Brown & Brown Inc
BRO103.840USD
-0.290-0.28%
Close 07/18, 16:00（ET）Quotes delayed by 15 min
USD0.000After-hours (ET)
29.80BMarket Cap
29.25P/E TTM
Brown & Brown Inc
103.840
-0.290-0.28%
Quarterly
Quarterly+Annual
Quarterly
Annual
YOY
Hide blank rows
FY2025Q1
FY2024Q4
FY2024Q3
FY2024Q2
FY2024Q1
FY2023Q4
FY2023Q3
FY2023Q2
FY2023Q1
FY2022Q4
FY2022Q3
FY2022Q2
FY2022Q1
FY2021Q4
FY2021Q3
FY2021Q2
FY2021Q1
FY2020Q4
FY2020Q3
FY2020Q2
FY2020Q1
FY2019Q4
FY2019Q3
FY2019Q2
FY2019Q1
FY2018Q4
FY2018Q3
FY2018Q2
FY2018Q1
FY2017Q4
FY2017Q3
FY2017Q2
FY2017Q1
FY2016Q4
FY2016Q3
FY2016Q2
FY2016Q1
FY2015Q4
FY2015Q3
FY2015Q2
FY2015Q1
FY2014Q4
FY2014Q3
FY2014Q2
FY2014Q1
FY2013Q4
FY2013Q3
FY2013Q2
FY2013Q1
FY2012Q4
FY2012Q3
FY2012Q2
FY2012Q1
Total equity
Cash, cash equivalents and short-term investments
13.20%669.00M
-3.70%685.00M
25.89%968.00M
74.92%1.12B
3.18%591.00M
7.45%711.30M
30.17%768.90M
-73.40%638.00M
-66.54%572.80M
-26.44%662.00M
-38.37%590.70M
177.81%2.40B
147.89%1.71B
7.68%899.90M
-11.94%958.40M
34.61%863.31M
71.64%690.67M
50.72%835.73M
114.49%1.09B
44.75%641.35M
20.84%402.38M
22.72%554.50M
16.44%507.44M
-9.41%443.09M
-42.50%333.00M
-24.49%451.83M
-24.30%435.81M
-22.42%489.09M
2.07%579.09M
12.75%598.35M
14.68%575.68M
34.14%630.46M
36.47%567.34M
16.09%530.69M
9.28%501.97M
11.04%470.02M
18.24%415.73M
-5.00%457.15M
16.72%459.36M
31.70%423.29M
34.72%351.60M
125.31%481.20M
115.45%393.54M
-19.19%321.41M
-24.88%260.98M
-6.33%213.58M
-27.75%182.66M
97.44%397.73M
112.68%347.43M
--228.00M
--252.81M
--201.44M
--163.36M
- Cash and cash equivalents
15.15%669.00M
-3.61%675.00M
26.64%957.00M
76.30%1.11B
3.11%581.00M
7.74%700.30M
30.41%755.70M
-73.66%627.90M
-66.75%563.50M
-26.72%650.00M
-38.61%579.50M
180.34%2.38B
149.65%1.69B
8.52%887.01M
-11.79%943.97M
36.42%850.23M
75.94%678.74M
50.76%817.40M
115.11%1.07B
44.09%623.24M
19.63%385.79M
23.51%542.17M
17.62%497.51M
-9.50%432.55M
-42.23%322.48M
-23.44%438.96M
-22.61%422.97M
-20.38%477.93M
2.11%558.25M
11.20%573.38M
11.84%546.52M
32.24%600.30M
36.05%546.72M
16.29%515.65M
8.88%488.68M
10.02%453.94M
17.94%401.85M
-5.66%443.42M
17.46%448.82M
33.48%412.61M
36.28%340.73M
131.61%470.05M
123.49%382.09M
-19.82%309.11M
-26.51%250.02M
-7.67%202.95M
-30.11%170.97M
99.02%385.52M
118.48%340.21M
--219.82M
--244.64M
--193.71M
--155.71M
-Short-term investments
----
-9.09%10.00M
-16.67%11.00M
-10.89%9.00M
7.53%10.00M
-8.33%11.00M
17.86%13.20M
-32.21%10.10M
-47.16%9.30M
-6.91%12.00M
-22.37%11.20M
13.91%14.90M
47.58%17.60M
-29.68%12.89M
-20.79%14.43M
-27.78%13.08M
-28.13%11.93M
48.74%18.33M
83.35%18.22M
71.80%18.11M
57.78%16.59M
-4.22%12.32M
-22.64%9.94M
-5.55%10.54M
-49.53%10.52M
-48.46%12.87M
-55.95%12.84M
-63.00%11.16M
1.06%20.84M
65.90%24.96M
119.43%29.16M
87.62%30.16M
48.57%20.62M
9.57%15.05M
26.00%13.29M
50.56%16.08M
27.73%13.88M
23.10%13.73M
-7.92%10.54M
-13.19%10.68M
-0.91%10.87M
5.02%11.16M
-2.06%11.45M
0.78%12.30M
51.73%10.97M
29.83%10.62M
43.02%11.69M
57.91%12.21M
-5.45%7.23M
--8.18M
--8.18M
--7.73M
--7.64M
Receivables
25.16%2.67B
73.47%3.54B
115.62%3.91B
18.60%2.31B
16.21%2.13B
-13.41%2.04B
-23.42%1.82B
36.86%1.94B
34.97%1.83B
84.11%2.36B
66.21%2.37B
9.08%1.42B
15.15%1.36B
11.95%1.28B
26.43%1.43B
15.61%1.30B
14.09%1.18B
14.12%1.14B
-6.42%1.13B
13.61%1.13B
15.05%1.03B
10.01%1.00B
44.38%1.21B
20.08%991.25M
6.67%898.49M
-11.13%910.21M
-68.92%834.89M
58.09%825.46M
60.28%842.32M
76.42%1.02B
235.17%2.69B
-2.04%522.15M
7.66%525.53M
24.62%580.57M
73.62%801.46M
7.73%533.04M
9.88%488.13M
6.46%465.85M
11.10%461.62M
7.28%494.79M
9.83%444.25M
10.52%437.57M
13.61%415.50M
48.55%461.22M
33.10%404.47M
30.78%395.92M
29.24%365.70M
4.98%310.49M
3.36%303.88M
--302.73M
--282.97M
--295.76M
--293.99M
-Accounts and notes receivable
23.84%374.00M
0.91%320.00M
29.25%342.00M
29.33%392.00M
29.89%302.00M
49.79%317.10M
36.81%264.60M
72.51%303.10M
51.47%232.50M
-75.22%211.70M
-76.71%193.40M
-80.36%175.70M
-79.53%153.50M
8.08%854.35M
18.51%830.38M
16.48%894.40M
16.70%749.87M
21.01%790.49M
17.18%700.65M
-15.98%767.88M
-24.15%642.55M
-22.68%653.23M
-18.80%597.92M
24.12%913.91M
22.02%847.13M
54.61%844.82M
40.01%736.38M
47.37%736.34M
42.77%694.27M
8.74%546.40M
12.03%525.94M
5.81%499.67M
13.09%486.29M
15.81%502.48M
10.61%469.45M
13.63%472.23M
-0.27%430.00M
2.20%433.88M
8.18%424.42M
-4.05%415.58M
6.60%431.15M
7.23%424.55M
7.27%392.31M
39.50%433.11M
33.10%404.47M
30.78%395.92M
29.24%365.70M
4.98%310.49M
3.36%303.88M
--302.73M
--282.97M
--295.76M
--293.99M
-Other receivables
25.38%2.29B
86.83%3.22B
130.36%3.57B
16.62%1.91B
14.22%1.83B
-19.65%1.72B
-28.77%1.55B
31.82%1.64B
32.87%1.60B
404.45%2.14B
265.43%2.18B
205.38%1.24B
180.45%1.20B
20.64%424.94M
39.40%595.71M
13.76%407.50M
9.81%429.49M
1.18%352.22M
-29.66%427.33M
363.21%358.22M
661.59%391.12M
432.32%348.11M
516.63%607.48M
-13.22%77.33M
-65.31%51.36M
-86.31%65.40M
-95.44%98.52M
296.44%89.12M
277.30%148.05M
511.94%477.82M
550.68%2.16B
-63.04%22.48M
-32.50%39.24M
144.25%78.08M
792.36%332.00M
-23.22%60.81M
344.00%58.13M
145.38%31.97M
60.46%37.20M
181.77%79.20M
--13.09M
--13.03M
--23.19M
--28.11M
----
--0.00
----
----
----
----
----
----
----
Prepaid expenses
12.15%480.00M
12.68%520.00M
7.22%539.00M
7.19%483.00M
12.75%428.00M
17.37%461.50M
22.64%502.70M
16.92%450.60M
4.75%379.60M
0.25%393.20M
-0.33%409.90M
4.53%385.40M
5.03%362.40M
3.87%392.22M
3.43%411.25M
3.33%368.71M
3.36%345.03M
3.17%377.62M
3.66%397.62M
3.85%356.82M
6.18%333.81M
8.32%366.02M
11.19%383.56M
10.58%343.59M
7.60%314.36M
5.27%337.92M
3.83%344.95M
4.36%310.71M
4.29%292.17M
4.00%321.02M
-0.52%332.25M
-0.39%297.74M
0.13%280.14M
-0.32%308.66M
1.27%333.97M
-1.21%298.91M
-3.87%279.78M
-3.41%309.64M
-4.67%329.78M
-2.08%302.58M
--291.04M
--320.59M
--345.94M
--309.02M
----
--0.00
----
----
----
----
----
----
----
Other current assets
13.25%2.10B
13.74%2.18B
17.04%2.06B
17.30%2.19B
18.16%1.86B
20.95%1.92B
18.82%1.76B
65.36%1.86B
79.23%1.57B
108.93%1.59B
145.61%1.48B
71.22%1.13B
51.63%876.40M
26.02%758.87M
9.62%602.54M
13.30%657.92M
12.45%577.97M
5.10%602.19M
7.67%549.68M
13.06%580.70M
14.50%513.97M
22.59%572.94M
28.43%510.53M
23.48%513.62M
24.34%448.90M
56.53%467.35M
23.36%397.51M
26.59%415.95M
11.44%361.03M
-5.58%298.57M
-4.46%322.23M
-4.84%328.59M
3.51%323.95M
3.76%316.21M
15.08%337.28M
5.66%345.31M
-9.67%312.98M
-7.86%304.74M
-11.43%293.09M
-11.10%326.80M
15.92%346.48M
3.83%330.74M
12.03%330.92M
39.05%367.59M
29.79%298.90M
39.23%318.55M
18.29%295.38M
4.14%264.36M
-4.22%230.30M
--228.78M
--249.72M
--253.84M
--240.44M
Total current assets
18.22%5.92B
34.97%6.92B
54.36%7.48B
24.39%6.09B
14.90%5.00B
2.68%5.13B
-0.12%4.85B
-8.17%4.89B
1.10%4.36B
50.02%5.00B
42.74%4.85B
67.00%5.33B
54.27%4.31B
12.58%3.33B
7.42%3.40B
18.00%3.19B
22.30%2.79B
18.58%2.96B
21.36%3.16B
18.04%2.70B
14.49%2.28B
15.11%2.49B
29.49%2.61B
12.26%2.29B
-3.85%1.99B
-3.34%2.17B
-48.60%2.01B
14.74%2.04B
22.25%2.07B
29.15%2.24B
98.33%3.92B
7.99%1.78B
13.39%1.70B
12.93%1.74B
27.91%1.97B
6.45%1.65B
4.41%1.50B
-2.08%1.54B
3.90%1.54B
6.04%1.55B
48.63%1.43B
69.19%1.57B
76.11%1.49B
50.04%1.46B
9.39%964.36M
22.19%928.04M
7.41%843.75M
29.50%972.57M
26.34%881.61M
--759.51M
--785.51M
--751.04M
--697.79M
Non-current assets
Net Fixed Assets
11.73%524.00M
10.64%519.00M
11.78%501.00M
7.21%482.00M
3.85%469.00M
3.14%469.10M
-1.21%448.20M
7.59%449.60M
7.86%451.60M
11.18%454.80M
14.52%453.70M
7.49%417.90M
8.27%418.70M
5.40%409.07M
5.95%396.17M
6.60%388.78M
9.57%386.71M
16.58%388.11M
16.01%373.92M
18.97%364.70M
20.90%352.95M
231.61%332.92M
259.03%322.31M
259.73%306.54M
259.84%291.94M
30.24%100.39M
25.91%89.77M
17.14%85.21M
11.74%81.13M
1.69%77.09M
-8.33%71.30M
-9.62%72.75M
-10.25%72.61M
-7.27%75.81M
-4.39%77.77M
-2.80%80.49M
-2.79%80.90M
-3.44%81.75M
-7.75%81.34M
-4.13%82.81M
11.59%83.22M
13.29%84.67M
18.39%88.18M
18.43%86.37M
2.07%74.58M
0.53%74.73M
1.76%74.48M
2.74%72.93M
6.98%73.07M
--74.34M
--73.19M
--70.99M
--68.30M
-Fixed Assets
----
9.34%791.00M
----
----
----
--723.40M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-Accumulated depreciation
----
6.96%272.00M
----
----
----
--254.30M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Goodwill and other intangible assets
10.63%9.93B
9.18%9.78B
9.33%9.16B
6.74%9.00B
8.02%8.98B
8.37%8.96B
3.29%8.38B
33.88%8.43B
31.68%8.31B
42.13%8.27B
44.56%8.11B
13.24%6.29B
14.07%6.31B
6.84%5.82B
9.98%5.61B
11.43%5.56B
14.93%5.53B
16.79%5.45B
10.28%5.10B
12.07%4.99B
8.90%4.81B
7.65%4.66B
28.14%4.63B
27.67%4.45B
30.88%4.42B
29.03%4.33B
7.51%3.61B
3.64%3.49B
0.49%3.38B
-0.76%3.36B
-1.21%3.36B
-1.37%3.36B
0.18%3.36B
1.55%3.38B
2.45%3.40B
2.36%3.41B
2.83%3.36B
2.65%3.33B
-0.03%3.32B
-0.19%3.33B
25.10%3.26B
23.63%3.25B
26.83%3.32B
47.61%3.34B
15.40%2.61B
15.23%2.63B
16.07%2.62B
0.42%2.26B
1.31%2.26B
--2.28B
--2.25B
--2.25B
--2.23B
Other non-current assets
16.22%387.00M
21.27%366.00M
26.74%365.00M
30.56%355.00M
30.59%333.00M
30.71%301.80M
31.21%288.00M
27.53%271.90M
22.36%255.00M
11.64%230.90M
13.77%219.50M
14.82%213.20M
25.61%208.40M
38.27%206.83M
46.28%192.93M
53.29%185.68M
53.95%165.91M
42.64%149.58M
35.14%131.89M
33.78%121.13M
32.70%107.77M
45.70%104.86M
33.98%97.60M
31.91%90.54M
26.77%81.21M
25.67%71.97M
32.51%72.84M
30.80%68.64M
29.76%64.06M
27.58%57.27M
22.79%54.97M
15.51%52.48M
24.25%49.37M
25.12%44.90M
21.13%44.77M
21.54%45.43M
-2.79%39.73M
-1.87%35.88M
10.39%36.96M
36.26%37.38M
49.76%40.87M
68.81%36.57M
64.77%33.48M
42.70%27.43M
73.71%27.29M
34.07%21.66M
-7.98%20.32M
-17.00%19.22M
-23.99%15.71M
--16.16M
--22.08M
--23.16M
--20.67M
Total non-current assets
10.63%10.84B
9.58%10.69B
9.94%10.05B
7.39%9.86B
8.37%9.80B
8.64%9.75B
3.75%9.14B
32.05%9.18B
29.87%9.04B
38.86%8.98B
41.35%8.81B
12.71%6.95B
13.83%6.96B
7.60%6.47B
10.64%6.23B
12.19%6.17B
15.46%6.12B
17.16%6.01B
11.00%5.63B
12.78%5.50B
10.12%5.30B
13.42%5.13B
33.88%5.07B
33.14%4.87B
35.90%4.81B
28.98%4.52B
8.34%3.79B
4.58%3.66B
1.14%3.54B
-0.60%3.51B
-1.39%3.50B
-1.67%3.50B
0.12%3.50B
1.72%3.53B
2.57%3.55B
2.48%3.56B
2.66%3.50B
2.38%3.47B
-0.04%3.46B
0.06%3.47B
25.67%3.41B
24.43%3.39B
27.62%3.46B
47.48%3.47B
15.38%2.71B
14.90%2.72B
15.40%2.71B
0.32%2.35B
1.25%2.35B
--2.37B
--2.35B
--2.35B
--2.32B
Total assets
13.20%16.76B
18.33%17.61B
25.33%17.52B
13.31%15.94B
10.49%14.81B
6.51%14.88B
2.38%13.98B
14.59%14.07B
18.87%13.40B
42.65%13.97B
41.84%13.66B
31.23%12.28B
26.51%11.27B
9.24%9.80B
9.48%9.63B
14.11%9.36B
17.52%8.91B
17.63%8.97B
14.51%8.80B
14.46%8.20B
11.40%7.58B
13.97%7.62B
32.36%7.68B
25.66%7.16B
21.21%6.81B
16.37%6.69B
-21.73%5.80B
8.00%5.70B
8.04%5.62B
9.21%5.75B
34.27%7.41B
1.39%5.28B
4.10%5.20B
5.16%5.26B
10.39%5.52B
3.71%5.21B
3.18%4.99B
0.97%5.00B
1.14%5.00B
1.83%5.02B
31.70%4.84B
35.81%4.96B
39.13%4.95B
48.23%4.93B
13.74%3.67B
16.67%3.65B
13.40%3.55B
7.39%3.33B
7.06%3.23B
--3.13B
--3.13B
--3.10B
--3.02B
Liabilities
Current liabilities
-Other payables
21.45%3.37B
54.44%4.62B
82.00%4.75B
14.46%3.25B
13.30%2.77B
-3.72%2.99B
-13.83%2.61B
64.76%2.84B
65.87%2.45B
4821.40%3.11B
1273.77%3.03B
3963.05%1.72B
5514.68%1.48B
45.17%63.11M
105.12%220.43M
-6.18%42.41M
-21.65%26.29M
-25.70%43.47M
-65.31%107.46M
-41.54%45.21M
-34.67%33.55M
-10.28%58.51M
214.58%309.79M
-12.27%77.33M
-65.03%51.36M
-86.32%65.21M
-95.44%98.47M
292.14%88.15M
274.24%146.85M
510.53%476.72M
550.68%2.16B
-63.04%22.48M
-32.50%39.24M
144.25%78.08M
792.36%332.00M
-23.22%60.81M
344.00%58.13M
-38.54%31.97M
60.46%37.20M
181.77%79.20M
--13.09M
--52.01M
--23.19M
--28.11M
----
--0.00
----
----
----
----
----
----
----
Accrued expenses
11.73%343.00M
11.55%394.00M
7.65%474.00M
1.66%385.00M
-0.55%307.00M
-15.22%353.20M
15.87%440.30M
4.79%378.70M
14.59%308.70M
0.94%416.60M
31.59%380.00M
35.21%361.40M
46.86%269.40M
50.52%412.72M
34.45%288.77M
41.29%267.28M
61.26%183.44M
8.33%274.19M
11.38%214.79M
-13.70%189.18M
-26.60%113.75M
-9.38%253.10M
-17.85%192.84M
0.60%219.20M
-1.31%154.97M
22.10%279.31M
14.98%234.73M
23.13%217.90M
25.95%157.03M
13.25%228.75M
19.25%204.15M
8.22%176.97M
-12.92%124.68M
5.17%201.99M
-0.70%171.20M
0.93%163.52M
12.65%143.18M
35.10%192.07M
-0.20%172.40M
17.67%162.02M
19.41%127.10M
-9.68%142.17M
19.83%172.74M
28.50%137.69M
24.81%106.44M
97.76%157.40M
19.46%144.15M
13.33%107.15M
-0.28%85.28M
--79.59M
--120.67M
--94.55M
--85.52M
Short-term debt and lease liabilities
-91.43%75.00M
-60.44%225.00M
-60.00%225.00M
1265.35%725.00M
255.26%875.00M
126.94%568.70M
733.33%562.50M
-21.33%53.10M
479.53%246.30M
489.65%250.60M
-76.72%67.50M
-77.50%67.50M
-39.29%42.50M
-39.29%42.50M
337.74%290.00M
380.00%300.00M
19.15%70.00M
27.27%70.00M
20.45%66.25M
13.64%62.50M
6.82%58.75M
10.00%55.00M
83.33%55.00M
120.00%55.00M
-54.17%55.00M
-58.33%50.00M
-75.00%30.00M
25.00%25.00M
118.18%120.00M
116.22%120.00M
49.08%120.00M
-75.15%20.00M
-31.67%55.00M
-24.10%55.50M
95.13%80.49M
134.16%80.49M
192.70%80.49M
60.27%73.13M
6.45%41.25M
420.12%34.38M
--27.50M
-54.37%45.63M
-61.25%38.75M
19927.27%6.61M
-100.00%0.00
107426.88%100.00M
107426.88%100.00M
-95.02%33.00K
-84.58%93.00K
--93.00K
--93.00K
--663.00K
--603.00K
Deferred liabilities
10.59%616.00M
21.53%657.00M
17.54%703.00M
20.74%673.00M
19.32%557.00M
9.83%540.60M
22.91%598.10M
19.00%557.40M
11.12%466.80M
-4.37%492.20M
-19.68%486.60M
-11.75%468.40M
-19.87%420.10M
-3.64%514.67M
6.41%605.86M
2.78%530.78M
1.75%524.24M
2.51%534.12M
5.56%569.39M
18.06%516.41M
26.04%515.24M
17.47%521.06M
19.14%539.41M
6.20%437.42M
4.88%408.79M
7.49%443.56M
5.25%452.74M
5.63%411.89M
5.06%389.76M
5.16%412.67M
-3.33%430.16M
-1.04%389.95M
0.51%370.99M
-0.08%392.43M
4.50%444.98M
1.53%394.05M
-0.63%369.12M
-2.76%392.74M
-4.41%425.81M
-4.77%388.10M
306.43%371.46M
398.89%403.90M
376.83%445.43M
1205.59%407.55M
260.63%91.39M
146.32%80.96M
95.44%93.42M
6.74%31.22M
-18.52%25.34M
--32.87M
--47.80M
--29.25M
--31.10M
Other current liabilities
19.63%3.98B
49.40%5.28B
69.98%5.45B
15.49%3.92B
14.26%3.33B
-1.87%3.53B
-8.74%3.21B
54.98%3.40B
53.74%2.92B
522.72%3.60B
325.37%3.51B
282.36%2.19B
244.43%1.90B
0.03%577.77M
22.08%826.29M
2.06%573.20M
0.32%550.53M
-0.34%577.59M
-20.30%676.85M
9.10%561.62M
19.26%548.79M
13.91%579.57M
54.06%849.20M
2.94%514.76M
-14.25%460.14M
-42.80%508.77M
-78.72%551.22M
21.24%500.04M
30.81%536.61M
89.03%889.39M
233.40%2.59B
-9.33%412.43M
-3.98%410.23M
10.78%470.51M
67.81%776.98M
-2.66%454.87M
11.10%427.25M
-6.84%424.71M
-1.20%463.01M
7.26%467.30M
320.75%384.55M
463.14%455.91M
401.65%468.62M
1295.63%435.66M
260.63%91.39M
146.32%80.96M
95.44%93.42M
6.74%31.22M
-18.52%25.34M
--32.87M
--47.80M
--29.25M
--31.10M
Total current liabilities
1.02%4.93B
27.38%6.31B
42.14%6.53B
29.67%5.39B
27.99%4.88B
7.84%4.96B
8.30%4.59B
43.37%4.16B
56.34%3.81B
72.33%4.60B
46.71%4.24B
3.53%2.90B
8.83%2.44B
13.30%2.67B
28.96%2.89B
24.03%2.80B
18.53%2.24B
15.11%2.35B
4.26%2.24B
18.41%2.26B
14.79%1.89B
14.72%2.05B
31.62%2.15B
15.11%1.91B
0.76%1.65B
-10.29%1.78B
-55.04%1.63B
16.71%1.66B
22.18%1.63B
37.53%1.99B
113.40%3.63B
-2.62%1.42B
4.25%1.34B
8.78%1.45B
34.57%1.70B
9.74%1.46B
6.11%1.28B
4.68%1.33B
0.12%1.26B
4.54%1.33B
52.61%1.21B
39.95%1.27B
46.56%1.26B
91.99%1.27B
28.38%792.49M
59.72%906.88M
38.20%861.79M
3.20%661.82M
2.68%617.31M
--567.78M
--623.60M
--641.28M
--601.22M
Non-current liabilities
Long-term debt and lease liabilities
22.91%3.92B
11.23%3.79B
6.75%3.55B
-9.56%3.57B
-17.67%3.19B
-12.40%3.41B
-21.46%3.32B
-9.07%3.95B
5.11%3.87B
79.94%3.89B
119.60%4.23B
125.41%4.34B
69.24%3.68B
-1.75%2.16B
-13.01%1.93B
10.70%1.93B
31.08%2.18B
31.81%2.20B
31.03%2.22B
9.01%1.74B
3.77%1.66B
14.50%1.67B
103.12%1.69B
89.60%1.60B
87.87%1.60B
70.18%1.46B
-3.30%832.36M
-12.79%841.96M
-15.27%851.55M
-15.93%856.14M
-16.57%860.74M
-7.62%965.39M
-5.03%1.01B
-4.97%1.02B
-7.77%1.03B
-7.71%1.05B
-7.65%1.06B
-7.05%1.07B
-3.54%1.12B
-3.07%1.13B
138.75%1.15B
203.38%1.15B
205.18%1.16B
159.58%1.17B
6.67%480.00M
-15.56%380.00M
-15.56%380.00M
-0.01%450.00M
-0.01%450.00M
--450.00M
--450.00M
--450.03M
--450.04M
-Long-term debt
23.99%3.73B
11.53%3.60B
7.07%3.37B
-9.87%3.39B
-18.23%3.01B
-12.59%3.23B
-22.17%3.14B
-9.48%3.76B
5.23%3.68B
86.40%3.69B
130.16%4.04B
135.85%4.16B
74.06%3.50B
-2.24%1.98B
-14.06%1.76B
12.51%1.76B
35.44%2.01B
35.03%2.03B
34.96%2.04B
9.79%1.57B
3.01%1.48B
2.98%1.50B
81.84%1.51B
69.46%1.43B
69.10%1.44B
70.18%1.46B
-3.30%832.36M
-12.79%841.96M
-15.27%851.55M
-15.93%856.14M
-16.57%860.74M
-7.62%965.39M
-5.03%1.01B
-4.97%1.02B
-7.77%1.03B
-7.71%1.05B
-7.65%1.06B
-7.05%1.07B
-3.54%1.12B
-3.07%1.13B
138.75%1.15B
203.38%1.15B
205.18%1.16B
159.58%1.17B
6.67%480.00M
-15.56%380.00M
-15.56%380.00M
-0.01%450.00M
-0.01%450.00M
--450.00M
--450.00M
--450.03M
--450.04M
-Long-term lease liabilities
4.49%186.00M
5.82%189.00M
1.17%181.00M
-3.23%180.00M
-6.81%178.00M
-8.83%178.60M
-6.53%178.90M
0.05%186.00M
2.85%191.00M
8.85%195.90M
11.56%191.40M
13.30%185.90M
11.20%185.70M
4.07%179.98M
-0.59%171.57M
-5.55%164.08M
-5.52%167.00M
3.03%172.94M
-2.55%172.58M
2.45%173.72M
10.59%176.75M
--167.85M
--177.10M
--169.56M
--159.82M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Deferred liabilities
2.63%39.00M
11.43%39.00M
-4.18%39.00M
-6.25%39.00M
2.43%38.00M
4.79%35.00M
21.49%40.70M
26.83%41.60M
15.58%37.10M
9.51%33.40M
11.30%33.50M
16.31%32.80M
16.30%32.10M
112862.96%30.50M
--30.10M
--28.20M
--27.60M
-99.84%27.00K
----
----
----
--16.90M
--17.60M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Other non-current liabilities
9.76%371.00M
11.04%362.00M
10.63%334.00M
3.08%331.00M
9.92%338.00M
9.07%326.00M
-1.02%301.90M
3.15%321.10M
-19.88%307.50M
-22.16%298.90M
-7.79%305.00M
-0.72%311.30M
26.63%383.80M
21.95%383.98M
8.51%330.75M
6.08%313.54M
32.71%303.09M
36.47%314.85M
49.03%304.82M
73.68%295.58M
42.64%228.38M
74.26%230.71M
79.45%204.54M
95.39%170.18M
129.85%160.11M
103.52%132.39M
103.00%113.98M
38.78%87.10M
-1.02%69.66M
-19.99%65.05M
-35.59%56.15M
-22.40%62.76M
-21.07%70.37M
-13.12%81.31M
1.71%87.17M
-24.35%80.87M
4.37%89.16M
18.14%93.59M
18.73%85.71M
47.05%106.90M
34.69%85.43M
24.19%79.22M
12.87%72.19M
14.93%72.69M
7.67%63.42M
-2.34%63.79M
1.75%63.96M
-2.63%63.25M
-10.45%58.91M
--65.31M
--62.86M
--64.96M
--65.78M
Total non-current liabilities
20.54%4.99B
11.81%4.86B
7.78%4.52B
-6.72%4.52B
-12.72%4.14B
-8.86%4.35B
-17.92%4.19B
-5.01%4.84B
5.41%4.74B
62.74%4.77B
94.08%5.11B
95.20%5.10B
58.47%4.50B
2.56%2.93B
-7.73%2.63B
10.67%2.61B
28.34%2.84B
28.32%2.86B
28.67%2.85B
13.59%2.36B
7.33%2.21B
16.91%2.23B
80.16%2.22B
71.18%2.08B
70.33%2.06B
61.81%1.91B
-5.27%1.23B
-13.41%1.21B
-16.20%1.21B
-19.21%1.18B
-13.13%1.30B
-6.40%1.40B
-4.46%1.44B
-4.51%1.46B
-3.63%1.50B
-5.22%1.50B
-3.63%1.51B
-3.01%1.53B
-1.62%1.55B
0.07%1.58B
89.16%1.57B
113.95%1.57B
116.62%1.58B
107.01%1.58B
9.97%828.94M
-2.32%735.49M
-1.90%728.22M
3.35%762.45M
3.09%753.79M
--752.94M
--742.32M
--737.76M
--731.17M
Total liabilities
9.98%9.92B
20.10%11.18B
25.74%11.04B
10.09%9.91B
5.42%9.02B
-0.67%9.30B
-6.03%8.78B
12.54%9.00B
23.31%8.55B
67.31%9.37B
69.29%9.35B
47.76%8.00B
36.57%6.94B
7.41%5.60B
8.41%5.52B
17.20%5.41B
23.82%5.08B
21.99%5.21B
16.66%5.09B
15.90%4.62B
10.64%4.10B
15.85%4.27B
52.48%4.37B
38.82%3.98B
30.35%3.71B
16.53%3.69B
-41.93%2.86B
1.75%2.87B
2.26%2.84B
9.04%3.16B
54.21%4.93B
-4.53%2.82B
-0.46%2.78B
1.68%2.90B
13.52%3.20B
1.61%2.95B
0.61%2.79B
0.42%2.85B
-0.84%2.82B
2.06%2.91B
71.30%2.78B
73.09%2.84B
78.64%2.84B
100.03%2.85B
18.26%1.62B
24.35%1.64B
16.41%1.59B
3.28%1.42B
2.91%1.37B
--1.32B
--1.37B
--1.38B
--1.33B
Shareholders' equity
Common equity
10.16%1.14B
8.65%1.15B
10.66%1.13B
10.40%1.06B
10.10%1.03B
11.32%1.06B
8.98%1.02B
10.57%957.40M
9.90%938.20M
8.01%950.00M
8.55%933.70M
6.29%865.90M
6.33%853.70M
6.62%879.52M
8.38%860.16M
4.55%814.63M
7.32%802.89M
10.61%824.88M
8.18%793.69M
14.09%779.20M
14.95%748.15M
15.71%745.76M
32.32%733.66M
28.47%683.00M
24.21%650.83M
25.78%644.52M
9.00%554.48M
7.62%531.66M
7.46%523.97M
6.04%512.42M
6.24%508.70M
7.24%494.02M
6.92%487.58M
9.55%483.25M
5.48%478.84M
10.16%460.67M
10.67%456.04M
4.89%441.14M
9.86%453.98M
4.35%418.19M
4.50%412.08M
8.81%420.57M
9.66%413.24M
11.71%400.77M
11.08%394.35M
10.35%386.50M
10.37%376.84M
9.33%358.76M
9.15%355.00M
--350.26M
--341.44M
--328.14M
--325.23M
Retained earnings
15.73%6.42B
15.87%6.13B
17.88%5.96B
17.30%5.76B
16.57%5.54B
16.15%5.29B
13.88%5.06B
14.05%4.91B
13.45%4.76B
13.81%4.55B
13.05%4.44B
13.15%4.31B
13.47%4.19B
13.63%4.00B
13.79%3.93B
13.93%3.81B
13.00%3.69B
12.10%3.52B
11.78%3.45B
11.58%3.34B
11.77%3.27B
10.84%3.14B
10.99%3.09B
11.04%3.00B
10.63%2.93B
15.35%2.83B
21.51%2.78B
20.79%2.70B
20.97%2.64B
15.08%2.46B
9.26%2.29B
9.38%2.23B
9.71%2.19B
9.61%2.13B
9.92%2.10B
10.07%2.04B
10.12%1.99B
10.14%1.95B
8.36%1.91B
8.74%1.85B
9.10%1.81B
9.11%1.77B
10.81%1.76B
10.53%1.71B
10.25%1.66B
11.23%1.62B
11.25%1.59B
11.02%1.54B
10.62%1.50B
--1.46B
--1.43B
--1.39B
--1.36B
Capital reserves
10.37%1.11B
8.85%1.12B
10.93%1.09B
10.78%1.03B
10.47%1.00B
11.68%1.03B
9.26%987.10M
10.94%927.10M
10.25%907.90M
8.27%919.70M
8.83%903.40M
6.51%835.70M
6.55%823.50M
6.86%849.42M
8.68%830.07M
4.72%784.62M
7.60%772.87M
11.01%794.91M
8.49%763.75M
14.67%749.28M
15.62%718.26M
16.40%716.05M
33.97%703.95M
29.92%653.41M
25.43%621.25M
23.64%615.18M
6.41%525.47M
4.96%502.95M
4.77%495.28M
6.21%497.54M
6.42%493.82M
7.47%479.19M
7.14%472.75M
9.83%468.44M
5.62%464.03M
10.48%445.90M
11.01%441.24M
5.05%426.50M
10.21%439.33M
4.50%403.60M
4.66%397.50M
9.15%405.98M
10.03%398.65M
12.16%386.23M
11.51%379.81M
10.74%371.96M
10.78%362.29M
9.73%344.35M
9.55%340.61M
--335.87M
--327.05M
--313.81M
--310.90M
Less: Treasury stock
0.00%748.00M
-0.01%748.00M
-0.01%748.00M
-0.01%748.00M
-0.01%748.00M
0.01%748.10M
0.01%748.10M
0.01%748.10M
7.18%748.10M
11.00%748.00M
11.00%748.00M
11.18%748.00M
5.54%698.00M
13.96%673.90M
23.98%673.90M
25.13%672.76M
23.00%661.36M
10.27%591.34M
7.14%543.56M
8.06%537.67M
12.58%537.67M
12.29%536.24M
27.60%507.31M
25.15%497.57M
20.12%477.57M
23.62%477.57M
26.18%397.57M
47.88%397.57M
54.29%397.57M
49.92%386.32M
26.02%315.07M
7.53%268.84M
3.06%257.68M
7.92%257.68M
42.85%250.03M
56.24%250.03M
56.24%250.03M
218.26%238.78M
159.20%175.03M
539.46%160.03M
--160.03M
--75.03M
--67.53M
--25.02M
----
--0.00
----
----
----
----
----
----
----
Gains losses not affecting retained earnings
129.41%15.00M
-470.68%-109.00M
197.96%125.00M
6.93%-47.00M
49.50%-51.00M
87.13%-19.10M
59.56%-127.60M
64.64%-50.50M
-714.52%-101.00M
-1477.21%-148.40M
-4716.79%-315.50M
-3923.67%-142.80M
-148.50%-12.40M
---9.41M
---6.55M
---3.55M
---4.99M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
544.44%40.00K
--15.00K
--35.00K
----
---9.00K
----
----
----
----
----
----
--0.00
--0.00
--0.00
--0.00
Non-controlling interests
122.22%20.00M
--17.00M
--16.00M
--11.00M
--9.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Total equity
18.21%6.84B
15.38%6.44B
24.65%6.48B
19.01%6.04B
19.44%5.79B
21.10%5.58B
20.60%5.20B
18.42%5.07B
11.75%4.84B
9.76%4.61B
4.94%4.31B
8.55%4.28B
13.17%4.34B
11.79%4.20B
10.96%4.11B
10.12%3.95B
10.09%3.83B
12.06%3.75B
11.69%3.70B
12.67%3.58B
12.31%3.48B
11.65%3.35B
12.76%3.31B
12.33%3.18B
11.83%3.10B
16.18%3.00B
18.35%2.94B
15.18%2.83B
14.69%2.77B
9.43%2.58B
6.83%2.48B
9.15%2.46B
9.88%2.42B
9.79%2.36B
6.36%2.32B
6.59%2.25B
6.65%2.20B
1.70%2.15B
3.82%2.19B
1.52%2.11B
0.42%2.06B
5.31%2.11B
7.15%2.11B
9.43%2.08B
10.41%2.05B
11.06%2.01B
11.08%1.96B
10.70%1.90B
10.34%1.86B
--1.81B
--1.77B
--1.72B
--1.69B
Currency unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Audit opinions
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
