|
Receivables - Affiliates (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | 1.86M | 2.57M |
|
Receivables - Customers (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.09M | | | | 66.68M | | | | 68.89M | | | | 74.39M | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.23M | 168.47M | 184.37M | 84.82M | 126.57M | 161.96M | 247.42M | 149.52M | 178.47M | 133.05M | 187.44M | 99.52M | 122.01M | 106.47M | 182.97M | 65.23M | 95.37M | 98.05M | 145.45M | 53.09M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.75M | 89.14M | 84.09M | 89.42M | 75.71M | 78.84M | 32.90M | 76.56M | 63.22M | 70.29M | 32.50M | 34.60M | 33.40M | 37.20M | 74.39M | 37.60M | 37.00M | 68.33M | 79.78M | 88.60M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.60M | 38.50M | 3.57M | 63.10M | 35.80M | 2.93M | 2.08M | 2.36M | 2.57M | 2.81M | 4.68M | 17.09M | 3.66M | 2.45M | 1.47M | 3.87M | 4.16M | | 1.86M | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.35M | 127.64M | 87.66M | 152.52M | 111.51M | 81.77M | 34.98M | 78.92M | 65.79M | 73.10M | 37.18M | 51.69M | 37.06M | 39.65M | 75.86M | 41.47M | 41.16M | 68.33M | 81.64M | 88.60M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.04M | 9.05M | 8.94M | 8.62M | 8.38M | 8.62M | 8.76M | 12.36M | 36.33M | 52.31M | 66.34M | 68.39M | 70.33M | 69.66M | 68.60M | 67.53M | 67.56M | 67.44M | 65.07M | 62.29M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.04M | | 17.75M | 18.59M | 201.71M | 10.76M | 13.63M | 13.99M | 256.93M | 13.20M | 12.90M | 20.00M | 112.69M | 335.38M | 39.45M | 39.25M | 336.93M | 436.49M | 507.67M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.45M | | | | 17.80M | | | | 18.14M | | | | 17.51M | | | | 18.79M | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.15M | 19.90M | 19.70M | 19.47M | 18.85M | 18.24M | 19.05M | 19.23M | 19.27M | 18.97M | 19.39M | 19.16M | 19.09M | 19.50M | 18.76M | 19.17M | 20.03M | 20.05M | 20.04M | 19.84M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 16.44M | 15.36M | 13.81M | 15.99M | 20.01M | 20.01M | 19.58M | 29.15M | 39.95M | 27.54M | 26.82M | 30.73M | 33.04M | 31.59M | 28.30M | 33.45M | 63.09M | 30.67M | 24.80M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.17M | 468.59M | 492.69M | 583.21M | 577.37M | 506.33M | 673.38M | 623.40M | 624.99M | 673.91M | 736.55M | 680.73M | 784.05M | 145.74M | 812.37M | 834.87M | 751.02M | 400.02M | 876.69M | 854.73M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 2.65M | 0.93M | 45.82M | 6.02M | 4.46M | 0.83M | 1.22M | 1.26M | 2.71M | 0.20M | 17.79M | 0.44M | 1.32M | 2.11M | 4.23M | 4.10M | 0.12M | 0.32M | 0.81M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 2.65M | 0.93M | 45.82M | 6.02M | 4.46M | 0.83M | 1.22M | 1.26M | 2.71M | 0.20M | 17.79M | 0.44M | 1.32M | 2.11M | 4.23M | 4.10M | 0.12M | 0.32M | 0.81M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.94M | 64.23M | 79.17M | 24.75M | 44.67M | 62.37M | 77.76M | 16.56M | 31.49M | 49.99M | 66.38M | 17.16M | 32.97M | 48.68M | 71.05M | 19.96M | 39.95M | 59.97M | 80.61M | 20.45M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.54M | 21.07M | 22.61M | 27.21M | 5.49M | 7.50M | 7.75M | 11.28M | 0.22M | 9.20M | 5.12M | 11.14M | 0.65M | 1.49M | 4.60M | 6.90M | 0.19M | 1.32M | 1.65M | 5.67M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.08M | 66.03M | 89.14M | 184.66M | 186.00M | 77.53M | 85.33M | 87.25M | 85.52M | 84.12M | 106.46M | 90.91M | 114.57M | 14.49M | 53.46M | 121.71M | 1.25M | 14.59M | 22.80M | 43.67M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.20M | 27.11M | 24.52M | 21.69M | 18.64M | 15.62M | 138.81M | 137.74M | 115.56M | 133.29M | 140.41M | 141.38M | 141.44M | 140.59M | 141.12M | 140.05M | 141.56M | 140.28M | 138.33M | 136.32M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.88M | 11.69M | 10.95M | 13.80M | 15.22M | 13.50M | 12.86M | 17.40M | 24.00M | 13.11M | 21.66M | 10.70M | 14.95M | 20.12M | 10.10M | 14.18M | 14.57M | 59.48M | 13.31M | 16.61M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.32M | 126.33M | 137.41M | 129.39M | 86.77M | 99.67M | 233.58M | 176.41M | 157.09M | 204.50M | 222.25M | 195.20M | 184.70M | 65.55M | 227.36M | 179.33M | 194.13M | 158.99M | 229.53M | 171.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.20M | 138.02M | 148.36M | 143.19M | 101.99M | 113.17M | 246.44M | 193.81M | 181.08M | 217.61M | 243.91M | 205.89M | 199.65M | 85.66M | 237.46M | 193.51M | 208.70M | 218.47M | 242.85M | 187.76M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.89M | 264.54M | 0.54M | 255.37M | 289.38M | -14.95M | 341.61M | -9.21M | 0.56M | -270.85M | 386.18M | 383.92M | -291.17M | 60.07M | 521.44M | -121.93M | 968.68M | 174.02M | 611.04M | 563.35M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.89M | 264.54M | 0.54M | 255.37M | -193.15M | 315.63M | -250.17M | 0.56M | 358.39M | -10.18M | 386.18M | 90.91M | -8.87M | 56.45M | 943.28M | 121.71M | 0.58M | 174.02M | 611.04M | 623.30M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.17M | 468.59M | 492.69M | 583.21M | 577.37M | 506.33M | 673.38M | 623.40M | 624.99M | 673.91M | 736.55M | 680.73M | 784.05M | 145.74M | 812.37M | 834.87M | 751.02M | 400.02M | 876.69M | 854.73M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.98M | 5.98M | 0.46M | 6.31M | 6.31M | 6.31M | 0.36M | 6.61M | 6.62M | 6.62M | 0.30M | 6.90M | 6.90M | 6.90M | 6.92M | 7.21M | 7.22M | 7.22M | 7.24M | 7.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.53M | -5.99M | -231.97M | -7.44M | -193.15M | -14.95M | -10.78M | -165.05M | -162.23M | -159.08M | -158.19M | -154.36M | -8.87M | -144.42M | -129.34M | -121.93M | -117.51M | -108.27M | -105.81M | -5.38M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.23M | 54.24M | 48.27M | 54.99M | 55.01M | 55.02M | 48.72M | 55.73M | 55.74M | 55.75M | 49.16M | 56.43M | 57.45M | 50.56M | 57.49M | 50.98M | 50.99M | 58.22M | 51.03M | 51.40M |