B
0.38%7.35B
-4.68%7.47B
19.42%8.13B
-5.63%7.02B
8.50%7.32B
11.65%7.84B
-11.19%6.81B
-25.60%7.44B
-29.47%6.75B
-28.73%7.02B
-7.31%7.67B
19.82%10.00B
15.03%9.57B
10.89%9.85B
-18.95%8.27B
-18.02%8.34B
-22.59%8.32B
-13.73%8.88B
-5.88%10.21B
-1.92%10.18B
1.33%10.75B
-4.35%10.30B
14.84%10.84B
30.48%10.37B
38.26%10.61B
41.50%10.76B
27.20%9.44B
-25.73%7.95B
-27.50%7.67B
-33.65%7.61B
-32.38%7.42B
9.25%10.71B
1.87%10.58B
23.67%11.46B
1.02%10.98B
-15.57%9.80B
-14.61%10.39B
-23.15%9.27B
-24.54%10.87B
--11.61B
--12.16B
--12.06B
--14.40B
Total assets
15.06%11.67B
-2.20%11.20B
-14.71%9.67B
3.61%11.56B
-10.97%10.15B
7.22%11.45B
11.64%11.34B
10.88%11.16B
12.55%11.40B
-0.87%10.68B
8.67%10.15B
3.15%10.07B
-6.56%10.13B
14.48%10.78B
-10.27%9.34B
2.69%9.76B
12.74%10.84B
-2.76%9.41B
-17.17%10.41B
-21.12%9.50B
-43.53%9.61B
-36.92%9.68B
-19.15%12.57B
12.95%12.05B
58.29%17.02B
24.79%15.35B
21.93%15.55B
-19.38%10.67B
-15.19%10.75B
-8.05%12.30B
-1.30%12.75B
-0.15%13.23B
-4.70%12.68B
16.05%13.37B
25.22%12.92B
35.59%13.25B
11.18%13.30B
1.19%11.52B
-21.66%10.32B
-25.17%9.77B
-19.09%11.96B
-18.47%11.39B
4.35%13.17B
-5.78%13.06B
9.71%14.79B
-8.27%13.97B
-20.64%12.62B
-28.41%13.86B
-27.89%13.48B
-26.56%15.23B
--15.91B
--19.36B
--18.69B
--20.73B
Liabilities
Current liabilities
-Other payables
36.15%1.11B
10.39%1.27B
-3.57%1.03B
12.06%938.22M
5.00%811.99M
34.12%1.15B
54.14%1.07B
23.61%837.24M
30.19%773.32M
1.98%857.95M
0.67%694.17M
46.52%677.30M
24.34%593.98M
57.08%841.26M
16.37%689.56M
9.47%462.24M
25.42%477.70M
36.19%535.57M
17.83%592.55M
-6.37%422.26M
-22.51%380.88M
-23.57%393.26M
-5.47%502.86M
6.83%450.99M
20.98%491.55M
0.80%514.54M
-18.82%531.96M
-38.38%422.14M
-43.49%406.29M
-39.40%510.47M
-6.38%655.26M
33.21%685.05M
-2.73%718.98M
-3.01%842.33M
11.33%699.93M
-10.10%514.25M
6.87%739.14M
0.56%868.44M
-26.80%628.68M
91.83%572.00M
-23.83%691.61M
8.97%863.57M
15.25%858.86M
-64.00%298.18M
-2.34%907.98M
-25.60%792.46M
-63.68%745.19M
7.62%828.22M
18.64%929.78M
-12.68%1.07B
--2.05B
--769.55M
--783.72M
--1.22B
Accrued expenses
12.52%293.65M
-14.77%268.50M
-35.29%275.39M
-35.29%303.70M
-53.56%260.96M
-20.19%315.05M
-16.31%425.59M
-13.54%469.29M
-18.58%561.98M
44.67%394.76M
57.02%508.55M
34.09%542.78M
32.15%690.24M
-15.23%272.88M
14.34%323.87M
36.99%404.79M
51.68%522.31M
112.03%321.90M
26.69%283.24M
41.59%295.49M
52.72%344.34M
-28.40%151.81M
-12.35%223.58M
-1.16%208.70M
17.10%225.47M
-33.97%212.03M
-26.12%255.07M
-54.15%211.14M
-38.66%192.54M
6.68%321.13M
-7.72%345.27M
46.14%460.49M
-11.05%313.90M
1.54%301.01M
31.37%374.15M
17.14%315.11M
7.73%352.89M
3.53%296.44M
-16.20%284.82M
-19.42%269.00M
-8.09%327.58M
-13.29%286.32M
-2.47%339.86M
5.21%333.82M
16.91%356.42M
-17.32%330.19M
-10.03%348.46M
-30.30%317.30M
-29.03%304.86M
-18.18%399.36M
--387.30M
--455.25M
--429.56M
--488.09M
Current provisions
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--0.00
--313.17K
--150.40K
--3.80M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Short-term debt and lease liabilities
-38.37%521.58M
-14.17%476.07M
-14.28%478.45M
263.35%893.92M
294.28%846.26M
141.43%554.63M
191.27%558.16M
9.38%246.02M
8.25%214.64M
-7.10%229.73M
-30.08%191.63M
-25.41%224.92M
-31.84%198.27M
-16.75%247.29M
-32.44%274.08M
-30.76%301.53M
-48.34%290.87M
-50.90%297.06M
-42.41%405.71M
-36.80%435.47M
-28.67%563.09M
-13.44%605.05M
24.39%704.47M
16.59%689.04M
11.66%789.41M
-10.75%699.01M
-20.87%566.32M
-64.07%590.99M
-54.98%706.99M
-50.76%783.20M
-51.86%715.72M
-9.65%1.64B
9.24%1.57B
16.35%1.59B
-6.56%1.49B
57.53%1.82B
-6.04%1.44B
-5.17%1.37B
-20.09%1.59B
-39.86%1.16B
-24.00%1.53B
40.83%1.44B
110.15%1.99B
71.32%1.92B
85.50%2.01B
-67.27%1.02B
-69.99%947.58M
-67.21%1.12B
-75.96%1.09B
19.23%3.13B
--3.16B
--3.42B
--4.51B
--2.62B
-Short-term lease liabilities
18.38%15.84M
3.66%14.03M
-20.76%12.82M
-8.59%13.77M
-15.19%13.38M
-4.41%13.53M
48.95%16.19M
178.25%15.06M
112.87%15.77M
32.59%14.16M
-1.72%10.87M
-58.94%5.41M
2.67%7.41M
34.82%10.68M
20.13%11.06M
5.88%13.18M
-48.26%7.22M
-48.45%7.92M
-56.48%9.20M
-44.68%12.45M
-41.32%13.95M
-34.84%15.36M
--21.15M
--22.51M
--23.77M
--23.58M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Other current liabilities
36.15%1.11B
10.39%1.27B
-3.57%1.03B
12.06%938.22M
5.00%811.99M
34.12%1.15B
54.14%1.07B
23.61%837.24M
30.19%773.32M
1.98%857.95M
0.67%694.17M
46.52%677.30M
24.34%593.98M
57.08%841.26M
16.37%689.56M
9.47%462.24M
25.42%477.70M
36.19%535.57M
17.83%592.55M
-6.37%422.26M
-22.51%380.88M
-23.57%393.26M
-5.47%502.86M
6.83%450.99M
20.89%491.55M
0.77%514.54M
-19.29%531.96M
-38.38%422.14M
-43.45%406.61M
-39.38%510.62M
-5.84%659.07M
33.21%685.05M
-2.73%718.98M
-3.01%842.33M
11.33%699.93M
-10.10%514.25M
6.87%739.14M
0.56%868.44M
-26.80%628.68M
91.83%572.00M
-23.83%691.61M
8.97%863.57M
15.25%858.86M
-64.00%298.18M
-2.34%907.98M
-25.60%792.46M
-63.68%745.19M
7.62%828.22M
18.64%929.78M
-12.68%1.07B
--2.05B
--769.55M
--783.72M
--1.22B
Total current liabilities
3.30%2.52B
-0.07%2.56B
-15.14%2.29B
34.42%2.86B
15.15%2.44B
17.68%2.56B
27.30%2.70B
-0.34%2.13B
-0.62%2.12B
6.87%2.18B
10.48%2.12B
10.82%2.14B
10.82%2.13B
26.64%2.04B
2.84%1.92B
19.17%1.93B
16.02%1.92B
7.95%1.61B
-5.85%1.87B
-13.52%1.62B
-73.80%1.66B
-75.39%1.49B
-67.19%1.98B
-6.17%1.87B
211.80%6.32B
165.11%6.06B
130.94%6.04B
-48.96%1.99B
-43.09%2.03B
-37.32%2.28B
-25.68%2.62B
7.99%3.91B
0.52%3.56B
9.21%3.64B
6.56%3.52B
48.77%3.62B
16.81%3.54B
8.73%3.34B
-13.33%3.30B
-23.84%2.43B
-23.02%3.03B
3.44%3.07B
51.95%3.81B
16.69%3.19B
41.15%3.94B
-43.20%2.97B
-59.88%2.51B
-49.72%2.74B
-56.86%2.79B
1.45%5.22B
--6.25B
--5.44B
--6.47B
--5.15B
Non-current liabilities
Long-term provisions
-9.64%1.12B
-28.86%1.05B
-36.14%959.18M
-13.94%1.28B
-19.49%1.24B
2.80%1.48B
8.28%1.50B
0.87%1.49B
-13.08%1.54B
-13.12%1.44B
-0.26%1.39B
-5.03%1.48B
3.99%1.77B
10.71%1.66B
-14.33%1.39B
3.89%1.55B
11.01%1.70B
-6.56%1.50B
-21.48%1.62B
-6.64%1.50B
7.98%1.53B
16.92%1.60B
49.22%2.07B
37.82%1.60B
17.76%1.42B
-2.95%1.37B
-0.94%1.39B
-24.50%1.16B
-21.10%1.21B
-11.37%1.41B
-6.33%1.40B
24.78%1.54B
23.99%1.53B
44.52%1.59B
53.92%1.49B
42.97%1.23B
14.38%1.23B
7.16%1.10B
-20.27%970.11M
-21.80%863.58M
-10.30%1.08B
-10.71%1.03B
9.81%1.22B
-16.38%1.10B
-8.34%1.20B
-19.20%1.15B
-20.11%1.11B
-2.83%1.32B
-4.54%1.31B
-6.87%1.42B
--1.39B
--1.36B
--1.37B
--1.53B
Long-term debt and lease liabilities
84.47%2.30B
24.36%2.21B
2.55%1.52B
-21.18%1.71B
-45.05%1.25B
-2.08%1.78B
-18.48%1.48B
15.69%2.17B
17.35%2.27B
-1.47%1.81B
2.45%1.82B
4.60%1.88B
-19.19%1.94B
-20.44%1.84B
-28.79%1.78B
-26.57%1.80B
1.88%2.40B
-5.08%2.32B
-16.63%2.50B
-18.09%2.45B
-17.06%2.35B
-16.69%2.44B
-7.63%2.99B
-6.98%2.99B
-7.30%2.84B
-12.93%2.93B
-10.76%3.24B
14.67%3.21B
7.48%3.06B
7.57%3.36B
14.22%3.63B
-11.68%2.80B
-15.53%2.85B
8.08%3.13B
41.97%3.18B
34.78%3.17B
26.12%3.37B
9.32%2.89B
-27.60%2.24B
-19.05%2.35B
-16.63%2.67B
-15.48%2.65B
1.19%3.09B
-8.67%2.91B
1.60%3.21B
80.89%3.13B
58.44%3.06B
-33.42%3.18B
-9.08%3.16B
-70.29%1.73B
--1.93B
--4.78B
--3.47B
--5.82B
-Long-term debt
84.47%2.30B
24.36%2.21B
2.55%1.52B
-21.18%1.71B
-45.05%1.25B
-2.08%1.78B
-18.48%1.48B
15.69%2.17B
17.35%2.27B
-1.47%1.81B
2.45%1.82B
4.60%1.88B
-19.19%1.94B
-20.44%1.84B
-28.79%1.78B
-26.57%1.80B
1.88%2.40B
-5.08%2.32B
-16.63%2.50B
-18.09%2.45B
-17.06%2.35B
-16.69%2.44B
-7.63%2.99B
-6.98%2.99B
-7.30%2.84B
-12.93%2.93B
-10.76%3.24B
14.67%3.21B
7.48%3.06B
7.57%3.36B
14.22%3.63B
-11.68%2.80B
-15.53%2.85B
8.08%3.13B
41.97%3.18B
34.78%3.17B
26.12%3.37B
9.32%2.89B
-27.60%2.24B
-19.05%2.35B
-16.63%2.67B
-15.48%2.65B
1.19%3.09B
-8.67%2.91B
1.60%3.21B
80.89%3.13B
58.44%3.06B
-33.42%3.18B
-9.08%3.16B
-70.29%1.73B
--1.93B
--4.78B
--3.47B
--5.82B
Long-term accrued expenses
-41.09%29.18M
-79.06%28.52M
-80.36%26.88M
-75.16%31.27M
-60.98%49.54M
-63.18%136.22M
-59.98%136.90M
-60.44%125.90M
212.05%126.97M
-25.93%369.94M
-17.84%342.05M
-23.45%318.28M
-90.95%40.69M
-6.97%499.44M
-39.43%416.30M
-34.01%415.77M
-30.23%449.62M
-33.74%536.88M
-34.12%687.34M
-36.99%630.03M
-39.61%644.42M
181.43%810.27M
260.31%1.04B
263.07%999.96M
274.18%1.07B
-13.23%287.91M
-11.78%289.58M
--275.42M
--285.20M
--331.80M
--328.26M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Employee benefits
-18.05%758.04M
-30.35%715.57M
-37.13%659.23M
-9.51%957.59M
-15.67%925.05M
-0.41%1.03B
4.51%1.05B
-4.24%1.06B
-3.01%1.10B
-17.26%1.03B
-4.59%1.00B
-8.64%1.11B
-14.47%1.13B
7.12%1.25B
-16.47%1.05B
4.19%1.21B
10.97%1.32B
-6.12%1.16B
-21.20%1.26B
0.31%1.16B
-3.98%1.19B
2.03%1.24B
30.92%1.60B
16.39%1.16B
20.13%1.24B
1.06%1.22B
2.22%1.22B
-24.37%994.26M
-16.74%1.03B
-8.31%1.20B
-3.92%1.19B
32.92%1.31B
25.61%1.24B
50.62%1.31B
59.41%1.24B
50.81%989.06M
19.74%987.83M
10.31%870.73M
-16.42%779.53M
-32.98%655.82M
-23.01%825.00M
-23.45%789.32M
-4.69%932.63M
-17.75%978.53M
-8.83%1.07B
-19.82%1.03B
-22.20%978.49M
9.06%1.19B
7.11%1.18B
7.02%1.29B
--1.26B
--1.09B
--1.10B
--1.20B
Derivatives liabilities
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
-100.00%0.00
-19.22%92.50M
-11.73%96.77M
11.22%120.14M
17.61%108.73M
32.04%114.52M
13.44%109.63M
6.38%108.02M
12.55%92.44M
22.95%86.73M
26.53%96.64M
72.42%101.54M
51.13%82.13M
30.52%70.54M
74.65%76.38M
57.96%58.89M
163.74%54.34M
122.70%54.05M
--43.73M
--37.28M
--20.61M
--24.27M
----
----
----
----
----
----
----
----
----
----
----
----
----
Other non-current liabilities
-7.83%1.26B
-26.17%1.18B
-33.20%1.09B
-10.45%1.44B
-18.46%1.36B
2.14%1.60B
7.57%1.63B
-2.58%1.61B
-14.24%1.67B
-12.64%1.57B
-0.96%1.52B
-2.26%1.65B
5.90%1.95B
12.22%1.80B
-13.19%1.53B
7.42%1.69B
14.52%1.84B
-3.12%1.60B
-19.22%1.76B
-5.70%1.57B
7.46%1.61B
14.28%1.65B
43.79%2.18B
29.98%1.67B
13.21%1.50B
-6.17%1.45B
-0.59%1.52B
-36.64%1.28B
-32.50%1.32B
-25.85%1.54B
-23.95%1.53B
14.54%2.02B
10.37%1.96B
43.25%2.08B
56.25%2.01B
52.04%1.77B
22.75%1.77B
1.23%1.45B
-28.25%1.29B
-26.78%1.16B
-16.05%1.44B
-13.02%1.43B
12.04%1.79B
2.86%1.59B
-6.73%1.72B
-17.29%1.65B
-17.37%1.60B
-28.59%1.54B
-13.34%1.84B
-14.60%1.99B
--1.94B
--2.16B
--2.13B
--2.34B
Total non-current liabilities
33.17%3.91B
-1.98%3.75B
-17.15%2.95B
-14.98%3.55B
-32.38%2.94B
-4.49%3.82B
-9.13%3.56B
3.45%4.18B
5.46%4.35B
-8.55%4.00B
-0.46%3.91B
-1.70%4.04B
-16.24%4.12B
-5.39%4.38B
-24.15%3.93B
-14.47%4.11B
1.09%4.92B
-10.13%4.63B
-21.28%5.18B
-20.43%4.80B
-16.11%4.87B
2.44%5.15B
22.72%6.58B
20.15%6.04B
17.49%5.80B
-9.50%5.03B
-7.69%5.36B
-1.94%5.02B
-2.63%4.94B
1.47%5.55B
7.09%5.81B
-2.61%5.12B
-7.18%5.07B
19.55%5.47B
45.22%5.43B
41.44%5.26B
24.71%5.46B
6.00%4.58B
-26.95%3.74B
-18.99%3.72B
-12.95%4.38B
-11.65%4.32B
7.36%5.12B
-11.19%4.59B
-1.82%5.03B
26.32%4.89B
18.66%4.77B
-27.11%5.17B
-11.64%5.13B
-56.07%3.87B
--4.02B
--7.09B
--5.80B
--8.81B
Total liabilities
19.63%6.43B
-1.21%6.31B
-16.29%5.24B
1.70%6.41B
-16.82%5.38B
3.32%6.38B
3.67%6.25B
2.14%6.31B
3.39%6.46B
-3.65%6.18B
3.13%6.03B
2.30%6.17B
-8.64%6.25B
2.87%6.41B
-17.00%5.85B
-5.99%6.04B
4.88%6.84B
-6.07%6.23B
-17.71%7.05B
-18.80%6.42B
-46.19%6.52B
-40.09%6.64B
-24.90%8.57B
12.67%7.91B
74.05%12.12B
41.39%11.08B
35.34%11.40B
-22.28%7.02B
-19.32%6.97B
-14.04%7.84B
-5.80%8.43B
1.71%9.03B
-4.15%8.63B
15.19%9.12B
27.09%8.95B
44.34%8.88B
21.48%9.01B
7.14%7.91B
-21.14%7.04B
-20.98%6.15B
-17.38%7.41B
-5.95%7.39B
22.73%8.93B
-1.54%7.78B
13.34%8.97B
-13.61%7.85B
-29.16%7.27B
-36.93%7.91B
-35.48%7.92B
-34.85%9.09B
--10.27B
--12.53B
--12.27B
--13.96B
Shareholders' equity
Common equity
2.95%2.71B
13.38%2.58B
1.29%2.38B
19.11%2.70B
10.36%2.63B
0.95%2.27B
8.94%2.35B
7.62%2.27B
9.82%2.38B
20.43%2.25B
35.58%2.16B
29.32%2.11B
21.62%2.17B
31.82%1.87B
3.43%1.59B
14.36%1.63B
33.66%1.78B
1.22%1.42B
-19.60%1.54B
-18.90%1.42B
-29.53%1.33B
-24.61%1.40B
-3.45%1.91B
-3.50%1.76B
-0.31%1.89B
-3.47%1.86B
3.12%1.98B
-9.63%1.82B
-1.31%1.90B
-5.50%1.93B
-1.78%1.92B
3.08%2.01B
-2.83%1.92B
15.03%2.04B
21.70%1.96B
21.14%1.95B
-3.44%1.98B
-11.07%1.77B
-32.15%1.61B
-38.07%1.61B
-27.85%2.05B
-28.12%1.99B
-11.11%2.37B
19.81%2.60B
31.81%2.84B
31.46%2.77B
27.93%2.66B
1.52%2.17B
-0.01%2.16B
10.54%2.11B
--2.08B
--2.14B
--2.16B
--1.91B
Retained earnings
10.79%2.70B
-10.44%2.47B
-18.24%2.20B
6.67%2.76B
-4.27%2.44B
22.66%2.75B
36.67%2.69B
39.50%2.59B
43.58%2.55B
-12.48%2.25B
0.05%1.97B
-15.86%1.85B
-23.80%1.77B
37.81%2.57B
1.46%1.97B
25.16%2.20B
6.06%2.33B
-11.46%1.86B
-13.13%1.94B
-35.05%1.76B
-26.73%2.19B
170.37%2.10B
32.97%2.23B
70.99%2.71B
84.47%2.99B
-57.29%777.85M
-3.04%1.68B
-11.19%1.58B
-5.52%1.62B
2.44%1.82B
8.21%1.73B
-2.36%1.78B
0.11%1.72B
36.38%1.78B
35.72%1.60B
28.16%1.83B
-2.30%1.72B
1.63%1.30B
62.55%1.18B
-16.03%1.43B
102.02%1.76B
-8.52%1.28B
-11.11%724.50M
-34.82%1.70B
-60.79%869.58M
-41.45%1.40B
-57.79%815.06M
12.57%2.61B
21.03%2.22B
10.14%2.40B
--1.93B
--2.31B
--1.83B
--2.17B
Capital reserves
2.95%72.61M
-12.08%69.14M
-21.46%63.85M
-7.64%72.40M
-14.42%70.53M
0.95%78.65M
8.94%81.29M
7.62%78.39M
9.82%82.42M
-6.40%77.91M
5.38%74.62M
0.51%72.84M
-5.47%75.04M
18.83%83.23M
-6.76%70.81M
3.09%72.47M
--79.39M
--70.04M
-22.62%75.95M
--70.30M
----
----
-3.45%98.15M
----
----
----
386.32%101.65M
-21.90%17.10M
-14.71%17.86M
-5.50%20.95M
-1.78%20.90M
3.08%21.90M
-2.83%20.94M
15.03%22.17M
21.70%21.28M
21.14%21.24M
-3.44%21.55M
-11.07%19.27M
--17.49M
-38.07%17.54M
--22.32M
--21.67M
----
--28.32M
----
----
----
----
----
----
----
--34.18M
--34.46M
--37.92M
Less: Treasury stock
2.95%250.73K
-12.08%238.75K
-21.46%220.47K
-7.64%249.99K
-14.42%243.54K
0.95%271.57K
8.94%280.70K
7.62%270.67K
9.82%284.58K
-6.40%269.01K
5.38%257.66K
0.51%251.50K
-5.47%259.12K
18.83%287.40K
-6.76%244.51K
3.09%250.24K
--274.12K
--241.85K
-22.62%262.24K
--242.73K
----
----
-3.45%338.89K
----
----
----
-14.65%350.99K
-21.90%336.49K
-14.71%351.35K
-5.50%412.15K
-1.78%411.22K
3.08%430.82K
-2.83%411.94K
15.03%436.12K
21.70%418.66K
21.14%417.93K
-3.44%423.96K
-11.07%379.12K
--344.00K
-38.07%345.00K
--439.07K
--426.33K
----
--557.08K
----
----
----
----
----
----
----
--558.87K
--563.41K
--620.04K
Gains losses not affecting retained earnings
2.95%1.29K
-12.09%1.23K
-21.47%1.13K
-7.64%1.28K
-14.42%1.25K
0.95%1.40K
8.94%1.44K
7.62%1.39K
9.82%1.46K
-6.40%1.38K
5.38%1.32K
0.51%1.29K
-5.47%1.33K
18.83%1.48K
-6.76%1.26K
3.09%1.29K
--1.41K
--1.24K
-22.62%1.35K
--1.25K
----
----
-3.45%1.74K
----
----
----
-100.00%1.80K
-21.90%1.73K
-14.71%1.81K
17885306.22%400.89M
17051603.22%366.91M
3.08%2.21K
-2.83%2.12K
15.03%2.24K
21.70%2.15K
21.14%2.15K
-3.44%2.18K
-11.07%1.95K
100.00%1.77K
-38.07%1.77K
-100.00%2.26K
--2.19K
-2.34%-117.43M
--2.86K
--912.95M
----
51.46%-114.74M
----
----
----
---236.39M
--2.96K
--2.99K
--3.29K
Non-controlling interests
22.41%1.05M
-9.21%1.01M
-30.23%856.78K
-20.08%982.16K
-26.63%856.15K
-11.15%1.12M
9.83%1.23M
24.28%1.23M
25.95%1.17M
5.72%1.26M
16.32%1.12M
3.50%988.85K
-6.13%926.52K
35.00%1.19M
6.62%961.17K
17.23%955.39K
21.02%987.00K
1.44%880.76K
-14.75%901.48K
-21.94%814.98K
-99.77%815.57K
-99.75%868.27K
-99.70%1.06M
-2.11%1.04M
33572.69%355.88M
27212.51%346.80M
27884.13%350.64M
-17.72%1.07M
-11.22%1.06M
-6.21%1.27M
-0.34%1.25M
-0.56%1.30M
-7.69%1.19M
19.62%1.35M
25.13%1.26M
26.31%1.30M
0.44%1.29M
-13.62%1.13M
-33.26%1.00M
--1.03M
--1.28M
--1.31M
--1.51M
----
----
----
--0.00
----
----
----
----
----
----
----
Total equity
9.90%5.24B
-3.44%4.89B
-12.77%4.43B
6.09%5.15B
-3.32%4.77B
12.57%5.07B
23.31%5.08B
24.75%4.86B
27.33%4.93B
3.22%4.50B
17.95%4.12B
4.53%3.89B
-2.98%3.88B
37.24%4.36B
3.83%3.49B
20.76%3.72B
29.37%3.99B
4.48%3.18B
-16.01%3.37B
-25.56%3.08B
-36.94%3.09B
-28.67%3.04B
-3.34%4.01B
13.49%4.14B
29.31%4.90B
-4.37%4.27B
-4.19%4.15B
-13.15%3.65B
-6.37%3.79B
4.79%4.46B
8.82%4.33B
-3.92%4.20B
-5.84%4.04B
17.93%4.26B
21.21%3.98B
20.74%4.37B
-5.59%4.30B
-9.80%3.61B
-22.77%3.28B
-31.35%3.62B
-21.74%4.55B
-34.55%4.00B
-20.63%4.25B
-11.40%5.28B
4.54%5.81B
-0.35%6.11B
-5.14%5.35B
-12.79%5.96B
-13.38%5.56B
-9.48%6.14B
--5.64B
--6.83B
--6.42B
--6.78B
Currency unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Audit opinions
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
