Scan to Download
One power score. Smarter investment decisions
Grupo Aeroportuario del Pacifico SAB de CV
PAC216.330USD
-0.310-0.14%
Market hours （ET）Quotes delayed by 15 min
USD0.000Pre-market (ET)
9.29BMarket Cap
18.36P/E TTM
Grupo Aeroportuario del Pacifico SAB de CV
216.330
-0.310-0.14%
Quarterly
Quarterly+Annual
Quarterly
Annual
YOY
Hide blank rows
FY2025Q3
FY2025Q2
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
Total equity
Cash, cash equivalents and short-term investments
-20.75%637.42M
-24.63%517.50M
13.61%793.23M
9.06%646.79M
-3.19%804.35M
-21.25%686.57M
-33.44%698.18M
-6.64%593.09M
3.56%830.84M
29.84%871.88M
23.17%1.05B
-2.38%635.28M
55.39%802.26M
-13.67%671.49M
18.08%851.59M
-10.47%650.80M
-25.04%516.28M
13.54%777.83M
55.85%721.20M
83.42%726.92M
49.00%688.74M
28.75%685.06M
-15.66%462.76M
26.53%396.31M
21.08%462.23M
27.93%532.07M
15.46%548.70M
-20.39%313.21M
13.43%381.74M
13.20%415.90M
46.02%475.25M
57.09%393.43M
22.73%336.54M
63.11%367.41M
15.10%325.48M
43.51%250.45M
47.34%274.22M
8.97%225.25M
35.12%282.79M
61.27%174.52M
110.21%186.11M
203.64%206.70M
-2.04%209.29M
-45.31%108.21M
-56.14%88.54M
-57.93%68.07M
2.75%213.66M
21.37%197.88M
-11.10%201.84M
-6.87%161.81M
--207.94M
--163.03M
--227.05M
--173.76M
- Cash and cash equivalents
-20.75%637.42M
-24.63%517.50M
13.61%793.23M
9.06%646.79M
-3.19%804.35M
-21.25%686.57M
-33.44%698.18M
-6.64%593.09M
3.56%830.84M
29.84%871.88M
23.17%1.05B
-2.38%635.28M
55.39%802.26M
-13.67%671.49M
18.08%851.59M
-10.47%650.80M
-25.04%516.28M
13.54%777.83M
55.85%721.20M
83.42%726.92M
49.00%688.74M
28.75%685.06M
-15.66%462.76M
26.53%396.31M
21.08%462.23M
27.93%532.07M
15.46%548.70M
-20.39%313.21M
13.43%381.74M
13.20%415.90M
46.02%475.25M
57.09%393.43M
22.73%336.54M
63.11%367.41M
15.10%325.48M
43.51%250.45M
47.34%274.22M
8.97%225.25M
35.12%282.79M
61.27%174.52M
110.21%186.11M
203.64%206.70M
-2.04%209.29M
-45.31%108.21M
-56.14%88.54M
-57.93%68.07M
2.75%213.66M
21.37%197.88M
-11.10%201.84M
-6.87%161.81M
--207.94M
--163.03M
--227.05M
--173.76M
-Short-term investments
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--0.00
----
----
----
----
----
----
----
Receivables
27.99%239.96M
20.31%229.86M
-8.95%221.17M
-11.02%191.72M
-3.62%187.48M
11.97%191.06M
56.67%242.91M
33.75%215.47M
50.51%194.54M
29.13%170.64M
1.68%155.05M
7.75%161.10M
2.05%129.25M
-4.72%132.15M
25.61%152.49M
23.78%149.51M
22.17%126.66M
69.51%138.69M
24.10%121.40M
491.82%120.79M
46.55%103.68M
7.28%81.82M
20.33%97.82M
-76.20%20.41M
-1.20%70.75M
18.46%76.27M
14.76%81.30M
34.91%85.75M
29.62%71.61M
24.12%64.38M
34.50%70.84M
62.51%63.56M
20.29%55.24M
38.29%51.87M
17.36%52.67M
72.12%39.11M
65.86%45.93M
-18.47%37.51M
9.91%44.88M
-27.51%22.72M
21.61%27.69M
59.86%46.01M
9.68%40.83M
40.69%31.35M
-16.04%22.77M
0.81%28.78M
4.53%37.23M
-20.19%22.28M
-6.80%27.12M
-21.13%28.55M
--35.61M
--27.92M
--29.10M
--36.20M
-Accounts and notes receivable
40.25%168.94M
32.00%168.34M
9.48%162.68M
7.82%143.17M
1.61%120.46M
0.87%127.53M
25.85%148.59M
9.18%132.78M
27.85%118.54M
29.29%126.42M
27.55%118.07M
44.82%121.62M
34.80%92.72M
25.31%97.79M
43.36%92.57M
31.81%83.98M
13.69%68.78M
69.09%78.04M
-16.72%64.57M
2263.17%63.71M
15.95%60.50M
-18.73%46.15M
21.62%77.53M
-96.21%2.70M
-1.60%52.18M
6.02%56.79M
9.54%63.75M
39.96%71.05M
20.47%53.03M
34.02%53.57M
33.16%58.19M
73.08%50.76M
30.00%44.02M
45.39%39.97M
26.71%43.70M
216.32%29.33M
22.30%33.86M
-17.15%27.49M
8.51%34.49M
-59.51%9.27M
21.61%27.69M
15.29%33.18M
-14.62%31.78M
43.78%22.90M
33.48%22.77M
28.12%28.78M
26.80%37.23M
-16.32%15.92M
-13.16%17.06M
-20.12%22.46M
--29.36M
--19.03M
--19.64M
--28.12M
-Other receivables
13.63%19.03M
20.21%13.70M
-5.66%11.84M
55.32%13.64M
-33.28%16.75M
102.20%11.39M
121.65%12.54M
54.23%8.78M
339.01%25.10M
16.06%5.63M
10.99%5.66M
55.58%5.69M
40.10%5.72M
12.43%4.86M
37.59%5.10M
18.40%3.66M
50.75%4.08M
53.33%4.32M
-20.13%3.71M
-38.23%3.09M
-27.55%2.71M
-36.93%2.82M
22.24%4.64M
43.01%5.00M
-13.93%3.74M
62.19%4.47M
-18.73%3.80M
29.78%3.50M
68.53%4.34M
-11.16%2.75M
143.91%4.67M
-0.30%2.70M
-5.06%2.58M
-9.56%3.10M
-45.80%1.91M
-16.21%2.70M
--2.71M
-73.29%3.43M
-60.95%3.53M
--3.23M
----
--12.83M
--9.05M
----
----
----
----
----
----
----
----
----
----
----
-Allowance for doubtful accounts
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--2.70M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Inventory
-100.00%0.00
-100.00%0.00
-100.00%0.00
----
-3.03%339.16K
-4.54%280.69K
-71.37%51.42K
-58.60%63.47K
-55.60%349.77K
-4.03%294.04K
180.37%179.57K
94.81%153.28K
510.71%787.74K
-6.35%306.39K
-21.68%64.05K
21.68%78.68K
156.34%128.99K
561.52%327.18K
25.92%81.77K
-24.32%64.67K
-41.26%50.32K
-64.08%49.46K
206.13%64.94K
-62.96%85.44K
-4.09%85.67K
533.12%137.70K
-49.41%21.21K
310.49%230.65K
-36.65%89.32K
129.16%21.75K
361.71%41.93K
481.98%56.19K
321.54%140.99K
54.80%9.49K
55.36%9.08K
--9.65K
--33.45K
--6.13K
--5.85K
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Other current assets
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
27.66%13.46M
-100.00%-63.54
----
38.64%330.44K
--10.54M
--6.93M
--12.19M
11.62%238.35K
----
----
----
--213.54K
----
----
Total current assets
-11.57%877.38M
-14.87%747.35M
7.78%1.01B
3.70%838.51M
-3.27%992.17M
-15.81%877.92M
-21.84%941.14M
1.52%808.62M
10.02%1.03B
29.71%1.04B
19.92%1.20B
-0.48%796.54M
44.98%932.31M
-12.31%803.94M
19.16%1.00B
-5.59%800.39M
-18.85%643.07M
19.55%916.85M
50.31%842.68M
103.40%847.77M
48.66%792.47M
26.04%766.93M
-11.01%560.65M
4.41%416.81M
17.56%533.06M
26.69%608.48M
15.36%630.02M
-12.66%399.19M
15.69%453.44M
14.55%480.30M
44.42%546.13M
57.83%457.05M
22.41%391.93M
59.57%419.29M
15.41%378.15M
46.81%289.58M
40.89%320.18M
3.98%262.77M
31.01%327.67M
41.00%197.24M
86.51%227.26M
143.49%252.71M
-4.92%250.12M
-36.53%139.89M
-46.78%121.85M
-45.48%103.79M
8.02%263.08M
15.29%220.40M
-10.61%228.96M
-9.33%190.36M
--243.55M
--191.16M
--256.15M
--209.96M
Non-current assets
Net Fixed Assets
24.74%2.49B
11.37%2.28B
-4.12%2.08B
-2.79%2.05B
5.21%2.00B
12.43%2.05B
35.20%2.17B
52.96%2.11B
57.46%1.90B
63.59%1.82B
52.51%1.60B
34.75%1.38B
38.33%1.21B
29.16%1.11B
29.11%1.05B
23.81%1.02B
20.83%872.32M
28.91%862.15M
27.49%814.86M
9.64%825.24M
2.51%721.93M
-2.49%668.81M
-6.13%639.16M
12.32%752.70M
6.62%704.28M
12.00%685.89M
4.06%680.87M
12.32%670.17M
8.67%660.56M
2.76%612.41M
13.15%654.30M
13.91%596.69M
18.99%607.85M
12.83%595.96M
7.35%578.26M
-1.20%523.83M
560.29%510.82M
592.97%528.21M
931.29%538.65M
861.93%530.19M
30.86%77.36M
23.50%76.22M
-18.62%52.23M
-17.78%55.12M
-10.01%59.12M
-9.44%61.72M
-13.31%64.18M
-9.37%67.03M
7.18%65.70M
17.53%68.15M
--74.04M
--73.96M
--61.30M
--57.99M
-Fixed Assets
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
2.86%126.18M
13.32%121.61M
21.52%122.24M
--127.93M
--122.67M
--107.32M
--100.60M
-Accumulated depreciation
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
21.44%59.15M
21.49%55.91M
26.94%54.09M
--53.89M
--48.71M
--46.02M
--42.61M
Goodwill and other intangible assets
20.89%642.07M
15.60%642.76M
2.54%611.06M
4.08%628.63M
-8.54%531.13M
-6.08%556.03M
2.73%595.94M
8.87%603.99M
5.34%580.76M
6.45%592.00M
1.86%580.08M
-1.48%554.78M
-2.07%551.31M
-4.85%556.14M
-2.46%569.49M
-6.21%563.13M
-0.25%562.95M
5.42%584.48M
7.27%583.85M
-6.68%600.42M
-10.38%564.34M
-14.64%554.41M
-16.45%544.28M
-1.59%643.42M
-7.16%629.68M
-0.60%649.50M
-8.18%651.45M
-3.10%653.79M
-5.67%678.22M
-10.30%653.40M
-1.55%709.48M
0.12%674.71M
0.06%718.96M
-4.61%728.38M
-9.85%720.69M
-16.69%673.92M
-43.01%718.53M
-41.71%763.62M
-25.46%799.41M
-27.64%808.91M
2.21%1.26B
2.30%1.31B
-15.79%1.07B
-12.74%1.12B
-3.02%1.23B
-0.87%1.28B
-6.38%1.27B
-2.25%1.28B
-3.02%1.27B
1.99%1.29B
--1.36B
--1.31B
--1.31B
--1.27B
Long-term prepaid expenses
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
153.65%5.01M
182.30%8.61M
61.42%8.57M
-67.69%2.05M
-79.11%1.98M
-66.12%3.05M
-42.76%5.31M
24.35%6.36M
865.37%9.46M
1032.80%9.01M
--9.27M
--5.11M
--979.99K
--794.98K
Other non-current assets
2.74%515.70M
-2.29%501.58M
-15.69%411.87M
-9.57%406.73M
18.59%501.93M
21.42%513.32M
21.73%488.50M
23.60%449.75M
22.70%423.26M
27.27%422.76M
20.52%401.31M
17.09%363.88M
14.35%344.95M
8.21%332.19M
10.48%332.97M
-0.17%310.76M
6.71%301.68M
16.87%306.97M
19.77%301.38M
1.86%311.29M
0.14%282.72M
-8.62%262.66M
-11.35%251.64M
7.75%305.62M
-4.24%282.34M
4.04%287.45M
-6.60%283.85M
2.46%283.64M
-0.36%294.83M
-5.87%276.28M
4.38%303.90M
11.41%276.83M
14.16%295.90M
6.58%293.50M
-0.50%291.15M
-14.71%248.49M
-11.97%259.19M
-14.39%275.38M
-11.90%292.61M
-12.86%291.33M
-17.38%294.44M
-13.24%321.68M
-11.32%332.14M
-9.14%334.31M
6.12%356.37M
8.88%370.76M
4.08%374.55M
11.07%367.94M
4.00%335.81M
10.56%340.53M
--359.87M
--331.27M
--322.90M
--308.00M
Total non-current assets
20.33%3.65B
9.71%3.43B
-4.85%3.10B
-2.72%3.08B
4.00%3.03B
9.51%3.12B
25.30%3.26B
37.18%3.17B
37.67%2.92B
41.40%2.85B
32.49%2.60B
21.60%2.31B
22.02%2.12B
14.97%2.02B
15.54%1.96B
9.39%1.90B
10.71%1.74B
18.02%1.75B
18.47%1.70B
2.05%1.74B
-2.93%1.57B
-8.55%1.49B
-11.56%1.44B
5.42%1.70B
-1.49%1.62B
4.88%1.62B
-3.04%1.62B
3.88%1.61B
0.89%1.64B
-4.42%1.55B
4.92%1.67B
7.13%1.55B
8.95%1.63B
3.18%1.62B
-2.55%1.60B
-11.31%1.45B
-8.58%1.49B
-8.03%1.57B
12.36%1.64B
8.53%1.64B
-1.00%1.63B
-0.30%1.71B
-14.92%1.46B
-12.16%1.51B
-1.46%1.65B
0.73%1.71B
-4.57%1.71B
0.00%1.72B
-1.32%1.67B
4.15%1.70B
--1.79B
--1.72B
--1.70B
--1.63B
Total assets
12.47%4.53B
4.32%4.17B
-2.02%4.12B
-1.41%3.92B
2.11%4.03B
2.73%4.00B
10.39%4.20B
28.04%3.98B
29.22%3.94B
38.07%3.89B
28.24%3.81B
15.06%3.11B
28.22%3.05B
5.60%2.82B
16.74%2.97B
4.48%2.70B
0.79%2.38B
18.54%2.67B
27.41%2.54B
17.65%2.58B
9.87%2.36B
0.88%2.25B
-11.41%2.00B
9.10%2.20B
2.64%2.15B
10.04%2.23B
1.49%2.25B
0.12%2.01B
3.77%2.09B
-0.52%2.03B
12.49%2.22B
15.57%2.01B
11.33%2.02B
11.26%2.04B
0.44%1.97B
-5.06%1.74B
-2.54%1.81B
-6.48%1.83B
15.09%1.96B
11.28%1.83B
5.02%1.86B
7.91%1.96B
-13.59%1.71B
-14.94%1.65B
-6.92%1.77B
-3.92%1.82B
-3.06%1.98B
1.54%1.94B
-2.54%1.90B
2.62%1.89B
--2.04B
--1.91B
--1.95B
--1.84B
Liabilities
Current liabilities
-Other payables
-90.45%24.74M
-42.34%266.09M
34.58%37.64M
33.57%101.04M
-15.82%258.97M
11.13%461.44M
-71.69%27.97M
1.64%75.65M
14.88%307.63M
57.69%415.23M
43.37%98.79M
99.40%74.42M
909.99%267.79M
777.76%263.32M
9.93%68.90M
-37.55%37.32M
-3.76%26.51M
-48.99%30.00M
6.72%62.68M
10.24%59.76M
-81.08%27.55M
-77.64%58.81M
35.67%58.73M
47.04%54.21M
6.35%145.61M
14.72%263.03M
9.21%43.29M
8.39%36.87M
3.02%136.91M
6.39%229.27M
-21.07%39.64M
15.80%34.01M
53.72%132.90M
34.57%215.51M
12.74%50.22M
--29.37M
-31.87%86.46M
-57.92%160.15M
-14.27%44.54M
----
36.37%126.90M
227.99%380.54M
-44.08%51.96M
-81.85%11.10M
125.65%93.06M
163.55%116.02M
353.96%92.92M
13.21%61.16M
-60.55%41.24M
13.98%44.02M
--20.47M
--54.02M
--104.54M
--38.62M
Accrued expenses
22.69%39.45M
45.85%36.72M
18.41%40.34M
-25.10%12.77M
17.44%32.15M
5.99%25.18M
27.62%34.07M
3.79%17.05M
39.96%27.38M
55.21%23.75M
37.60%26.69M
52.29%16.43M
7.23%19.56M
-13.25%15.30M
44.19%19.40M
-18.82%10.79M
129.68%18.24M
164.04%17.64M
9.86%13.45M
29.65%13.29M
-36.35%7.94M
-44.13%6.68M
2.31%12.25M
-5.65%10.25M
-4.01%12.48M
21.12%11.96M
18.05%11.97M
76.40%10.87M
76.11%13.00M
10.80%9.88M
18.69%10.14M
113.09%6.16M
-53.37%7.38M
40.16%8.91M
22.10%8.54M
105.00%2.89M
--15.83M
--6.36M
--7.00M
-49.55%1.41M
----
----
----
-6.83%2.80M
----
----
----
36.22%3.00M
4.34%3.61M
-58.45%1.04M
--2.28M
--2.20M
--3.46M
--2.50M
Short-term debt and lease liabilities
-21.80%497.78M
-40.53%385.29M
15.23%650.46M
45.37%672.55M
41.22%636.53M
55.05%647.82M
93.23%564.50M
296.48%462.63M
194.89%450.74M
172.88%417.80M
134.60%292.13M
-39.88%116.68M
87.72%152.85M
-4.42%153.11M
-30.79%124.53M
44.44%194.10M
-73.53%81.42M
-16.27%160.20M
37450.94%179.92M
14.94%134.38M
174.19%307.64M
66.05%191.33M
-38.40%479.13K
15724.98%116.91M
--112.20M
2217.53%115.23M
-84.53%777.75K
-89.74%738.79K
-100.00%0.00
21.18%4.97M
21.67%5.03M
75.90%7.20M
-0.89%4.12M
-3.86%4.10M
-70.91%4.13M
-98.01%4.09M
--4.16M
--4.27M
--14.20M
209.69%205.54M
----
----
----
--66.37M
----
----
----
----
6.26%38.19M
15.65%37.33M
--38.40M
----
--35.95M
--32.27M
-Short-term debt
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--0.00
----
----
----
----
--0.00
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--66.37M
----
----
----
----
----
----
----
----
----
----
-Short-term lease liabilities
-86.62%208.39K
-20.60%476.44K
148.88%1.82M
19.57%929.74K
90.24%1.56M
-23.85%600.05K
-8.83%732.08K
-1.79%777.57K
18.49%818.65K
13.77%788.03K
41.57%803.00K
36.62%791.72K
-17.82%690.91K
-59.94%692.67K
23.03%567.20K
7.45%579.49K
87.53%840.72K
262.69%1.73M
-3.78%461.02K
-18.85%539.33K
-33.79%448.30K
-35.50%476.71K
-38.40%479.13K
-10.05%664.57K
--677.13K
--739.06K
--777.75K
--738.79K
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Other current liabilities
-90.45%24.74M
-42.34%266.09M
34.58%37.64M
33.57%101.04M
-15.82%258.97M
11.13%461.44M
-71.69%27.97M
1.64%75.65M
14.88%307.63M
57.69%415.23M
43.37%98.79M
99.40%74.42M
909.99%267.79M
777.76%263.32M
9.93%68.90M
-37.55%37.32M
-3.76%26.51M
-48.99%30.00M
6.72%62.68M
10.24%59.76M
-81.08%27.55M
-77.64%58.81M
35.67%58.73M
47.04%54.21M
6.35%145.61M
14.72%263.03M
9.21%43.29M
8.39%36.87M
3.02%136.91M
6.39%229.27M
-21.07%39.64M
15.80%34.01M
53.72%132.90M
34.57%215.51M
12.74%50.22M
--29.37M
-31.87%86.46M
-57.92%160.15M
-14.27%44.54M
----
36.37%126.90M
227.99%380.54M
-44.08%51.96M
-82.60%11.10M
125.65%93.06M
163.55%116.02M
353.96%92.92M
12.27%63.80M
-60.55%41.24M
13.98%44.02M
--20.47M
--56.82M
--104.54M
--38.62M
Total current liabilities
-34.26%680.20M
-35.36%799.56M
11.32%863.37M
37.60%980.90M
21.50%1.03B
31.40%1.24B
42.80%775.59M
100.61%712.85M
61.00%851.50M
80.03%941.38M
69.56%543.14M
-22.25%355.34M
151.57%528.90M
93.35%522.90M
9.16%320.33M
72.56%457.02M
-44.32%210.24M
-10.08%270.44M
137.16%293.45M
7.18%264.84M
21.07%377.61M
-30.17%300.75M
12.34%123.73M
123.40%247.11M
60.67%311.90M
50.88%430.71M
-12.32%110.14M
-5.31%110.62M
1.01%194.13M
6.17%285.47M
4.18%125.62M
24.65%116.81M
41.39%192.18M
38.01%268.88M
26.89%120.57M
-65.46%93.71M
7.11%135.93M
-48.80%194.83M
82.88%95.02M
152.82%271.31M
36.37%126.90M
227.99%380.54M
-44.08%51.96M
15.37%107.31M
-12.16%93.06M
10.26%116.02M
6.89%92.92M
5.64%93.02M
-35.92%105.94M
5.40%105.23M
--86.93M
--88.05M
--165.32M
--99.83M
Non-current liabilities
Long-term provisions
3.85%19.97M
11.10%18.68M
2.83%18.28M
2.66%16.98M
12.75%19.23M
20.57%16.81M
40.55%17.77M
48.50%16.54M
57.14%17.05M
33.39%13.94M
5.23%12.65M
18.16%11.14M
9.60%10.85M
-0.60%10.45M
28.55%12.02M
2.29%9.43M
25.09%9.90M
36.13%10.51M
48.17%9.35M
20.49%9.22M
20.09%7.91M
5.05%7.72M
-2.26%6.31M
24.55%7.65M
-3.16%6.59M
25.04%7.35M
3.90%6.46M
6.79%6.14M
17.35%6.81M
5.04%5.88M
20.48%6.21M
28.67%5.75M
7.96%5.80M
1.10%5.60M
-6.99%5.16M
-17.82%4.47M
--5.37M
--5.54M
--5.54M
0.20%5.44M
----
----
----
0.13%5.43M
----
----
----
15.65%5.42M
15.11%5.16M
23.61%5.04M
--5.10M
--4.69M
--4.49M
--4.08M
Long-term debt and lease liabilities
34.05%2.41B
27.83%2.09B
-6.09%1.77B
-15.41%1.63B
-5.28%1.80B
-13.53%1.64B
-3.44%1.89B
17.19%1.93B
23.71%1.90B
35.36%1.89B
34.85%1.95B
41.27%1.65B
33.51%1.53B
18.08%1.40B
41.77%1.45B
6.83%1.17B
38.55%1.15B
34.75%1.18B
32.15%1.02B
45.13%1.09B
13.44%829.41M
17.86%877.89M
-8.80%773.21M
9.16%752.29M
4.04%731.13M
12.66%744.85M
20.30%847.82M
3.28%689.19M
21.58%702.75M
13.55%661.14M
42.62%704.77M
42.07%667.29M
18.20%578.02M
34.34%582.27M
15.24%494.16M
170.25%469.68M
--489.04M
--433.43M
--428.80M
245.84%173.80M
--0.00
--0.00
--0.00
-46.18%50.25M
-100.00%0.00
-100.00%0.00
-100.00%0.00
-17.54%93.38M
-12.60%108.96M
-2.14%111.66M
--122.00M
--113.24M
--124.67M
--114.09M
-Long-term debt
34.05%2.41B
27.83%2.09B
-6.09%1.77B
-15.41%1.63B
-5.28%1.80B
-13.53%1.64B
-3.44%1.89B
17.19%1.93B
23.71%1.90B
35.36%1.89B
34.85%1.95B
41.27%1.65B
33.51%1.53B
18.08%1.40B
41.77%1.45B
6.83%1.17B
38.55%1.15B
34.75%1.18B
32.15%1.02B
45.13%1.09B
13.44%829.41M
17.86%877.89M
-8.80%773.21M
9.16%752.29M
4.04%731.13M
12.66%744.85M
20.30%847.82M
3.28%689.19M
21.58%702.75M
13.55%661.14M
42.62%704.77M
42.07%667.29M
18.20%578.02M
34.34%582.27M
15.24%494.16M
170.25%469.68M
--489.04M
--433.43M
--428.80M
245.84%173.80M
----
----
----
-46.18%50.25M
----
----
----
-17.54%93.38M
-12.60%108.96M
-2.14%111.66M
--122.00M
--113.24M
--124.67M
--114.09M
Employee benefits
3.85%19.97M
11.10%18.68M
2.83%18.28M
2.66%16.98M
12.75%19.23M
20.57%16.81M
40.55%17.77M
48.50%16.54M
57.14%17.05M
33.39%13.94M
5.23%12.65M
18.16%11.14M
9.60%10.85M
-0.60%10.45M
28.55%12.02M
2.29%9.43M
25.09%9.90M
36.13%10.51M
48.17%9.35M
20.49%9.22M
20.09%7.91M
5.05%7.72M
-2.26%6.31M
24.55%7.65M
-3.16%6.59M
25.04%7.35M
3.90%6.46M
6.79%6.14M
17.35%6.81M
5.04%5.88M
20.48%6.21M
28.67%5.75M
7.96%5.80M
2.24%5.60M
-6.99%5.16M
-17.82%4.47M
--5.37M
--5.48M
--5.54M
0.20%5.44M
----
----
----
0.13%5.43M
----
----
----
15.65%5.42M
15.11%5.16M
23.61%5.04M
--5.10M
--4.69M
--4.49M
--4.08M
Other non-current liabilities
3.85%19.97M
11.10%18.68M
2.83%18.28M
2.66%16.98M
12.75%19.23M
20.57%16.81M
40.55%17.77M
48.50%16.54M
57.14%17.05M
33.39%13.94M
5.23%12.65M
18.16%11.14M
9.60%10.85M
-0.60%10.45M
28.55%12.02M
2.29%9.43M
25.09%9.90M
36.13%10.51M
48.17%9.35M
20.49%9.22M
-23.57%7.91M
5.05%7.72M
-2.26%6.31M
24.55%7.65M
52.17%10.36M
25.04%7.35M
3.90%6.46M
6.79%6.14M
17.35%6.81M
5.04%5.88M
20.48%6.21M
28.67%5.75M
7.96%5.80M
-4.22%5.60M
-6.99%5.16M
-17.82%4.47M
-98.87%5.37M
-98.03%5.84M
-97.44%5.54M
0.20%5.44M
242.29%476.00M
99.71%297.04M
58.03%216.19M
0.13%5.43M
2592.58%139.06M
2852.70%148.74M
2584.85%136.80M
15.65%5.42M
15.11%5.16M
23.61%5.04M
--5.10M
--4.69M
--4.49M
--4.08M
Total non-current liabilities
35.56%2.57B
29.95%2.25B
-5.71%1.91B
-13.37%1.76B
-4.85%1.90B
-12.80%1.73B
-0.71%2.03B
17.10%2.03B
22.95%2.00B
34.12%1.99B
33.46%2.04B
39.10%1.73B
30.49%1.62B
15.41%1.48B
41.45%1.53B
6.53%1.25B
32.88%1.24B
34.16%1.28B
24.85%1.08B
36.39%1.17B
11.77%935.82M
12.32%956.43M
-9.17%866.90M
7.94%857.69M
3.15%837.25M
11.14%851.51M
16.79%954.38M
3.08%794.58M
18.11%811.66M
11.14%766.18M
36.21%817.21M
36.41%770.85M
17.60%687.22M
29.56%689.39M
13.76%599.97M
108.25%565.08M
22.76%584.35M
79.14%532.10M
143.96%527.42M
182.12%271.35M
242.29%476.00M
99.71%297.04M
58.03%216.19M
-30.74%96.18M
-8.62%139.06M
-2.47%148.74M
-16.78%136.80M
-8.28%138.87M
-4.42%152.18M
4.62%152.50M
--164.39M
--151.41M
--159.22M
--145.77M
Total liabilities
10.93%3.25B
2.74%3.05B
-1.00%2.78B
-0.13%2.74B
3.03%2.93B
1.41%2.97B
8.42%2.80B
31.31%2.74B
32.30%2.85B
46.10%2.93B
39.71%2.59B
22.64%2.09B
48.00%2.15B
28.98%2.00B
34.56%1.85B
18.72%1.70B
10.68%1.45B
23.58%1.55B
38.88%1.38B
29.86%1.43B
14.30%1.31B
-1.95%1.26B
-6.94%990.64M
22.05%1.10B
14.25%1.15B
21.93%1.28B
12.91%1.06B
1.98%905.20M
14.37%1.01B
9.74%1.05B
30.85%942.83M
34.74%887.66M
22.09%879.40M
31.82%958.27M
15.76%720.54M
21.40%658.79M
19.47%720.27M
7.28%726.93M
132.13%622.44M
166.67%542.65M
159.74%602.90M
155.92%677.57M
16.73%268.14M
-12.25%203.49M
-10.07%232.12M
2.73%264.76M
-8.59%229.72M
-3.16%231.89M
-20.47%258.12M
4.94%257.73M
--251.32M
--239.46M
--324.54M
--245.61M
Shareholders' equity
Common equity
7.49%65.24M
-2.18%63.74M
-88.23%58.38M
-88.14%57.37M
-87.12%60.70M
-86.40%65.16M
8.95%495.89M
14.86%483.52M
15.77%471.20M
17.39%479.01M
5201.54%455.17M
4961.57%420.95M
4828.35%407.03M
94.33%408.06M
-97.17%8.59M
-97.33%8.32M
-97.05%8.26M
-21.95%209.98M
16.12%302.86M
-4.76%311.26M
-10.73%279.88M
-16.41%269.05M
-34.87%260.82M
-17.47%326.82M
-24.59%313.53M
-17.61%321.87M
-19.49%400.46M
-13.82%396.00M
-15.96%415.74M
-21.58%390.66M
-13.61%497.44M
-11.69%459.51M
-11.07%494.71M
-15.57%498.18M
-20.59%575.78M
-28.69%520.33M
-24.88%556.32M
-25.89%590.03M
-20.61%725.10M
-22.81%729.69M
-28.67%740.59M
-25.94%796.11M
-22.79%913.40M
-20.25%945.29M
-12.03%1.04B
-9.98%1.07B
-5.73%1.18B
-1.28%1.19B
-1.78%1.18B
-0.47%1.19B
--1.25B
--1.20B
--1.20B
--1.20B
Retained earnings
15.81%1.08B
2.12%914.47M
31.61%1.13B
41.04%978.78M
69.60%930.05M
113.03%895.49M
8.61%858.90M
15.30%693.98M
11.61%548.39M
16.04%420.37M
-32.77%790.78M
-41.42%601.89M
-47.40%491.33M
-62.49%362.26M
34.67%1.18B
21.63%1.03B
25.67%934.02M
38.38%965.74M
24.81%873.32M
7.90%844.69M
9.42%743.23M
11.24%697.88M
-10.85%699.71M
10.77%782.88M
0.01%679.22M
9.50%627.38M
-0.01%784.90M
8.08%706.77M
4.18%679.19M
-4.16%572.94M
15.45%784.98M
20.89%653.94M
23.29%651.94M
15.91%597.80M
6.84%679.94M
-7.70%540.95M
88.19%528.79M
865.38%515.74M
1220.31%636.40M
24.36%586.08M
-19.85%280.99M
-5.82%53.42M
-1.03%48.20M
-4.07%471.28M
621.55%350.56M
15.40%56.73M
8.32%48.70M
10.37%491.28M
12.85%48.58M
18.59%49.16M
--44.96M
--445.10M
--43.05M
--41.45M
Less: Treasury stock
----
----
----
--0.00
--0.00
--0.00
-100.00%0.00
-100.00%0.00
-100.00%0.00
-100.00%0.00
-37.03%111.05M
-29.87%102.70M
-13.28%99.30M
-63.75%53.55M
73.84%176.34M
67.87%146.44M
45.99%114.51M
95.93%147.73M
38.78%101.44M
-4.76%87.23M
-10.73%78.44M
-16.41%75.40M
-18.10%73.09M
3.78%91.59M
-5.17%87.87M
3.61%90.20M
-6.55%89.25M
0.04%88.26M
-2.45%92.65M
-8.97%87.06M
3.14%95.50M
5.43%88.22M
6.16%94.98M
0.80%95.65M
-7.70%92.59M
-17.11%83.68M
-12.68%89.46M
-13.85%94.89M
-11.69%100.32M
-14.13%100.95M
-20.65%102.46M
-17.61%110.14M
-14.43%113.60M
-7.93%117.56M
16.05%129.12M
24.66%133.69M
17.79%132.75M
18.41%127.69M
3.11%111.27M
3.22%107.24M
--112.70M
--107.84M
--107.91M
--103.90M
Gains losses not affecting retained earnings
-80.20%6.98M
242.05%18.71M
221.56%35.43M
447.03%37.15M
541.00%35.22M
263.59%5.47M
-251.92%-29.15M
-128.95%-10.71M
-87.15%5.49M
-107.62%-3.34M
-61.91%19.19M
-29.13%36.98M
-4.79%42.77M
22.84%43.87M
26.91%50.36M
86.41%52.18M
-12.45%44.92M
-30.89%35.71M
-39.48%39.68M
46.96%27.99M
36.95%51.31M
50.53%51.68M
82.15%65.57M
-52.26%19.05M
17.54%37.47M
-24.86%34.33M
8.90%36.00M
-11.37%39.90M
-3.78%31.88M
57.46%45.69M
-3.22%33.06M
-13.81%45.02M
-25.42%33.13M
-31.21%29.01M
21.70%34.16M
115.83%52.23M
-60.49%44.42M
-87.19%42.18M
-93.78%28.07M
--24.20M
-6.55%112.44M
-15.46%329.36M
-8.22%450.95M
----
-67.67%120.31M
14.41%389.61M
5.93%491.33M
----
2.98%372.09M
1.65%340.54M
--463.82M
----
--361.33M
--335.03M
Non-controlling interests
85.76%125.71M
93.09%125.46M
61.72%116.87M
59.38%109.32M
-5.79%67.68M
-7.13%64.98M
9.09%72.26M
12.32%68.59M
23.03%71.83M
25.82%69.97M
13.40%66.24M
9.72%61.06M
9.00%58.39M
4.63%55.61M
11.19%58.42M
4.34%55.66M
2.93%53.57M
1.37%53.15M
0.87%52.53M
-3.05%53.34M
-10.05%52.04M
-9.07%52.43M
-7.06%52.08M
1.64%55.02M
6.72%57.86M
3.57%57.66M
-1.44%56.04M
1.43%54.13M
0.59%54.21M
5.89%55.68M
2.71%56.85M
3.17%53.37M
2.77%53.90M
-2.04%52.58M
4.80%55.35M
0.69%51.73M
-8.07%52.45M
6.95%53.68M
--52.82M
--51.37M
--57.05M
--50.19M
----
----
----
----
----
----
----
----
----
----
----
----
Total equity
16.59%1.28B
8.85%1.12B
-4.06%1.34B
-4.27%1.18B
-0.30%1.09B
6.74%1.03B
14.55%1.40B
21.33%1.24B
21.85%1.10B
18.35%966.00M
9.23%1.22B
2.11%1.02B
-2.81%900.21M
-26.91%816.26M
-4.27%1.12B
-13.30%997.15M
-11.62%926.25M
12.17%1.12B
16.11%1.17B
5.30%1.15B
4.78%1.05B
4.69%995.64M
-15.41%1.01B
-1.48%1.09B
-8.10%1.00B
-2.75%951.04M
-6.95%1.19B
-1.34%1.11B
-4.42%1.09B
-9.62%977.90M
1.93%1.28B
3.89%1.12B
4.23%1.14B
-2.24%1.08B
-6.66%1.25B
-16.18%1.08B
-13.09%1.09B
-13.75%1.11B
-6.72%1.34B
-10.62%1.29B
-18.31%1.26B
-17.33%1.28B
-17.58%1.44B
-15.30%1.44B
-6.42%1.54B
-4.97%1.55B
-2.29%1.75B
2.21%1.70B
1.03%1.64B
2.26%1.63B
--1.79B
--1.67B
--1.63B
--1.60B
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
USD
Audit opinions
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
