
Even Construtora e Incorporadora S.A.
B3:EVEN3.SA
7.53 (BRL) • At close June 4, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) BRL.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 18.337 | 2.423 | 20.485 | 88.491 | 31.072 | 14.625 | 7.384 | 21.92 | 29.698 | 23.161 | 14.823 | 22.554 | 39.873 | 45.596 | 56.566 | 128.767 | 357.622 | 320.706 | 566.264 | 540.492 | 253.815 | 211.316 | 257.242 | 227.226 | 234.274 | 239.855 | 204.154 | 321.034 | 358.938 | 77.915 | 1.724 | 44.869 | 71.387 | 69.273 | 38.569 | 91.447 | 120.059 | 24.883 | 1.354 | 8.413 | 6.474 | 10.983 | 17.348 | 38.306 | 48.153 | 33.985 | 64.347 | 33.638 | 61.648 | 44.552 | 28.389 | 43.462 | 63.457 | 34.593 | 55.66 | 657.262 | 26.413 | 550.489 | 562.464 | 289.112 | 24.69 |
Short Term Investments
| 746.369 | 820.598 | 607.851 | 961.217 | 905.887 | 938.359 | 945.704 | 900.091 | 940.353 | 712.751 | 849.187 | 865.629 | 899.261 | 1,065.249 | 1,234.838 | 1,320.392 | 922.582 | 1,016.87 | 224.469 | 358.349 | 434.795 | 567.729 | 321.586 | 497.966 | 419.233 | 381.554 | 347.67 | 316.015 | 272.112 | 380.84 | 336.033 | 534.93 | 515.082 | 427.422 | 539.794 | 502.651 | 396.663 | 573.705 | 663.245 | 652.829 | 552.603 | 671.961 | 709.459 | 607.439 | 566.312 | 697.491 | 505.596 | 552.104 | 515.076 | 431.471 | 456.636 | 0 | 436.571 | 0 | 435.611 | 7.532 | 0 | 21.067 | 0 | 29.069 | 0 |
Cash and Short Term Investments
| 764.706 | 823.021 | 628.336 | 1,049.708 | 936.959 | 952.984 | 953.088 | 922.011 | 970.051 | 735.912 | 864.01 | 888.183 | 939.134 | 1,110.845 | 1,291.404 | 1,449.159 | 1,280.204 | 1,337.576 | 790.733 | 898.841 | 688.61 | 779.045 | 578.828 | 725.192 | 653.507 | 621.409 | 551.824 | 637.049 | 631.05 | 458.755 | 337.757 | 579.799 | 586.469 | 496.695 | 578.363 | 594.098 | 516.722 | 598.588 | 664.599 | 661.242 | 559.077 | 682.944 | 726.807 | 645.745 | 614.465 | 731.476 | 569.943 | 585.742 | 576.724 | 476.023 | 485.025 | 43.462 | 500.028 | 34.593 | 491.271 | 664.794 | 26.413 | 571.556 | 562.464 | 318.181 | 24.69 |
Net Receivables
| 988.238 | 1,168.087 | 1,198.154 | 1,746.224 | 1,678.871 | 1,450.827 | 1,357.081 | 1,323.332 | 1,078.727 | 969.608 | 1,203.538 | 1,246.796 | 1,248.187 | 931.421 | 885.282 | 877.295 | 785.333 | 982.991 | 987.464 | 962.905 | 733.689 | 886.857 | 1,097.829 | 1,029.344 | 902.611 | 922.087 | 837.816 | 931.436 | 1,083.656 | 1,447.124 | 1,553.807 | 1,630.603 | 1,712.983 | 1,597.47 | 1,776.642 | 1,867.464 | 1,857.525 | 1,787.298 | 1,689.788 | 1,834.851 | 1,640.415 | 1,800.587 | 1,759.275 | 1,781.541 | 1,880.015 | 1,971.339 | 2,123.897 | 2,062.64 | 2,132.382 | 1,837.921 | 1,735.361 | 1,754.088 | 2,119.557 | 1,899.899 | 1,844.642 | 1,691.849 | 1,552.173 | 1,381.113 | 1,415.21 | 1,179.595 | 1,088.89 |
Inventory
| 2,508.75 | 2,308.071 | 2,563.953 | 2,790.012 | 2,853.301 | 3,043.446 | 3,164.451 | 2,929.523 | 3,051.274 | 2,958.822 | 2,090.081 | 2,283.314 | 2,154.127 | 2,507.974 | 2,199.132 | 2,122.359 | 1,724.136 | 1,878.05 | 1,919.278 | 1,903.624 | 1,885.639 | 2,099.322 | 2,202.669 | 2,395.799 | 2,113.529 | 2,233.33 | 2,236.17 | 2,207.034 | 2,223.488 | 1,694.914 | 1,722.626 | 1,772.616 | 1,687.091 | 1,574.502 | 1,264.306 | 1,118.744 | 1,067.522 | 1,042.484 | 885.23 | 747.765 | 745.778 | 707.289 | 0 | 725.773 | 707.074 | 755.359 | 790.813 | 843.031 | 0 | 854.908 | 0 | 0 | 0 | 757.039 | 622.025 | 473.105 | 0 | 621.755 | 561.14 | 555.428 | 656.901 |
Other Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.292 | 0 | 2.023 | 2.444 | 3.024 | 3.994 | 5.293 | 8.7 | 7.561 | 20.697 | 99.673 | 242.782 | 39.646 | 56.579 | 76.354 | 156.384 | 1.752 | 2.215 | 3.83 | 11.771 | 0 | 0 | 0 | 22.447 | 33.432 | 7.665 | 7.026 | 165.74 | 11.202 | 61.332 | 10.78 | 259.736 | 113.829 | 123.349 | 99.791 | 226.748 | 7.616 | 9.879 | 8.908 | 868.897 | 13.803 | 813.925 | 1,247.145 | 888.683 | 347.342 | 0 | 134.354 | 965.474 | 7.927 | 113.619 | 121.618 | 239.743 |
Total Current Assets
| 4,261.694 | 4,299.179 | 4,390.443 | 5,585.944 | 5,469.131 | 5,447.257 | 5,474.62 | 5,174.866 | 5,100.052 | 4,664.634 | 4,158.717 | 4,420.316 | 4,343.892 | 4,553.264 | 4,379.812 | 4,454.106 | 3,798.373 | 4,206.178 | 3,718.172 | 3,865.043 | 3,550.72 | 3,804.87 | 3,935.905 | 4,226.689 | 3,826.031 | 3,778.578 | 3,628.025 | 3,779.349 | 3,949.965 | 3,606.95 | 3,624.311 | 3,998.989 | 4,008.99 | 3,702.099 | 3,626.976 | 3,587.332 | 3,607.509 | 3,439.572 | 3,300.949 | 3,254.638 | 3,205.006 | 3,304.649 | 3,332.342 | 3,252.85 | 3,428.302 | 3,465.79 | 3,494.532 | 3,500.321 | 3,578.003 | 3,182.655 | 3,034.311 | 3,044.695 | 3,508.268 | 3,038.873 | 2,957.938 | 2,964.102 | 2,544.06 | 2,582.351 | 2,652.433 | 2,174.822 | 2,010.224 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 24.294 | 27.616 | 31.117 | 45.068 | 45.758 | 20.563 | 17.848 | 19.671 | 17.009 | 19.223 | 23.216 | 24.896 | 21.288 | 16.807 | 13.962 | 13.567 | 11.918 | 12.406 | 13.039 | 14.496 | 15.682 | 17.302 | 19.414 | 21.219 | 12.604 | 13.366 | 14.787 | 15.712 | 16.824 | 20.64 | 20.098 | 21.056 | 24.691 | 23.541 | 21.821 | 22.279 | 23.904 | 25.905 | 24.732 | 23.544 | 24.884 | 26.554 | 30.823 | 28.18 | 31.269 | 34.202 | 29.096 | 24.886 | 23.781 | 21.975 | 23.412 | 151.547 | 28.688 | 23.926 | 22.555 | 22.407 | 176.301 | 22.553 | 14.976 | 14.752 | 11.518 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0.099 | 0.129 | 0.16 | 0.137 | 0.208 | 0.275 | 0.354 | 0.18 | 0.236 | 0.295 | 0.387 | 0.132 | 0.196 | 0.269 | 0.347 | 0.464 | 0.608 | 1.042 | 1.234 | 1.491 | 1.651 | 1.924 | 2.219 | 6.141 | 6.965 | 7.762 | 8.311 | 9.377 | 9.99 | 7.121 | 7.76 | 9.229 | 8.888 | 9.3 | 9.229 | 9.054 | 8.982 | 9.302 | 9.243 | 8.986 | 8.239 | 8.664 | 7.875 | 6.792 | 6.955 | 0 | 0 | 0 | 4.637 | 3.498 | 3.585 | 3.226 | 0 | 2.889 | 0 | 2.457 | 0 | 2.893 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0.099 | 0.129 | 0.16 | 0.137 | 0.208 | 0.275 | 0.354 | 0.18 | 0.236 | 0.295 | 0.387 | 0.132 | 0.196 | 0.269 | 0.347 | 0.464 | 0.608 | 1.042 | 1.234 | 1.491 | 1.651 | 1.924 | 2.219 | 6.141 | 6.965 | 7.762 | 8.311 | 9.377 | 9.99 | 7.121 | 7.76 | 9.229 | 8.888 | 9.3 | 9.229 | 9.054 | 8.982 | 9.302 | 9.243 | 8.986 | 8.239 | 8.664 | 7.875 | 6.792 | 6.955 | 6.914 | 6.513 | 5.577 | 4.637 | 3.543 | 3.585 | 3.226 | 0 | 2.889 | 21.056 | 2.457 | 29.058 | 2.893 |
Long Term Investments
| -674.271 | -738.791 | -253.595 | 55.839 | 57.573 | 59.261 | 55.713 | 36.458 | 43.282 | 40.833 | 31.352 | 28.98 | 29.731 | 32.151 | 27.817 | 24.594 | 26.75 | 27.918 | 31.99 | 29.357 | 31.071 | 30.951 | 35.622 | 35.438 | 35.661 | 38.128 | 34.472 | 36.632 | 41.424 | 26.85 | 24.399 | 24.11 | 24.37 | 20.102 | 21.185 | 35.105 | 20.51 | 20.527 | 20.49 | 21.596 | 22.947 | 9.469 | 14.045 | 17.526 | 19.746 | 19.246 | 20.885 | 29.632 | -481.146 | 0 | -456.625 | 0 | -402.633 | 0 | -430.153 | -7.521 | 0 | -21.056 | 0 | -29.058 | 1.163 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181.436 | 181.373 | 0 | 0 | 0 | 181.034 | 181.034 | 181.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 481.146 | 0 | 456.625 | 0 | 402.633 | 0 | 430.153 | 0 | 0 | 0.405 | 0 | 0.534 | 1.163 |
Other Non-Current Assets
| 1,567.197 | 1,700.25 | 1,606.599 | 1,737.25 | 1,726.038 | 1,525.025 | 1,325.685 | 1,500.275 | 1,537.506 | 1,729.856 | 1,923.76 | 1,389.163 | 1,534.704 | 1,264.491 | 1,187.806 | 1,177.13 | 1,339.467 | 1,323.671 | 1,050.771 | 1,116.566 | 1,385.03 | 906.839 | 808.507 | 738.949 | 965.001 | 789.041 | 776.085 | 771.541 | 727.251 | 1,089.697 | 1,018.887 | 1,024.134 | 953.551 | 1,212.648 | 1,411.235 | 1,454.673 | 1,475.566 | 1,480.555 | 1,547.099 | 1,613.155 | 1,617.941 | 1,493.345 | 1,379.456 | 1,387.629 | 1,316.712 | 1,136.236 | 974.899 | 834.767 | 1,245.275 | 479.758 | 1,025.737 | 396.012 | 760.245 | 506.996 | 906.404 | 509.067 | 337.395 | 508.598 | 196.081 | 261.39 | 246.969 |
Total Non-Current Assets
| 917.22 | 989.075 | 1,384.121 | 1,838.256 | 1,829.498 | 1,605.009 | 1,399.383 | 1,556.612 | 1,598.072 | 1,790.266 | 1,978.508 | 1,443.275 | 1,586.018 | 1,313.836 | 1,229.717 | 1,215.487 | 1,378.404 | 1,364.342 | 1,096.264 | 1,161.027 | 1,432.825 | 956.326 | 865.034 | 797.257 | 1,015.19 | 842.754 | 831.485 | 830.85 | 793.261 | 1,145.498 | 1,072.761 | 1,079.29 | 1,009.733 | 1,264.051 | 1,463.47 | 1,520.945 | 1,529.28 | 1,536.216 | 1,601.375 | 1,667.277 | 1,675.074 | 1,538.611 | 1,433.31 | 1,441.574 | 1,376.391 | 1,197.559 | 1,031.672 | 896.24 | 794.824 | 508.246 | 598.101 | 552.196 | 389.843 | 534.507 | 502.032 | 523.953 | 516.585 | 510.5 | 213.514 | 247.618 | 262.543 |
Total Assets
| 5,178.914 | 5,288.254 | 5,774.564 | 7,424.2 | 7,298.629 | 7,052.266 | 6,874.003 | 6,731.478 | 6,698.124 | 6,454.9 | 6,137.225 | 6,044.828 | 5,929.91 | 5,867.1 | 5,609.529 | 5,669.593 | 5,176.777 | 5,570.52 | 4,814.436 | 5,026.07 | 4,983.545 | 4,761.196 | 4,800.939 | 5,023.946 | 4,841.221 | 4,621.332 | 4,459.51 | 4,610.199 | 4,743.226 | 4,752.448 | 4,697.072 | 5,078.279 | 5,018.723 | 4,966.15 | 5,090.446 | 5,108.277 | 5,136.789 | 4,975.788 | 4,902.324 | 4,921.915 | 4,880.08 | 4,843.26 | 4,765.652 | 4,694.424 | 4,804.693 | 4,663.349 | 4,526.204 | 4,396.561 | 4,372.827 | 3,690.901 | 3,632.412 | 3,596.891 | 3,898.111 | 3,573.38 | 3,459.97 | 3,488.055 | 3,060.645 | 3,092.851 | 2,865.947 | 2,422.44 | 2,272.767 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 329.752 | 436.426 | 374.963 | 115.067 | 134.703 | 150.645 | 144.666 | 115.36 | 111.75 | 95.68 | 93.813 | 93.125 | 60.333 | 806.217 | 57.353 | 78.365 | 40.947 | 55.906 | 47.005 | 51.814 | 86.657 | 87.231 | 100.178 | 103.814 | 90.926 | 57.528 | 55.698 | 46.484 | 169.742 | 44.545 | 48.025 | 51.444 | 45.441 | 59.634 | 78.287 | 73.184 | 168.164 | 80.582 | 131.429 | 110.151 | 64.43 | 118.535 | 135.474 | 33.366 | 106.118 | 129.921 | 149.55 | 160.761 | 197.525 | 99.573 | 75.197 | 130.511 | 131.937 | 49.372 | 50.424 | 103.291 | 76.444 | 59.974 | 58.474 | 74.47 | 37.642 |
Short Term Debt
| 276.311 | 325.599 | 275.634 | 160.494 | 236.286 | 135.311 | 107.277 | 98.167 | 151.675 | 134.122 | 165.825 | 119.043 | 152.391 | 147.155 | 167.425 | 161.528 | 181.898 | 347.187 | 313.248 | 614.509 | 497.419 | 428.072 | 520.99 | 629.369 | 705.055 | 560.515 | 544.961 | 698.598 | 928.057 | 666.262 | 679.331 | 768.762 | 833.996 | 754.837 | 917.779 | 775.48 | 800.744 | 743.597 | 663.357 | 711.527 | 674.502 | 720.398 | 571.502 | 629.115 | 580.583 | 587.276 | 707.794 | 571.422 | 390.183 | 449.802 | 559.38 | 629.622 | 704.298 | 629.377 | 747.376 | 649.919 | 671.192 | 0 | 355.985 | 26.861 | 153.094 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.961 | 33.859 | 40.16 | 45.294 | 24.719 | 26.036 | 23.509 | 43.333 | 53.655 | 59.363 | 55.334 | 51.526 | 55.289 | 56.733 | 56.652 | 60.702 | 71.014 | 83.424 | 77.721 | 73.931 | 73.2 | 74.892 | 42.728 | 76.777 | 38.744 | 80.31 | 78.061 | 38.376 | 89.102 | 88.193 | 81.558 | 88.517 | 94.337 | 98.846 | 87.494 | 98.27 | 105.446 | 116.35 | 0 | 130.717 | 56.033 | 52.253 | 0.063 | 42.485 | 0.485 | 39.573 | 46.246 | 31.886 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 381.11 | 365.253 | 399.242 | 1,297.905 | 1,302.587 | 1,264.185 | 1,621.274 | 1,680.62 | 1,792.953 | 1,652.766 | 1,625.241 | 2,119.414 | 1,612.019 | 1,284.401 | 1,707.131 | 1,551.307 | 1,382.204 | 1,110.102 | 846.876 | 868.1 | 714.025 | 544.005 | 639.891 | 640.312 | 652.714 | 609.353 | 488.425 | 462.508 | 324.016 | 349.978 | 268.505 | 283.456 | 238.645 | 231.382 | 252.143 | 300.183 | 166.362 | 168.844 | 87.34 | 174.206 | 240.122 | 145.036 | 111.464 | 290.615 | 210.613 | 127.433 | 112.995 | 183.653 | 182.23 | 204.379 | 177.414 | 237.13 | 162.474 | 374.645 | 310.265 | 323.627 | 171.495 | 654.868 | 260.766 | 443.295 | 263.964 |
Total Current Liabilities
| 987.173 | 1,127.278 | 1,049.839 | 1,573.466 | 1,673.576 | 1,550.141 | 1,873.217 | 1,894.147 | 2,056.378 | 1,882.568 | 1,884.879 | 2,331.582 | 1,824.743 | 2,271.734 | 1,965.768 | 1,831.36 | 1,650.343 | 1,537.914 | 1,233.165 | 1,557.932 | 1,341.434 | 1,112.963 | 1,320.422 | 1,428.829 | 1,500.221 | 1,282.685 | 1,145.817 | 1,264.242 | 1,482.517 | 1,131.799 | 1,079.285 | 1,181.383 | 1,192.013 | 1,119.053 | 1,323.101 | 1,191.575 | 1,212.047 | 1,031.767 | 962.436 | 1,073.945 | 1,017.43 | 1,073.071 | 906.633 | 1,034.654 | 985.831 | 938.967 | 1,069.185 | 1,003.33 | 868.208 | 859.2 | 928.341 | 997.263 | 1,129.426 | 1,109.427 | 1,160.318 | 1,076.9 | 961.616 | 715.327 | 714.798 | 590.872 | 486.586 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 900.51 | 958.052 | 1,157.897 | 1,259.14 | 1,095.086 | 999.77 | 881.584 | 732.043 | 645.789 | 339.321 | 326.715 | 317.932 | 207.514 | 248.738 | 288.039 | 298.058 | 310.362 | 638.08 | 836.985 | 853.375 | 933.815 | 963.186 | 774.613 | 944.913 | 861.979 | 809.406 | 845.645 | 878.946 | 750.499 | 959.942 | 969.812 | 1,166.672 | 1,152.974 | 1,149.322 | 1,064.938 | 1,155.037 | 1,206.547 | 1,156.72 | 1,211.115 | 1,148.754 | 1,196.088 | 1,159.195 | 1,322.899 | 1,117.48 | 1,302.622 | 1,232.247 | 1,009.245 | 1,088.019 | 1,247.291 | 675.902 | 895.228 | 815.112 | 769.312 | 690.775 | 598.92 | 652.944 | 558.168 | 754.008 | 701.042 | 662.687 | 737.423 |
Deferred Revenue Non-Current
| 274.033 | 274.283 | 260.992 | 0 | 311.583 | 0 | 473.961 | 525.711 | 481.975 | 0 | 542.101 | 0 | 490.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.012 | 2.684 | 84.135 | 0 | 78.207 | 3.552 |
Deferred Tax Liabilities Non-Current
| 22.707 | 23.909 | 33.829 | 0 | 37.808 | 0 | 26.986 | 24.406 | 21.113 | 0 | 25.604 | 0 | 21.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.316 | 62.981 | 60.897 | 61.998 | 0 | 58.028 | 55.783 | 57.419 | 54.35 | 10.604 | 0 | 3.875 | 4.538 |
Other Non-Current Liabilities
| 925.479 | 838.609 | 1,266.461 | 1,470.807 | 1,300.663 | 1,709.787 | 763.07 | 762.555 | 765.445 | 1,476.316 | 676.004 | 783.02 | 792.75 | 770.993 | 817.264 | 935.231 | 734.655 | 834.401 | 799.846 | 677.619 | 830.854 | 820.886 | 818.959 | 791.106 | 671.522 | 598.775 | 552.542 | 496.798 | 523.283 | 382.915 | 360.288 | 311.047 | 254.607 | 262.998 | 252.157 | 280.957 | 252.033 | 273.097 | 256.409 | 264.665 | 247.067 | 197.931 | 184.12 | 211.789 | 200.364 | 209.103 | 233.699 | 140.506 | 86.515 | 326.01 | 48.089 | 65.57 | 152.452 | 114.498 | 116.295 | 37.636 | 73.99 | 39.292 | 116.538 | 47.537 | 122.816 |
Total Non-Current Liabilities
| 2,122.729 | 2,097.551 | 2,719.179 | 2,729.947 | 2,745.14 | 2,709.557 | 2,145.601 | 2,044.715 | 1,914.322 | 1,815.637 | 1,570.424 | 1,100.952 | 1,512.829 | 1,019.731 | 1,105.303 | 1,233.289 | 1,045.017 | 1,472.481 | 1,636.831 | 1,530.994 | 1,764.669 | 1,784.072 | 1,593.572 | 1,736.019 | 1,533.501 | 1,408.181 | 1,398.187 | 1,375.744 | 1,273.782 | 1,342.857 | 1,330.1 | 1,520.833 | 1,407.581 | 1,412.32 | 1,317.095 | 1,435.994 | 1,458.58 | 1,429.817 | 1,467.524 | 1,413.419 | 1,443.155 | 1,357.126 | 1,507.019 | 1,329.269 | 1,502.986 | 1,441.35 | 1,242.944 | 1,228.525 | 1,381.122 | 1,064.893 | 1,004.214 | 942.68 | 921.764 | 863.301 | 770.998 | 940.023 | 689.192 | 972.174 | 817.58 | 870.513 | 868.329 |
Total Liabilities
| 3,109.902 | 3,224.829 | 3,769.018 | 4,303.413 | 4,418.716 | 4,259.698 | 4,018.818 | 3,938.862 | 3,970.7 | 3,698.205 | 3,455.303 | 3,432.534 | 3,337.572 | 3,291.465 | 3,071.071 | 3,064.649 | 2,695.36 | 3,010.395 | 2,869.996 | 3,088.926 | 3,106.103 | 2,897.035 | 2,913.994 | 3,164.848 | 3,033.722 | 2,690.866 | 2,544.004 | 2,639.986 | 2,756.299 | 2,474.656 | 2,409.385 | 2,702.216 | 2,599.594 | 2,531.373 | 2,640.196 | 2,627.569 | 2,670.627 | 2,461.584 | 2,429.96 | 2,487.364 | 2,460.585 | 2,430.197 | 2,413.652 | 2,363.923 | 2,488.817 | 2,380.317 | 2,312.129 | 2,231.855 | 2,249.33 | 1,924.093 | 1,932.555 | 1,939.943 | 2,051.19 | 1,972.728 | 1,931.316 | 2,016.923 | 1,650.808 | 1,687.501 | 1,532.378 | 1,461.385 | 1,354.915 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,657.409 | 1,641.467 | 1,641.467 | 1,641.467 | 1,641.467 | 1,641.467 | 1,641.467 | 1,641.467 | 1,641.467 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,683.266 | 1,083.266 | 1,083.266 | 1,083.266 | 1,083.266 | 1,083.266 | 1,083.266 | 1,067.491 | 1,083.266 | 1,083.266 | 1,083.266 | 1,083.266 | 1,067.491 | 1,453.729 | 1,083.266 | 1,385.115 | 1,068.927 | 918.96 | 757.264 |
Retained Earnings
| 150.163 | 243.659 | 353.563 | 352.531 | 287.593 | 280.418 | 351.097 | 308.662 | 253.935 | 284.784 | 253.561 | 195.55 | 180.488 | 155.232 | 103.359 | 202.403 | 6.693 | 232.052 | 83.198 | 83.62 | 47.261 | 46.685 | 30.196 | 8.149 | -41.93 | 50.369 | 62.729 | 94.256 | 0 | 369.79 | 395.341 | 473.633 | 513.582 | 539.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 396.641 | 947.972 | 894.159 | 874.794 | 0 | 729.479 | 0 | 601.912 | 0 | 0 | 0 | 178.724 | 114.307 | 0 | 0 | 0 | 104.12 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 13.095 | -31.435 | -37.207 | -7.932 | 11.255 | 0 | 36.021 | 32.088 | 38.481 | 30.969 | 25.139 | 43.435 | 38.798 | 33.81 | 28.822 | 0 | -0 | 0 | 15.942 | 15.942 | 15.942 | 15.942 | 15.942 | 15.942 | 15.942 | 15.942 | 0 | 15.942 | 15.942 | 0 | 15.942 | 15.942 | 15.942 | 0 | 0 | 0 | 0 | 0 | 0 | -2.748 | 0 | 0 | 0 | 0 | 10.743 | 9.406 | 0 | 7.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -21.278 | -9.308 | -9.378 | -21.863 | -9.855 | 0.142 | -22.771 | -37.001 | -37.001 | -37.001 | -37.001 | -55.889 | -55.889 | -55.889 | -30.162 | -31.522 | 81.856 | -34.094 | -31.522 | -35.038 | -36.055 | -36.055 | -36.055 | -37.711 | -37.71 | -65.843 | -55.988 | -76.667 | 43.268 | -60.716 | -79.976 | -81.133 | -85.852 | -69.902 | 484.537 | 485.451 | 476.185 | 519.789 | 499.911 | 472.274 | 439.706 | 455.917 | -15.853 | -9.452 | 0 | 0 | 816.494 | 0 | 686.174 | 62.069 | 581.219 | 539.93 | 484.014 | 309.387 | 323.553 | -3.214 | 306.857 | -4.428 | 130.108 | 10.981 | 128.528 |
Total Shareholders Equity
| 1,799.389 | 1,860.325 | 1,964.387 | 1,980.145 | 1,946.402 | 1,937.969 | 2,021.756 | 1,961.158 | 1,912.824 | 1,936.161 | 1,899.108 | 1,840.505 | 1,820.806 | 1,790.562 | 1,759.428 | 1,828.29 | 1,745.958 | 1,839.425 | 1,709.085 | 1,705.991 | 1,668.615 | 1,668.039 | 1,651.55 | 1,627.847 | 1,577.769 | 1,683.734 | 1,690.007 | 1,716.797 | 1,742.476 | 1,992.34 | 2,014.573 | 2,091.708 | 2,126.938 | 2,153.008 | 2,167.803 | 2,168.717 | 2,159.451 | 2,203.055 | 2,183.177 | 2,152.792 | 2,122.972 | 2,139.183 | 2,064.054 | 2,021.786 | 1,988.168 | 1,967.466 | 1,899.76 | 1,819.76 | 1,769.44 | 1,731.472 | 1,664.485 | 1,623.196 | 1,567.28 | 1,571.377 | 1,505.351 | 1,450.515 | 1,390.123 | 1,380.687 | 1,303.155 | 929.941 | 885.792 |
Total Equity
| 2,069.012 | 2,063.425 | 2,005.546 | 3,120.787 | 2,879.913 | 2,792.568 | 2,855.185 | 2,792.616 | 2,727.424 | 2,756.695 | 2,681.922 | 2,612.294 | 2,592.338 | 2,575.635 | 2,538.458 | 2,604.944 | 2,481.417 | 2,560.125 | 1,944.44 | 1,937.144 | 1,877.442 | 1,864.161 | 1,886.945 | 1,859.098 | 1,807.499 | 1,930.466 | 1,915.506 | 1,970.213 | 1,986.927 | 2,277.792 | 2,287.687 | 2,376.063 | 2,419.129 | 2,434.777 | 2,450.25 | 2,480.708 | 2,466.162 | 2,514.204 | 2,472.364 | 2,434.551 | 2,419.495 | 2,413.063 | 2,352 | 2,330.501 | 2,315.876 | 2,283.032 | 2,214.075 | 2,164.706 | 2,123.497 | 1,766.808 | 1,699.857 | 1,656.948 | 1,846.921 | 1,600.652 | 1,528.654 | 1,471.132 | 1,409.837 | 1,405.35 | 1,333.569 | 961.055 | 917.852 |
Total Liabilities & Shareholders Equity
| 5,178.914 | 5,288.254 | 5,774.564 | 7,424.2 | 7,298.629 | 7,052.266 | 6,874.003 | 6,731.478 | 6,698.124 | 6,454.9 | 6,137.225 | 6,044.828 | 5,929.91 | 5,867.1 | 5,609.529 | 5,669.593 | 5,176.777 | 5,570.52 | 4,814.436 | 5,026.07 | 4,983.545 | 4,761.196 | 4,800.939 | 5,023.946 | 4,841.221 | 4,621.332 | 4,459.51 | 4,610.199 | 4,743.226 | 4,752.448 | 4,697.072 | 5,078.279 | 5,018.723 | 4,966.15 | 5,090.446 | 5,108.277 | 5,136.789 | 4,975.788 | 4,902.324 | 4,921.915 | 4,880.08 | 4,843.26 | 4,765.652 | 4,694.424 | 4,804.693 | 4,663.349 | 4,526.204 | 4,396.561 | 4,372.827 | 3,690.901 | 3,632.412 | 3,596.891 | 3,898.111 | 3,573.38 | 3,459.97 | 3,488.055 | 3,060.645 | 3,092.851 | 2,865.947 | 2,422.44 | 2,272.767 |