|
Real Estate - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.24B | | 1.24B | 1.23B | 0.00B | 1.41B | 0.00B | 0.00B | 0.00B |
|
Loans - Gross (Quarter)
|
| | | | | | | | | | | | | | | 5.28B | 5.76B | | | | | | 5.83B | 5.60B | 5.93B | | 7.50B | 8.08B | 5.78B | | 5.77B | 5.52B | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | 341.39 | 1.11B | 0.58B | 0.81B | 797.82 | 772.85 | 0.00B | 0.29B | 357.35 | 444.78 | 756,800.89B | 0.44B | 1.01B | 0.91B | 0.72B | 0.90B | 0.96B | 0.07B | 0.04B | 0.89B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | 0.33B | 266.11 | 240.77 | 0.02B | 126.06 | 106.52 | 0.00B | 0.02B | 88.49 | 89.03 | 114.59 | 0.01B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.03B | 43.19 | 0.04B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | -0.31 | -0.00B | -0.00B | 0.00B | 0.75 | 1.29 | | 0.00B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | -0.00B | 2.85 | 0.06B | 0.00B | 0.00B | 0.02 | 0.07B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | 0.33B | -0.00B | -0.00B | 0.02B | 126.80 | 107.80 | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.08B | 0.09B | 0.08B | 0.07B | 0.13B | 0.07B | 0.03B | 43.20 | 0.11B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | 0.05B | 44.24 | 43.19 | 0.03B | 0.00B | 29.47 | | 24.58 | 25.63 | 25.60 | 24.57 | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 0.00B | 5.76B | 0.00B | 5.37B | 0.00B | 0.00B | | 5.83B | 5.60B | 0.00B | 0.00B | 7.50B | 8.08B | 7.86B | 7.21B | 7.91B | 7.67B | 0.00B | 0.00B | 10.47B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | 0.16B | 183.15 | 249.45 | 0.28B | 0.04B | 343.00 | 0.00B | 2.20B | 0.34B | 343.35 | 339.33 | 2.33B | 0.34B | 0.33B | 0.32B | 1.52B | 0.32B | 0.01B | 0.01B | 1.09B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | 0.02B | 0.01B | 12.98 | 0.22B | 12.55 | 13.61 | 0.00B | 0.02B | 0.02B | -0.00B | -0.00B | -0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 13.34 | 0.01B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.90B | 0.94B | 1.00B | 0.00B | 0.00B | | | 0.00B | 0.09B | | | | | | | | 0.08B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 194.12 | 214.75 | 0.00B | 1.48B | 0.00B | 0.01B | | 1.64B | 0.00B | 0.00B | 0.00B | 1.78B | 1.78B | 1.71B | 1.61B | 0.94B | 0.94B | 0.64B | 0.67B | 0.37B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 194.12 | 214.75 | 0.00B | 2.39B | 0.94B | 1.01B | 0.00B | 1.64B | 0.00B | 0.00B | 0.00B | 1.87B | 1.78B | 1.71B | 1.61B | 0.94B | 0.94B | 0.64B | 0.67B | 0.45B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | 27.50 | 42.50 | 60.63 | 0.10B | 95.31 | 134.78 | | 0.13B | 0.12B | 112.69 | 124.78 | 0.13B | 0.14B | 0.15B | 0.12B | 0.15B | 0.18B | 192.36 | 213.14 | 0.23B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 0.05B | 0.05B | 44.99 | 0.01B | 46.44 | 53.94 | 0.00B | 0.07B | 0.04B | 56.90 | 55.78 | 0.08B | 0.08B | 0.08B | 0.07B | 63.72 | 0.08B | 71.34 | 82.15 | 69.11 |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 5,802,303.50B | -5.76B | 7,612,526.81B | 2.18B | 7.82B | 0.00B | | 2.20B | -5.60B | 0.00B | 1,029.12B | 2.33B | 2.36B | 2.28B | 2.15B | 1.52B | -7.67B | 9.74B | 0.00B | 1.09B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | 5,802,303.50B | 0.00B | 7,612,526.81B | 7.55B | 7.82B | 0.00B | 0.00B | 8.03B | 0.01 | 0.00B | 1,029.12B | 9.84B | 10.44B | 10.14B | 9.36B | 9.43B | 0.00B | 9.74B | 0.00B | 11.56B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | 44.33 | 0.04B | 76.22 | 0.07B | 67.66 | 78.37 | 0.00B | 0.11B | 95.65 | 85.49 | 0.00B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 121.01 | 0.01B | 0.16B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | 48.39 | | | | 32.68 |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | 44.33 | 0.04B | 76.22 | 0.07B | 67.66 | 78.37 | 0.00B | 0.11B | 95.65 | 85.49 | 0.00B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 121.01 | 0.01B | 0.16B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | 0.04B | 0.03B | 60.75 | 0.02B | 0.02B | 78.27 | 0.00B | 0.09B | 0.08B | 94.50 | 113.24 | 0.10B | 0.08B | 0.10B | 0.11B | 99.51 | 0.07B | 77.63 | 95.62 | 99.49 |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.46B | | | | 0.35B | | | | 0.10B | | | | 0.33B | | | | 0.53B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | 22.24 | 0.02B | 33.45 | 0.03B | 0.01B | 48.04 | 0.00B | 0.06B | 0.07B | 77.30 | 89.51 | 0.10B | 0.12B | 0.13B | 0.08B | 0.10B | 0.11B | 0.00B | 0.00B | 0.17B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 0.00B | 2.96B | 0.00B | 4.09B | 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 | 7.64B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | 353.79 | 567.76 | 580.59 | 0.64B | 601.66 | 565.56 | | 0.52B | -0.72B | 510.36 | 559.23 | 0.71B | 0.75B | | | 0.93B | | | | 0.85B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | 0.01B | 0.02B | 16.39 | 16.28 | 21.81 | 17.49 | | 0.01B | 10.67 | 11.31 | 11.37 | 0.01B | 0.01B | 0.01B | 0.01B | 8.83 | 0.01B | 9.31 | 7.86 | 7.38 |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 141.38 | 0.15B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.01B | | | | -0.02B | | | | -0.01B | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | 12.71 | 32.10 | 125.43 | 0.11B | 92.99 | 0.13B | | 0.10B | 0.10B | 101.95 | 0.00B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.13B | 0.08B | 53.08 | 0.06B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | 8.07 | 0.03B | 0.03B | 38.59 | 0.00B | 0.04B | -0.05B | 42.91 | 47.19 | 0.04B | 0.05B | 0.04B | 0.04B | 40.85 | 0.04B | 32.87 | 38.16 | 39.86 |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 614.72 | 0.00B | 0.00B | 1.02B | 801.86 | 976.55 | 0.00B | 0.78B | 0.78B | 785.40 | 847.73 | 1.05B | 1.48B | 1.43B | 1.54B | 1.63B | 1.73B | 0.00B | 0.00B | 1.87B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 2,981,896.80B | 4,082,153.72B | 4,829,128.46B | 5.10B | 5.26B | 0.00B | 0.00B | 5.57B | 5.22B | 0.00B | 6,078,956.86B | 6.87B | 7.40B | 7.21B | 6.60B | 7.40B | 0.00B | 0.00B | 0.00B | 9.51B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | 353.79 | 567.76 | 580.59 | 1.10B | 601.66 | 565.56 | | 0.87B | -0.72B | 510.36 | 559.23 | 0.80B | 0.75B | | | 1.26B | | | | 1.38B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | 2.81B | 0.00B | 0.00B | 2.43B | 0.35B | 0.00B | 0.00B | 2.45B | 2.57B | 0.00B | 0.00B | 2.95B | 3.02B | 2.93B | 2.75B | 2.03B | 1.96B | 0.00B | 0.00B | 2.04B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | 5,802,303.50B | 0.00B | 7,612,526.81B | 7.55B | 7.82B | 0.00B | 0.00B | 8.03B | 0.01 | 0.00B | 1,029.12B | 9.84B | 10.44B | 10.14B | 9.36B | 9.43B | 0.00B | 9.74B | 0.00B | 11.56B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | -0.06B | -315.60 | -204.20 | 0.19B | -36.68 | -39.12 | | 0.01B | -13.31 | -3.19 | -3.11 | 0.06B | -0.06B | -0.09B | -0.22B | 0.31B | -0.45B | -512.64 | -613.41 | 0.85B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | 0.04B | 30.39 | 23.62 | -0.01B | -33.22 | -57.47 | | -0.08B | -0.05B | -57.33 | -65.51 | 0.24B | -0.08B | 0.39B | 0.46B | -0.05B | 0.03B | 135.41 | 270.42 | -0.10B |