|
Real Estate - Gross
|
| | | 1.59B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured
|
| 3.66B | | | | | | | | | | 4.19B | 4.22B | 4.06B | 4.23B | 3.94B | 4.17B | 3.97B | 2.41B | 3.69B | 2.07B | 3.51B | 1.94B | 1.86B | 1.06B | 1.52B | 0.64B | 1.09B | 0.87B | 1.19B | 0.81B | 1.02B |
|
Mortgage Loans
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Gross
|
| 1.70B | | | 7.05B | 6.77B | 2.09B | 1.94B | 1.84B | | 1.62B | 20.59B | 20.35B | 21.85B | 20.35B | 20.19B | 19.66B | 20.42B | 4.44B | 21.66B | 7.95B | 23.05B | 7.16B | 7.12B | 16.58B | 14.91B | 14.59B | 2.44B | 0.83B | 2.43B | | 0.57B |
|
Loans - Loss Allowance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | |
|
Cash & Equivalents
|
| 9.22B | | 3.40B | 9.73B | 0.23B | 3.38B | 9.75B | 11.49B | 11.48B | 10.83B | 10.50B | 9.92B | 9.93B | 10.15B | 12.70B | 11.81B | 12.25B | 6.30B | 12.64B | 7.71B | 11.51B | 6.11B | 5.95B | 6.96B | 8.38B | 8.02B | 6.29B | 8.02B | 6.42B | 7.17B | 5.51B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | 3.75B | | 3.93B | | 5.26B | | 2.05B | | 2.92B | | 0.95B | | 0.97B | |
|
Receivables - Other
|
| 2.03B | | | | | | | | | | 3.56B | 2.83B | 6.13B | 2.93B | 5.55B | 2.97B | 5.03B | 2.83B | 4.37B | 2.90B | 4.79B | 3.67B | 2.28B | 1.26B | 3.21B | 1.24B | 2.24B | 0.86B | 2.08B | 7.50B | 1.03B |
|
Receivables
|
| | | | | | | | | | | | | | | | | | 6.58B | | 6.84B | | 8.93B | | 3.31B | | 4.15B | | 1.82B | | 8.47B | |
|
Finished Goods
|
| 0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | 1.82B | | 0.92B | | 1.05B | | 1.81B | | 1.77B | | 1.77B | | 0.49B | | 1.18B | |
|
Long-Term Investments
|
| 0.30B | | 0.05B | -43.10B | 2.51B | 0.82B | -15.38B | 1.06B | | -43.35B | 9.43B | -38.03B | 9.94B | -48.71B | 11.81B | -10.34B | 6.96B | 5.56B | 7.11B | 6.34B | 7.03B | 7.19B | 7.89B | 1.50B | -6.40B | 1.96B | -5.65B | 2.70B | 21.02B | 2.26B | 152.98B |
|
Goodwill
|
| 0.12B | | | 0.13B | 0.35B | 0.39B | 0.37B | 0.38B | | 0.38B | 2.26B | 2.37B | 2.45B | 2.32B | 2.24B | 2.50B | 2.41B | 1.62B | 1.92B | 1.56B | 2.21B | 1.75B | 1.74B | | 0.94B | 0.96B | 0.93B | 0.91B | 0.87B | 0.89B | 0.88B |
|
Intangibles
|
| | | 0.23B | | | | | | | | 11.16B | 11.34B | 12.86B | 14.21B | 13.78B | 2.84B | 16.19B | 2.70B | | 3.16B | | 3.27B | | 4.34B | | 5.45B | | 4.01B | | 3.88B | |
|
Goodwill & Intangibles
|
| 0.12B | | 0.23B | 0.13B | 0.35B | 0.39B | 0.37B | 0.38B | | 0.38B | 13.43B | 13.71B | 15.31B | 16.53B | 16.02B | 5.34B | 18.60B | 4.33B | 1.92B | 4.73B | 2.21B | 5.02B | 1.74B | 4.34B | 0.94B | 6.41B | 0.93B | 4.92B | 0.87B | 4.77B | 0.88B |
|
Long-Term Deferred Tax
|
| 0.16B | | | 3.18B | 2.73B | 0.15B | 0.18B | 0.14B | | 0.12B | 4.05B | 3.91B | 3.66B | 4.38B | 4.32B | 4.28B | 5.42B | 0.22B | 5.25B | 0.21B | 3.32B | 0.16B | 0.15B | 0.27B | 4.26B | 4.86B | 0.30B | 0.13B | 0.38B | 0.14B | 0.17B |
|
Other Non-Current Assets
|
| | | 1.07B | | | | | | | 0.16B | 1.66B | 1.48B | 1.47B | 1.31B | | 0.00B | 0.04B | 0.90B | 0.04B | 0.05B | 16.38B | 13.61B | 13.08B | 27.77B | | 32.10B | | 4.74B | | 6.28B | |
|
Assets
|
| 33.80B | | 91.55B | 372.03B | 363.33B | 59.53B | 424.35B | 443.19B | | 63.66B | 500.42B | 527.71B | 570.90B | 584.97B | 578.42B | 20.37B | 630.96B | 245.67B | 614.79B | 280.00B | 682.77B | 269.16B | 284.44B | 454.21B | 463.17B | 516.10B | 525.12B | 188.23B | 166.89B | 160.25B | 165.46B |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | 3.13B | | 3.05B | | 3.04B | | 2.83B | | 1.28B | | 1.12B | | 3.00B | |
|
Payables
|
| | | | | | | | | | | | | | | | | | 3.13B | | 3.05B | | 3.04B | | 2.83B | | 1.28B | | 1.12B | | 3.00B | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | 15.81B | 18.55B | 7.78B | 18.56B | 8.22B | 18.46B | 7.63B | 11.56B | 14.49B | 16.21B | 8.45B | 8.02B | 2.62B | 8.10B | 2.87B | |
|
Other Accumulated Expenses
|
0.06B | 1.09B | 0.25B | | 1.15B | 1.07B | 1.56B | 1.51B | 1.52B | | 1.57B | 5.75B | 1.58B | 8.41B | 1.56B | 8.44B | 7.40B | 9.36B | | | | | | | | | | | | -0.01B | | |
|
Short term Debt
|
| 2.14B | | | 2.45B | 3.03B | 3.89B | -0.52B | 5.47B | | 0.04B | 3.42B | 2.73B | 2.36B | 3.68B | 2.69B | 4.73B | 7.67B | 2.31B | 3.67B | 2.21B | 4.29B | 2.84B | 3.44B | 0.39B | 0.47B | 0.48B | 0.41B | 0.26B | 0.77B | 1.00B | 0.47B |
|
Current Taxes
|
| 1.03B | | 0.18B | 1.98B | 1.90B | 1.43B | 1.46B | 0.99B | | 0.71B | 0.50B | 0.64B | 0.80B | 0.98B | 0.60B | 0.49B | 0.81B | 0.68B | 0.95B | 0.50B | 0.57B | 0.42B | 0.51B | 0.40B | 0.43B | 0.27B | 0.20B | 0.18B | 0.25B | 0.21B | 0.25B |
|
Current Deferred Revenue
|
| 28.16B | | | 78.91B | 296.91B | 361.05B | 48.50B | 369.77B | | 50.59B | 418.86B | 443.55B | 477.37B | 490.43B | | 489.42B | 520.64B | 196.00B | 509.82B | 222.50B | 552.41B | 195.02B | 205.30B | 385.68B | 391.92B | 441.25B | 144.81B | 151.91B | 123.53B | | |
|
Non-Current Debt
|
| 3.40B | | | 4.40B | 4.13B | 4.96B | 4.17B | 4.18B | | 4.14B | 4.85B | 5.93B | 6.05B | 5.26B | | 6.10B | | 8.45B | | 8.34B | | 9.86B | | 5.59B | | 6.63B | | 6.13B | | 4.26B | |
|
Minority Interest
|
| 0.01B | | 0.08B | 0.00B | 0.06B | 0.01B | 0.01B | 0.05B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.19B | 0.02B | 0.06B | -0.63B | -0.79B | 0.16B | 0.01B | 0.15B |
|
Liabilities from Discontinued Operations
|
| | | 0.06B | | | | | | | | 1.58B | 1.41B | 1.39B | 1.22B | | | | 0.67B | | | 16.32B | 13.60B | 13.07B | | | | 332.76B | | | | |
|
Operating Leases
|
0.00B | -0.28B | | | -0.65B | 311.94B | 49.31B | 367.02B | 385.29B | -0.40B | -0.80B | 436.42B | -0.90B | 499.32B | -0.98B | 499.57B | -0.94B | -0.45B | 2.68B | -0.50B | 2.95B | | 2.78B | | -0.11B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.55B | | 1.05B | 6.32B | 6.14B | 0.84B | 6.17B | 6.19B | | 0.93B | 6.30B | 6.12B | 6.49B | 6.80B | 6.62B | 6.09B | 7.75B | 1.98B | 7.26B | 2.26B | 6.05B | 1.37B | 1.53B | 2.15B | 5.28B | 6.08B | 2.73B | 1.17B | 2.70B | 1.14B | 1.21B |
|
Other Non-Current Liabilities
|
| 1.44B | | 2.01B | 1.43B | 2.17B | 2.12B | 1.93B | 2.08B | | 5.53B | 5.62B | 6.05B | 6.68B | 6.50B | 6.65B | 6.96B | 7.87B | 261.66B | | 300.56B | | 295.79B | | 35.88B | | 38.44B | | 9.19B | | 17.98B | |
|
Total Non-Current Liabilities
|
| 29.92B | | 74.20B | 360.30B | 350.42B | 53.78B | 408.90B | 426.34B | | 54.06B | 480.01B | 506.03B | 546.34B | 559.75B | 553.24B | 560.62B | 602.10B | -25.69B | | -31.46B | | -37.82B | | 398.67B | | 455.54B | | 159.93B | | -17.98B | |
|
Total Liabilities
|
| 31.35B | | 76.21B | 361.74B | 352.59B | 55.90B | 410.82B | 428.42B | | 59.59B | 485.63B | 512.08B | 553.02B | 566.25B | 559.89B | 567.59B | 609.98B | 235.98B | 595.05B | 269.10B | 661.12B | 257.97B | 273.79B | 434.55B | 443.86B | 493.98B | 508.90B | 169.12B | 150.62B | | 148.15B |
|
Total Debt
|
| 5.54B | | | 6.85B | 7.16B | 8.85B | 3.64B | 9.65B | | 4.18B | 8.27B | 8.66B | 8.41B | 8.94B | 2.69B | 10.83B | 7.67B | 10.76B | 3.67B | 10.54B | 4.29B | 12.70B | 3.44B | 5.99B | 0.47B | 7.12B | 0.41B | 6.39B | 0.77B | 5.26B | 0.47B |
|
Common Equity
|
| 2.44B | | 15.33B | 10.30B | 10.74B | 3.63B | 13.53B | 14.77B | | 4.07B | 14.79B | 15.63B | 17.88B | 18.71B | | 19.66B | 20.98B | 18.23B | 19.74B | 21.37B | 21.65B | 22.22B | 25.33B | 19.67B | 19.31B | 22.12B | 16.22B | 19.11B | 16.27B | | 17.31B |
|
Shareholder's Equity
|
| 2.44B | | | 10.24B | 10.69B | 3.63B | 13.46B | 14.71B | | 16.64B | 14.78B | 15.62B | 17.88B | 18.71B | | 19.66B | 20.98B | 18.23B | 19.74B | 21.37B | 21.64B | 22.20B | 25.30B | 19.67B | 19.11B | 22.12B | 15.71B | 19.11B | 16.11B | | 17.16B |
|
Liabilities and Shareholders Equity
|
| 33.80B | | 91.55B | 372.03B | 363.33B | 59.53B | 424.35B | 443.19B | | 63.66B | 500.42B | 527.71B | 570.90B | 584.97B | 578.42B | 20.37B | 630.96B | 245.67B | 614.79B | 280.00B | 682.77B | 269.16B | 284.44B | 454.21B | 463.17B | 516.10B | 525.12B | 188.23B | 166.89B | 160.25B | 165.46B |
|
Retained Earnings
|
| | | 11.65B | | | | | | | | | | | | | | | 6.77B | | 7.37B | | 6.89B | | 10.38B | | 9.48B | | 10.46B | | 10.35B | |