|
Real Estate - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.24B | | 1.24B | | 0.00B | 1.41B | 0.00B | 0.00B |
|
Receivables - Doubtful
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 1.54 | 0.00B | 0.01B | 0.01B | 4.29 | 10.49 | 14.35 | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 2.98 | 0.00B | 0.01B | 0.02B | 17.59 |
|
Receivables - Customers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | | | | | | |
|
Mortgage Loans
|
| | | | | | | | | | | | | | | 0.15B | | | 0.73B | 0.33B | 0.39B | 1.10B | 1.54B | 0.45B | 0.52B | 0.56B | 2.12B | | | 0.53B | 2.01B | | | |
|
Loans - Gross
|
| | | | | | | | | | | 0.08B | 0.09B | 0.20B | 0.28B | 0.35B | 0.38B | 0.31B | 0.12B | 0.08B | 0.23B | | 0.47B | 0.14B | 0.00B | 0.50B | 0.04B | -0.04B | -0.02B | -26.91 | 153.44 | -0.03B | -0.04B | -59.09 |
|
Cash & Equivalents
|
0.05B | 0.05B | 0.20B | | 0.04B | 0.04B | 0.08B | 0.02B | 0.04B | 0.06B | 0.24B | 0.34B | 0.52B | 0.41B | 0.45B | 0.34B | 1.11B | 0.58B | 0.81B | 0.80B | 0.77B | 0.45B | 0.29B | 0.36B | 0.44B | 0.76B | 0.44B | 1.01B | 0.91B | 0.72B | 0.90B | 0.96B | 0.00B | 0.00B |
|
Receivables - Net
|
-0.00B | -0.00B | 0.01B | | -0.01B | -0.01B | 0.01B | -0.00B | -0.01B | -0.02B | 0.06B | 114.35 | 123.83 | 252.81 | 0.33B | 330.66 | 266.11 | 240.77 | 0.17B | 126.06 | 106.51 | 89.54 | 0.10B | 88.49 | 89.03 | 114.59 | 0.10B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 40.64 | 43.20 |
|
Receivables - Other
|
| | 0.00B | | | | 0.00B | | | | 0.03B | | | | 0.02B | | | | 0.06B | | | | 0.07B | | | | 0.08B | | | | 0.06B | | | |
|
Receivables
|
-0.00B | -0.00B | 0.01B | | -0.01B | -0.01B | 0.01B | -0.00B | -0.01B | -0.02B | 0.09B | 114.35 | 123.83 | 252.81 | 0.35B | 330.66 | 266.11 | 240.77 | 0.23B | 126.06 | 106.51 | 89.54 | 0.17B | 88.49 | 89.03 | 114.59 | 0.18B | 0.09B | 0.08B | 0.07B | 0.14B | 0.07B | 40.64 | 43.20 |
|
Prepaid Assets
|
-0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.02B | -0.02B | -0.02B | 0.01B | -44.15 | -0.04B | -0.05B | 0.03B | 13.15 | 23.29 | 28.02 | 0.02B | 0.01B | 0.00B | 0.00B | -0.01B | -0.00B | 0.02B | 3.50 | -0.01B | -0.02B | 0.01B | -1.58 |
|
Current Assets
|
0.00B | | 1.85B | | | 1.78B | 3.27B | 3.54B | 0.00B | 0.00B | 4.47B | 0.00B | 0.00B | 0.00B | 5.42B | 0.00B | 0.00B | 0.00B | 5.37B | 0.00B | 0.00B | 0.00B | 5.83B | 0.00B | 0.00B | 0.00B | 7.50B | 8.08B | 7.86B | 7.21B | 7.91B | 7.67B | 0.00B | 0.00B |
|
Property, Plant & Equipment (Net)
|
0.03B | -0.03B | 0.06B | | -0.03B | -0.03B | 0.07B | -0.01B | -0.03B | -0.08B | 0.13B | -0.02B | -0.03B | -0.06B | 0.13B | -61.26 | -0.10B | -0.12B | 0.28B | -26.18 | -62.37 | -67.30 | 0.31B | -0.07B | -0.04B | -0.01B | 0.34B | -0.04B | -0.04B | -30.68 | 0.32B | -0.03B | -0.04B | -28.39 |
|
Long-Term Investments
|
| | 0.00B | | | 0.00B | 0.00B | 0.00B | 4.90 | 5.48 | 0.01B | 6.12 | 3.76 | 10.24 | 1.51B | 15.28 | 629.35 | 383.39 | 0.58B | 175.17 | 45.21 | 62.95 | 0.04B | 6.51 | 6.68 | 9.65 | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 3.67 | 6.81 |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 0.90B | | | | 0.98B | | | | 1.04B | | | | 280.56B | | | |
|
Intangibles
|
0.07B | | 0.07B | | | 0.08B | 0.08B | 0.08B | 82.57 | 92.75 | 0.09B | 86.58 | 129.89 | 144.08 | 0.19B | 194.12 | 214.75 | 0.00B | 1.48B | 0.00B | 0.00B | 0.00B | 1.64B | 0.00B | 0.00B | 0.00B | 1.78B | 1.78B | 1.71B | 1.61B | 0.94B | 0.94B | 337.80 | 358.50 |
|
Goodwill & Intangibles
|
0.07B | | 0.07B | | | 0.08B | 0.08B | 0.08B | 82.57 | 92.75 | 0.09B | 86.58 | 129.89 | 144.08 | 0.19B | 194.12 | 214.75 | 0.00B | 2.39B | 0.00B | 0.00B | 0.00B | 2.62B | 0.00B | 0.00B | 0.00B | 2.82B | 1.78B | 1.71B | 1.61B | 281.50B | 0.94B | 337.80 | 358.50 |
|
Long-Term Deferred Tax
|
-0.01B | 0.00B | 0.06B | | -0.00B | -0.00B | 0.07B | 0.07B | 0.01B | 0.01B | 0.05B | 46.83 | 29.15 | 21.97 | 0.03B | 27.50 | 42.50 | 60.63 | 0.10B | 95.31 | 134.78 | 141.75 | 0.13B | 118.65 | 0.01B | -0.01B | 0.13B | 0.14B | 0.00B | 0.12B | 0.15B | 0.18B | 192.36 | 213.23 |
|
Other Non-Current Assets
|
| | | | | | 0.00B | | | 32.63 | 0.01B | 30.32 | 56.29 | 106.25 | 17.54 | 50.21 | 53.58 | 44.99 | 0.01B | 46.44 | 53.94 | 47.80 | 69.46 | 43.41 | 56.90 | 55.78 | 0.08B | 0.08B | 0.08B | 0.07B | 63.72 | 0.08B | 71.34 | 82.18 |
|
Non-Current Assets
|
0.00B | | 0.20B | | | 0.21B | 0.22B | 0.25B | 255.13 | 284.81 | 0.29B | 289.68 | 291.89 | 324.01 | 0.46B | 524.43 | 0.00B | 0.00B | 2.18B | 0.00B | 0.00B | 0.00B | 2.20B | 0.00B | 0.00B | 0.00B | 2.33B | 2.36B | 2.28B | 2.15B | 1.52B | 1.54B | 966.79 | 0.00B |
|
Assets
|
| | 2.05B | | | 1.99B | 3.49B | 0.00B | 0.00B | 0.00B | 4.76B | 0.00B | 0.00B | 0.00B | 5.88B | 0.00B | 0.00B | 0.00B | 626.22 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 9.84B | 10.44B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Accounts Payables
|
0.00B | 0.00B | 0.02B | | | 0.02B | 0.03B | 0.02B | 24.41 | 23.24 | 0.02B | 21.88 | 23.38 | 31.07 | 0.03B | 44.33 | 40.68 | 76.22 | 0.07B | 67.66 | 78.37 | 87.73 | 0.11B | 95.65 | 85.49 | 92.26 | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 121.01 | 123.42 |
|
Notes Payables
|
| | 0.00B | | | | 0.00B | 112.18 | 5,116.07B | | 0.43B | | | | 0.07B | | | | 0.48B | 0.51B | 0.40B | 0.33B | 0.34B | 0.23B | 0.31B | 0.32B | 0.27B | 0.31B | | | | | | |
|
Payables
|
0.00B | 0.00B | 0.02B | | | 0.02B | 0.03B | 0.02B | 5,116.07B | 23.24 | 0.46B | 21.88 | 23.38 | 31.07 | 0.11B | 44.33 | 40.68 | 76.22 | 0.55B | 0.51B | 0.40B | 0.33B | 0.45B | 0.23B | 0.31B | 0.32B | 0.37B | 0.42B | 0.10B | 0.10B | 0.12B | 0.12B | 121.01 | 123.42 |
|
Accumulated Expenses
|
-0.00B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.03B | 0.01B | 0.00B | 0.01B | 0.03B | 0.00B | 0.00B | 0.02B | 0.02B | 3.98 | -0.00B | 0.01B | -0.00B | 14.96 | 18.96 | 32.41 | 89.07 | -0.01B | 0.01B | 0.02B | 0.10B | -0.02B | 0.02B | 16.00 | 99.51 | -0.03B | 77.63 | 14.80 |
|
Other Accumulated Expenses
|
| | | | | | | 522.64 | | | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | | | | | | | 0.01B | 0.02B | 0.03B |
|
Short term Debt
|
-0.00B | | 0.00B | | | | 0.20B | | | | 0.72B | | | | 0.22B | | | | 0.46B | | | | 0.35B | | | | 0.10B | | | | 0.53B | | | |
|
Current Leases
|
| | 0.00B | | | | 0.20B | 0.00B | 54,229.91B | | 0.06B | | | | 0.26B | | | | 0.69B | 3.52B | 3.60B | 0.48B | 0.54B | 0.09B | 3.74B | 0.42B | | | | | | 5.90B | 353.17B | 7.04B |
|
Current Taxes
|
0.00B | 0.00B | 0.01B | | 0.01B | 0.03B | 0.01B | 0.01B | 0.03B | 0.04B | 0.01B | 0.02B | 0.03B | 0.04B | 0.02B | 11.89 | 0.02B | 0.02B | 0.03B | 17.87 | 37.55 | 84.64 | 0.06B | 0.01B | 0.00B | -0.01B | 0.10B | 0.03B | 0.01B | -67.59 | 0.10B | 0.03B | 0.02B | 50.05 |
|
Total Current Liabilities
|
0.00B | | 1.18B | | | 1.27B | 1.59B | 1.95B | 0.00B | 0.00B | 2.89B | 0.00B | 0.00B | 0.00B | 2.48B | 0.00B | 0.00B | 0.00B | 4.09B | 0.00B | 0.00B | 0.00B | 4.79B | 0.00B | 0.00B | 0.00B | 5.82B | 5.92B | 5.78B | 5.06B | 5.77B | 5.52B | 0.00B | 0.00B |
|
Capital Leases
|
-0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -5.88 | -0.01B | -0.01B | -0.01B | -4.99 | -9.27 | -15.31 | -0.02B | -4.20 | -8.24 | -14.59 | | | | | | | | |
|
Non-Current Debt
|
| | 0.00B | | | 0.00B | 0.00B | 0.20B | 251.30 | 261.70 | 0.02B | 415.08 | 230.69 | 156.75 | 0.10B | 353.79 | 567.76 | 580.59 | 0.64B | 601.66 | 565.56 | 539.80 | 0.49B | 512.22 | 510.36 | 559.23 | 0.71B | | | | 0.93B | | | |
|
Pension
|
| | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.00B | | 0.05B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 385.00 | 546.34 | 0.00B |
|
Minority Interest
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.06 | -0.14 | -0.19 | 10.66 | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | | 8.83 | 0.01B | | -0.02 |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.79 | 141.43 |
|
Non-Current Deferred Tax Liability
|
| | 0.02B | | | 0.02B | 0.02B | 0.02B | 24.79 | 25.38 | 0.00B | 3.83 | 3.81 | 7.00 | 0.01B | 12.71 | 32.10 | 125.43 | 0.11B | 92.99 | 115.29 | 110.50 | 0.10B | 97.54 | 101.95 | 103.88 | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.13B | 51.38 | 53.10 |
|
Other Non-Current Liabilities
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.31 | -0.00B | -0.00B | 0.00B | -0.94 | -0.59 | 1.60 | 0.00B | -0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 4.42 | 40.85 | 0.00B | 32.87 | 38.17 |
|
Total Non-Current Liabilities
|
0.00B | -0.00B | 0.72B | | -0.00B | 0.55B | 0.56B | 0.44B | 749.62 | 660.23 | 0.43B | 469.19 | 279.38 | 612.24 | 0.63B | 614.72 | 0.00B | 0.00B | 1.02B | 801.86 | 976.55 | 934.69 | 0.78B | 784.27 | 785.40 | 847.73 | 1.05B | 1.48B | 1.43B | 1.54B | 1.63B | 1.73B | 0.00B | 0.00B |
|
Total Liabilities
|
| | 1.90B | | | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 58.76 | 72.10 | 5.10B | 67.10 | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.08B | 0.08B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Debt
|
-0.00B | | 0.01B | | | 0.00B | 0.20B | 0.20B | 251.30 | 261.70 | 0.74B | 415.08 | 230.69 | 156.75 | 0.32B | 353.79 | 567.76 | 580.59 | 1.10B | 601.66 | 565.56 | 539.80 | 0.84B | 512.22 | 510.36 | 559.23 | 0.80B | | | | 1.46B | | | |
|
Common Equity
|
0.18B | | 0.15B | | | 0.18B | 1.34B | 1.40B | 0.00B | 0.00B | 1.45B | 0.00B | 0.00B | 0.00B | 2.75B | 0.00B | 0.00B | 0.00B | 2.43B | 0.00B | 0.00B | 0.00B | 2.45B | 0.00B | 0.00B | 0.00B | 2.95B | 3.03B | 2.93B | 2.76B | 2.03B | 1.96B | 0.00B | 0.00B |
|
Shareholder's Equity
|
0.18B | | 0.15B | | | 0.17B | 1.34B | 1.40B | 0.00B | 0.00B | 1.45B | 0.00B | 0.00B | 0.00B | 2.75B | 0.00B | 0.00B | 0.00B | 2.43B | 0.00B | 0.00B | 0.00B | 2.45B | 0.00B | 0.00B | 0.00B | 2.95B | 3.02B | 2.92B | 2.75B | 2.03B | | 2.50B | |
|
Liabilities and Shareholders Equity
|
| | 2.05B | | | 1.99B | 3.49B | 0.00B | 0.00B | 0.00B | 4.76B | 0.00B | 0.00B | 0.00B | 5.88B | 0.00B | 0.00B | 0.00B | 626.22 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 9.84B | 10.44B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Treasury Shares
|
| | | | | | | | | | 0.00B | -10.79 | -14.29 | -14.22 | 0.01B | -56.50 | -315.60 | -204.20 | 0.19B | -36.68 | -39.12 | -13.19 | 0.01B | -13.31 | -3.19 | -3.11 | 0.06B | -0.06B | -0.09B | -0.22B | 0.31B | -0.45B | -512.64 | -613.66 |
|
Retained Earnings
|
| | -0.16B | 0.00B | 0.00B | -0.08B | -0.05B | -0.00B | 37.48 | 85.37 | 0.15B | 172.29 | 165.76 | 212.45 | 0.27B | 295.57 | 403.66 | 170.76 | 0.02B | -41.52 | -143.76 | -95.84 | -0.08B | -37.86 | 21.97 | 106.07 | 0.24B | 0.31B | 0.39B | 0.46B | -0.06B | 0.03B | 135.41 | 270.53 |
|
Tangible Book Value
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.02B | | 0.00B | 0.13B | | | | | |