|
Real Estate - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92B | | | | 3.93B | | | | | | | | | | | | |
|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | | | | 0.48B | | | | 0.55B | | | | 0.60B | | | | 0.79B |
|
Receivables - Notes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.93B | | 69.98B | | 61.62B | | 69.70B | | 70.94B | | 73.12B | | 76.87B | | 73.67B | | 74.64B | | 80.41B |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 658.06B | | 574.90B | | 517.68B | | 497.93B | | 541.75B | | 447.92B | | 499.79B | | 435.10B | | 497.80B | | 422.05B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | | 1.59B | | 0.82B | | 1.78B | | 1.06B | | 2.26B | | 1.30B | | 2.56B | | 1.42B | | 2.95B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | | 0.72B | | 0.53B | | 0.58B | | 0.75B | | 0.13B | | 2.28B | | 0.07B | | 0.85B | | 0.11B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.26B | | 12.19B | | 8.48B | | 7.98B | | 10.54B | | 11.48B | | 10.36B | | 11.98B | | 17.17B | | 16.78B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | | | | 0.29B | | | | 0.25B | | | | 0.24B | | | | 0.23B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.32B | | | | 0.00B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | | | 0.24B | | | | 0.21B | | | | 0.21B | | | | 0.20B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.96B | | 15.17B | | 13.33B | | 13.85B | | 13.00B | | 9.09B | | 8.88B | | 8.65B | | 9.01B | | 8.74B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 126.08B | 0.00B | 8.69B | 0.00B | 108.00B | 0.00B | 120.30B | 0.00B | 117.78B | 0.00B | 10.48B | 0.00B | 126.83B | 0.00B | 10.41B | | 123.48B | 0.00B | 12.20B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41B | | | | 2.06B | | | | 2.06B | | | | 1.88B | | | | 2.07B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.69B | 0.02B | 8.12B | 8.54B | 6.74B | 0.04B | 6.80B | 0.07B | 6.38B | 0.10B | 6.59B | 6.92B | 6.45B | 0.11B | 6.72B | 7.15B | 6.87B | 0.12B | 6.96B | 7.92B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.69B | 0.02B | 8.12B | 11.95B | 6.74B | 0.04B | 6.80B | 2.12B | 6.38B | 0.10B | 6.59B | 8.98B | 6.45B | 0.11B | 6.72B | 9.04B | 6.87B | 7.82B | 6.96B | 10.00B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.27B | 0.40B | 0.51B | 0.55B | 0.66B | 0.64B | 0.02B | 0.59B | 0.57B | 0.69B | 0.39B | 0.44B | 0.32B | 0.40B | 0.41B | 0.60B | 0.60B | 0.64B | 0.60B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.94B | 48.58B | 74.85B | 52.18B | 92.63B | 47.22B | 107.35B | 0.00B | 111.31B | 61.83B | 100.87B | 56.20B | 103.07B | 53.04B | 105.70B | 52.33B | 96.12B | 58.42B | 100.75B | 83.32B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.75B | | 2,123.20B | | 108.53B | | 120.90B | | 118.33B | | 1,886.49B | | 127.41B | | 1,903.05B | | 1,955.41B | | 1,954.87B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,170.87B | 137.00B | 2,179.36B | 2,135.39B | 1,973.74B | 117.01B | 1,994.09B | 128.87B | 1,963.13B | 128.87B | 2,014.93B | 1,897.97B | 1,939.95B | 137.76B | 2,044.72B | 1,915.03B | 2,065.87B | 141.22B | 2,058.09B | 1,971.65B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,281.37B | 1,262.53B | 1,273.06B | 0.13B | 1,120.99B | 1,084.75B | 1,173.04B | 0.01B | 1,110.45B | 1,086.03B | 1,146.74B | 0.01B | 1,063.58B | 1,145.09B | 1,131.78B | 0.01B | 1,179.31B | 1,142.57B | 1,148.85B | 0.01B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75B | 11.42B | 3.25B | 12.98B | 3.17B | 10.96B | 2.66B | 11.25B | 4.35B | 10.75B | 5.89B | 11.52B | 5.83B | 12.10B | 5.01B | 11.01B | 4.76B | 11.29B | 3.81B | 10.68B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,285.12B | 1,273.95B | 1,276.31B | 13.10B | 1,124.16B | 1,095.71B | 1,175.70B | 11.25B | 1,114.80B | 1,096.78B | 1,152.63B | 11.53B | 1,069.41B | 1,157.19B | 1,136.79B | 11.02B | 1,184.07B | 1,285.36B | 1,152.65B | 10.69B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | | | | 0.46B | | | | 0.56B | | | | 0.60B | | | | 0.80B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | | 0.03B | | 0.42B | | 0.05B | | 0.59B | | 0.04B | | 0.62B | | 0.04B | | 0.74B | | 0.02B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | | | 0.09B | | 0.09B | | 0.09B | | 0.15B | | 0.05B | | 0.10B | | 0.25B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.64B | | -1.23B | | 5.98B | | 4.27B | | 8.38B | | 2.96B | | 5.04B | | 8.12B | | -0.79B | | 0.29B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | 0.44B | | | | 0.00B | | | | 1.15B | | | | 1.57B | | | | 2.16B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.26B | 0.26B | 0.25B | 0.21B | 0.20B | 0.22B | 0.21B | 0.19B | 0.19B | 0.20B | 0.18B | 0.17B | 0.19B | 0.18B | 0.17B | 0.19B | 0.18B | 0.17B | 0.16B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.86B | | 21.62B | | 17.37B | | 16.14B | | 19.81B | | 20.70B | | 17.92B | | 19.85B | | 26.12B | | 24.00B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.78B | 2.27B | 149.73B | 2.66B | 139.39B | 2.45B | 117.44B | 2.67B | 137.47B | 2.77B | 131.07B | 2.73B | 141.22B | 2.88B | 146.46B | 2.79B | 166.49B | 2.95B | 169.56B | 2.83B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | -0.17B | 0.37B | -0.45B | 0.30B | 0.25B | 0.27B | -0.65B | 0.25B | 0.24B | 0.26B | -1.40B | 0.24B | -0.16B | 0.24B | -0.50B | 0.24B | -0.21B | 0.23B | 0.22B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.66B | 0.79B | 0.84B | 0.73B | 0.74B | 0.82B | 0.83B | 0.78B | 0.84B | 0.87B | 0.94B | 0.88B | 0.96B | 0.96B | 0.90B | 0.94B | 0.93B | 0.88B | 0.94B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43B | | | | -0.32B | | | | -0.32B | | | | -0.32B | | | | -0.32B | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.91B | 5.47B | 4.71B | 2.23B | 1.21B | 0.72B | 0.76B | 2.01B | 2.87B | 2.40B | 3.29B | 4.59B | 3.89B | 4.01B | 4.21B | 1.74B | 3.58B | 3.94B | 4.30B | 1.90B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.78B | 73.18B | 75.37B | 72.17B | 95.19B | 112.22B | 103.73B | 90.14B | 105.21B | 0.01B | 107.95B | 74.40B | 109.98B | 0.01B | 118.52B | 70.93B | 93.53B | 0.22B | 103.23B | 106.92B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,991.42B | -8.71B | 1,996.85B | 1,953.24B | 1,787.47B | -54.04B | 1,796.36B | -23.23B | 1,765.31B | 69.35B | 1,808.94B | 1,713.72B | 1,733.03B | 75.19B | 1,825.68B | 1,736.02B | 1,871.38B | 1,772.81B | 1,852.29B | 1,748.11B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,062.20B | 64.47B | 2,072.22B | 2,025.40B | 1,882.66B | 58.18B | 1,900.09B | 66.91B | 1,870.52B | 69.36B | 1,916.89B | 1,788.12B | 1,843.02B | 75.20B | 1,944.20B | 1,806.95B | 1,964.91B | 72.55B | 1,955.51B | 1,855.03B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.78B | 2.37B | 149.73B | 2.66B | 139.39B | 2.45B | 117.44B | 2.76B | 137.47B | 2.85B | 131.07B | 2.82B | 141.22B | 3.02B | 146.46B | 2.84B | 166.49B | 78.31B | 169.56B | 3.08B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.67B | 52.67B | 107.14B | 52.54B | 91.08B | 41.45B | 94.01B | 45.81B | 92.62B | 39.70B | 98.04B | 41.00B | 96.94B | 44.65B | 100.52B | 41.85B | 100.96B | 42.55B | 102.58B | 41.58B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.59B | 52.66B | 85.70B | 52.53B | 73.53B | 41.50B | 78.01B | 45.86B | 71.23B | 39.67B | 74.82B | 40.86B | 69.55B | 44.60B | 73.80B | 41.72B | 76.39B | 42.11B | 75.56B | 41.26B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,170.87B | 137.00B | 2,179.36B | 2,135.39B | 1,973.74B | 117.01B | 1,994.09B | 128.87B | 1,963.13B | 128.87B | 2,014.93B | 1,897.97B | 1,939.95B | 137.76B | 2,044.72B | 1,915.03B | 2,065.87B | 1,972.75B | 2,058.09B | 1,971.65B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.12B | -0.12B | 0.12B | -0.10B | -0.09B | -0.49B | -1.15B | -0.12B | -0.12B | -0.64B | 1.13B | -0.52B | -0.24B | -0.86B | 0.25B | -0.71B | -0.26B | -0.83B | 0.31B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.28B | 17.89B | 0.51B | 21.91B | 51.41B | 14.61B | 55.62B | 17.47B | 50.41B | 13.65B | 54.10B | 27.47B | 1.00B | 17.44B | -0.32B | 24.01B | -0.52B | 16.06B | 3.45B | 27.66B |