Earnings release
Page 1
pág. 1 www.carso.com.mx www.carso.com.mx Mexico City, February 9, 2026, Grupo Carso S.A.B. de C.V. (“The Group”, “Grupo Carso”, “Carso” BMV: GCARSO) announces today its results for the fourth quarter of 2025. RELEVANT COMMENTS o During the quarter, a 7% discount was recognized on outstanding payments received from Pemex. o As a result of the shutdown of Nacional de Cobre’s Vallejo Plant, a one‑time charge of Ps. 600 million was recorded. o Given the appreciation of the Mexican peso in this fourth quarter compared to the same quarter of the prior year, we experienced foreign exchange effects that reduced our sales by approximately Ps. 1,200 million in companies whose revenues are denominated in U.S. dollars. HIGHLIGHTS o Grupo Carso’s sales for the quarter amounted to Ps. 54,862 million, representing a 4.7% decrease compared to 4Q24. The division with the highest growth was Grupo Sanborns, which increased its revenues by Ps. 580 million, driven by stronger seasonal sales. In contrast, CICSA’s revenues declined due to the completion of la rge-scale projects. Most divisions recorded lower sales levels, primarily as a result of the peso’s strengthening. o Operating income for the quarter decreased 40.9%, reaching Ps. 4,102 million compared to Ps. 6,944 million in the same period of 2024. This reduction was mainly attributable to lower profitability in certain divisions, resulting from the completion of major infrastructure projects, USD weakness, the implementation of technology platforms in the commercial division, as well as inflationary effects on salaries and expenses, among other factors. o Grupo Carso’s EBITDA totaled Ps. 6,252 million in Q4 2025, 31.7% lower than the Ps. 9,159 million reported in Q4 2024. o The Comprehensive Financing Result ( CFR) reflected an expense of Ps. 778.2 million, higher than the Ps. 534.6 million expense recorded in the same quarter of the previous year. This was mainly due to a foreign exchange loss of Ps. 77 million during the quarter, partially offset by lower interest paid. EBITDA $6,252 M SALES $54,862 M OP. INCOME $4,102 M Fourth Quarter Results 2025
Page 2
page 2 4Q25 TT12 www.carso.com.mx o Lower operating results and exchange rate variations , mainly, led Controlling Net Income to a decrease of 18.9%, from Ps. 3,782 million in Q4 2024 to Ps. 3,066 million in Q4 2025. Total debt as of December 31, 2025, was Ps. 36,808 million, a 22. 8% decrease compared to the Ps. 47,657 million recorded at the end of December 2024. Net debt totaled Ps. 13,211 million, representing a 57. 9% reduction considering cash and cash equivalents of Ps. 23,597 million, compared to net debt of Ps. 31,415 million at the end of December 2024. The net-debt-to-EBITDA ratio stands at 0.51x. Associate Companies. The most significant associate companies for Grupo Carso are: GMéxico Transportes (15.2%), Inmuebles SROM (15.0%), Trans Pecos Pipeline (51.0%), and Comanche Trail Pipeline (51.0%). The book or market valuation, as applicable, amounted to Ps. 38,456 million. Our share in Income from Associates or Dividend Income is recognized in the Income Statement. NET INCOME $3,066 M ASSOCIATED COMPANIES $38,456 M
Page 3
page 3 4Q25 TT12 www.carso.com.mx SUMMARY Amounts in million pesos (M MXN) Consolidated Results 4Q25 4Q24 Var% 2025 2024 Var% Sales 54,862 57,572 -4.7% 191,621 198,035 -3.2% Operating Income 4,102 6,944 -40.9% 17,028 23,530 -27.6% Controlling Net Income 3,066 3,782 -18.9% 8,027 14,457 -44.5% EBITDA 6,252 9,159 -31.7% 25,833 30,334 -14.8% Operating Margin 7.5% 12.1% 8.9% 11.9% EBITDA Margin 11.4% 15.9% 13.5% 15.3% NC= Not Comparable CONTRIBUTION TO CONSOLIDATED RESULTS BY SEGMENT 4Q25 Sales Contribution 4Q25 Operating Income Contribution Sanborns, 47.1% Condumex, 22.0% Elementia, 12.9% CICSA, 12.7% Zamajal, 3.7% Energy, 1.5% 2,358 987 -446 54 649 -10 511
Page 4
page 4 4Q25 TT12 www.carso.com.mx FINANCIAL RESULTS Financial Results 4Q25 4Q24 Var% 2025 2024 Var% Interest Expense -801.8 -1,586.2 -49.5% -4,608.3 -6,252.7 -26.3% Income (Loss) on derivatives net 1.9 5.2 -63.3% 3.6 717.2 -99.5% Interest Income 98.9 575.2 -82.8% 1,162.8 1,594.1 -27.1% Interest (net) -701.0 -1,005.9 -30.3% -3,441.9 -3,941.4 -12.7% ForEx Results -77.2 471.3 -116.4% -2,181.0 2,616.2 -183.4% CFR -778.2 -534.6 45.6% -5,622.9 -1,325.2 324.3% Income taxes 364.9 2,485.2 -85.3% 2,410.9 6,902.2 -65.1% Earnings from non-consolidated companies 452.4 413.5 9.4% 1,483.0 1,307.6 13.4% Non-controlling participation in Net Income 771.8 594.7 29.8% 3,205.3 2,271.3 41.1% INTEREST-BEARING LIABILITIES Total Debt by CURRENCY Total Debt by TERM MXN, 62% USD, 38% Short Term Debt, 42% Long Term Debt, 58% LTM EBITDA/Interest Expense Net Debt (M MXN) 5.6 4.9 4Q25 4Q24 13,211 31,415 4Q25 4Q24
Page 5
page 5 4Q25 TT12 www.carso.com.mx ASSOCIATED COMPANIES Grupo Carso maintains significant investments in companies from different segments according to the following table, where the values are presented proportional to our participation: 4Q25 Holding Stockholders Associated Companies % Division Equity Sales Op. Income EBITDA Aerofrisco 16.35% GCarso 438.5 38.3 -18.3 -10.7 Construction projets Consortia - CICSA -90.8 0.0 -3.3 -3.3 Trans-Pecos Pipeline, LLC (Gasoducto Waha-Presidio) 51.00% Carso Energy 4,382.0 905.3 714.7 714.7 Comanche Trail Pipeline, LLC (Gasoducto Waha-San Elizario) 51.00% Carso Energy 3,395.0 727.0 662.5 662.5 Inmuebles SROM, S.A. de C.V. 15.00% Grupo Sanborns 2,455.9 214.4 153.8 72.4 Subtotal 10,580.6 1,885.0 1,509.4 1,435.6 Others investments in associated companies 4,181.5 Total Investments in joint ventures ans associates 14,762.1 Companies at market value Fair Value GMéxico Transportes, S.A.B. de C.V. (GMéxico) 15.24% GCarso 23,162.5 9,856.2 2,708.0 4,127.6 Others 531.6 Subtotal 23,694.1 11,741.2 4,217.4 5,563.2 Total Investments in shares 38,456.2 Part. in Results (M MXN)
Page 6
page 6 4Q25 TT12 www.carso.com.mx RESULTS BY SEGMENT COMMERCIAL Amounts in million pesos MXN (M MXN) Consolidated Results 4Q25 4Q24 Var% 2025 2024 Var % Sales 25,833 25,253 2.3% 74,296 73,353 1.3% Operating Income 2,358 2,534 -7.0% 4,046 4,844 -16.5% Controlling Net Income 1,759 1,828 -3.8% 3,117 3,569 -12.7% EBITDA 2,911 3,196 -6.8% 6,249 7,024 -11.0% Operating Margin 9.1% 10.0% 5.4% 6.6% EBITDA Margin 11.3% 12.7% 8.4% 9.6% Grupo Sanborns’ revenues amounted to Ps. 25,833 million , an increase of 2.3%, compared to Ps. 25,253 million reported in 4Q24. Gross Profit represented 30.3% of sales , versus 30.8% in the prior -year quarter. Operating Income totaled Ps. 2,358 million, compared to Ps. 2,534 million in the same period of the previous year. For the same reasons, quarterly EBITDA amounted to Ps. 2,911 million in 4Q25, versus Ps. 3,196 million in 4Q24. Controlling Net Income was Ps. 1,759 million in 4Q25, compared to Ps. 1,828 million in 4Q24. Contribution to Consolidated Results 47% SALES 57% OP. INCOME 47% EBITDA
Page 7
page 7 4Q25 TT12 www.carso.com.mx INDUSTRIAL Amounts in million pesos MXN (M MXN) Consolidated Results 4Q25 4Q24 Var% 2025 2024 Var% Sales 12,050 12,749 -5.5% 51,534 48,787 5.6% Operating Income 987 1,308 -24.6% 4,510 5,194 -13.2% Controlling Net Income 602 1,211 -50.3% 4,492 5,342 -15.9% EBITDA 1,104 1,492 -26.0% 5,147 5,909 -12.9% Operating Margin 8.2% 10.3% 8.8% 10.6% EBITDA Margin 9.2% 11.7% 10.0% 12.1% Grupo Condumex’s sales decreased 5.5% during 4Q25, reaching Ps. 12,050 million compared to Ps. 12,749 million in the prior year. This decline resulted from lower demand, primarily in the auto‑parts sector, as well as the appreciation of the Mexican peso against the U.S. dollar. On an annual basis, sales showed a 5.6% increase. Operating Income and EBITDA for 4Q25 totaled Ps. 987 million and Ps. 1,104 million, respectively , reflecting decreases of 24.6% and 26%, due to the aforementioned decline in volumes and foreign exchange variations, as the average quarterly exchange rate decreased 8.7% from Ps. 20.06 in 4Q24 to Ps. 18.31 MXN/USD in 4Q25. Controlling Net Income amounted to Ps. 602 million, compared to Ps. 1,211 million in the same period of the previous year, a 50.3% decrease, impacted by an FX variation effect of Ps. 243 million. Contribution to Consolidated Results 22% SALES 24% OP. INCOME 18% EBITDA
Page 8
page 8 4Q25 TT12 www.carso.com.mx Contribution to Consolidated Results 13% SALES -11% OP. INCOME -3% EBITDA INFRASTRUCTURE AND CONSTRUCTION Amounts in million pesos MXN (M MXN) Consolidated Results 4Q25 4Q24 Var% 2025 2024 Var % Sales 6,989 10,910 -35.9% 28,479 42,505 -33.0% Operating Income -446 1,123 -139.7% 494 5,180 -90.5% Controlling Net Income -471 691 -168.1% -1,323 2,778 -147.6% EBITDA -205 1,363 -115.0% 1,425 6,163 -76.9% Operating Margin -6.4% 10.3% 1.7% 12.2% EBITDA Margin -2.9% 12.5% 5.0% 14.5% NC= Not Comparable CICSA’s sales totaled Ps. 6,989 million in the fourth quarter of the year, representing a 35.9% decline, mainly due to the completion of major projects and the fact that the division is currently in the initial phase of new ones, such as the Saltillo–Monterrey Train. Consolidated Operating Income and EBITDA amounted to Ps. –446 million and Ps. –205 million, respectively, as a result of expenses related to the maintenance of offshore platforms and negative foreign exchange effects, primarily stemming from the Pemex collection recorded at year-end. The division’s Controlling Net Result shifted from a profit of Ps. 691 million in 4Q24 to a loss of Ps. 471 million in 4Q25. Finally, the backlog totaled Ps. 68,646 million as of December 2025, compared to Ps. 23,964 million in the same period of the previous year. This amount reflects current civil work projects, deep‑well drilling projects, and the contract for the design and construction of 111 km of the Saltillo –Nuevo Laredo Passenger Train, Segments 13 and 14, Saltillo –Santa Catarina.
Page 9
page 9 4Q25 TT12 www.carso.com.mx Contribution to Consolidated Results 13% SALES 1% OP. INCOME 20% EBITDA MATERIALS Amounts in million pesos MXN (M MXN) Consolidated Results 4Q25 4Q24 Var% 2025 2024 Var % Sales 7,098 7,305 -2.8% 30,013 29,316 2.4% Operating Income 54 1,210 -95.6% 5,556 5,028 10.5% Controlling Net Income 91 516 -82.3% 3,762 2,684 40.2% EBITDA 1,249 1,635 -23.6% 8,122 6,688 21.4% Operating Margin 0.8% 16.6% 18.5% 17.2% EBITDA Margin 17.6% 22.4% 27.1% 22.8% Elementia recorded revenues of Ps. 7,098 million , down 2.8% at the close of 4Q25. This performance was mainly driven by the effects of the peso’s appreciation, as a significant portion of Elementia Materiales’ revenues are generated outside of Mexico, either through exports or from foreign operating subsidiaries. Fortaleza Materiales, the cement division, offset the decline in Elementia Materiales’ sales by posting a quarter‑over‑quarter increase in revenues. Lower operating results led Operating Income to total Ps. 54 million, a 95.6% decrease, while EBITDA amounted to Ps. 1,249 million, down 23.6%, primarily due to the effects related to the shutdown of a Nacional de Cobre’s plant. For these reasons, Controlling Net Income in Elementia/Fortaleza declined 82.3%, reaching Ps. 91 million compared to Ps. 516 million in the same period of the prior year.
Page 10
page 10 4Q25 TT12 www.carso.com.mx Contribution to Consolidated Results 2% SALES 16% OP. INCOME 12% EBITDA ENERGY Amounts in million pesos MXN (MM) Consolidated Results 4Q25 4Q24 Var% 2025 2024 Var% Sales 840 953 -11.8% 3,358 3,333 0.7% Operating Income 649 735 -11.7% 2,530 2,545 -0.6% Controlling Net Income 389 353 10.1% 1,653 1,166 41.8% EBITDA 753 843 -10.7% 2,959 2,927 1.1% Operating Margin 77.3% 77.2% 75.3% 76.4% EBITDA Margin 89.6% 88.5% 88.1% 87.8% Carso Energy recorded revenues of Ps. 840 million, a decrease of 11.8% compared to the previous’ year quarter. This result was mainly attributable to the negative impact of a lower average quarterly exchange rate (‑8.7%), given that 100% of the division’s revenues are in U.S. dollars. Additionally, lower revenues were observed from energy sales in Panama due to the dry season. Meanwhile, natural gas transportation service maintained a favorable performance. Carso Energy’s Operating Income and EBITDA totaled Ps. 649 million and Ps. 753 million, respectively, reflecting decreases of 11.7% and 10.7%, in line with the decline in sales. Nevertheless, this division contributed 12% of consolidated EBITDA. Carso Energy’s Controlling Net Income amounted to Ps. 389 million at the close of the fourth quarter of 2025, higher than the Ps. 353 million recorded in the same period of the previous year. Centauro del Norte Pipeline (Segment I) construction continues , covering 76.4 km, which together with Segment II will have a combined length of approximately 425 km. The project is under contract to provide natural gas transportation services to users, with CFE serving as the main off‑taker.
Page 11
page 11 4Q25 TT12 www.carso.com.mx Contribution to Consolidated Results 4% SALES 0% OP. INCOME -4% EBITDA ZAMAJAL Amounts in million pesos MXN (M MXN) Consolidated Results 4Q25 4Q24 Var% 2025 2024 Var % Sales 2,055 364 465.2% 3,647 940 288.0% Operating Income -10 -311 -96.9% -1,123 -601 87.0% Controlling Net Income 893 -962 -192.8% 125 -1,386 -109.0% EBITDA -233 289 -180.7% -195 330 -158.9% Operating Margin -0.5% -85.6% -30.8% -63.9% EBITDA Margin -11.4% 79.5% -5.3% 35.1% Zamajal’s sales in 4Q25 amounted to Ps. 2,055 million, compared to Ps. 364 million in 4Q24. This growth is not directly comparable, as on September 29, 2025, a Developed and Financed Services Agreement with Pemex for well drilling in the Ixachi field was formalized, which accounts for most of the income increase. Additionally, higher production levels were recorded in the Ichalkil and Pokoch fields, averaging 16,599 barrels of oil equivalent per day , compared to 11,113 barrels in the same period of the previous year. Operating Income showed a loss of Ps. 10 million, lower than the loss of Ps. 311 million recorded in the comparable period. EBITDA, for its part, recorded a decline of Ps. 233 million versus Ps. 289 million in 4Q24. Regarding the binding agreement dated January 19, 2026, the acquisition of Fieldwood will provide a greater degree of control over strategy and day-to-day operations, enabling more agile decision-making processes and improved operational efficiency, with the aim of reducing expenses and increasing production. A mixed contract was recently signed for the development of the onshore Macavil field, which holds reserves (3P) of 33.7 million barrels of condensate and 409.1 billion cubic feet of natural gas, thereby strengthening collaboration with Pemex and advancing efforts to boost national hydrocarbon production. In December 2025, Harbour Energy, a strategic partner in the Zama field, reached an agreement with Pemex and Talos Mx (49.9% owned by Zamajal, soon to be 80%), under which Harbour was designated as operator. All partners will have the option to appoint key personnel for the execution of the project.
Page 12
page 12 4Q25 TT12 www.carso.com.mx CONTACT FOR INVESTORS: inversionistas@gcarso.com.mx T. +52 (55) 1101-2956 Arturo Spínola García Rafael Rogelio Barradas Servín Chief Financial Officer Investor Relations RESULTS WEBINAR: Date: Tuesday February 10, 2026 Time: 10:00-10:30 A.M. Mexico City Time / 11:00-11:30 A.M. NY Time (US EST) Registration Link: https://events.teams.microsoft.com/event/aa233a02-b733-45d3-a9d8- eb2c1cd3232d@3403678f-c88d-4e90-a790-18fb4deef85d
Page 13
page 13 4Q25 TT12 www.carso.com.mx ADDITIONAL TABLES: Million PESOS (MXN) 4Q25 4Q24 Var % 2025 2024 Var % GRUPO CARSO Revenues 54,862.1 100.0% 57,572.4 100.0% -4.7% 191,621.0 100.0% 198,034.8 100.0% -3.2% Operating Income 4,101.6 7.5% 6,944.2 12.1% -40.9% 17,028.3 8.9% 23,530.4 11.9% -27.6% Financial Results -778.2 -1.4% -534.6 -0.9% 45.6% -5,622.9 -2.9% -1,325.2 -0.7% 324.3% Controlling Net Income 3,066.2 5.6% 3,782.3 6.6% -18.9% 8,026.7 4.2% 14,457.0 7.3% -44.5% EBITDA 6,251.6 11.4% 9,158.6 15.9% -31.7% 25,833.2 14.3% 30,333.6 15.3% -14.8% GRUPO SANBORNS Sales 25,832.8 100.0% 25,252.7 100.0% 2.3% 74,296.4 100.0% 73,353.0 100.0% 1.3% Operating Income 2,357.6 9.1% 2,534.3 10.0% -7.0% 4,045.7 5.4% 4,844.3 6.6% -16.5% Controlling Net Income 1,759.3 6.8% 1,828.1 7.2% -3.8% 3,117.1 4.2% 3,569.4 4.9% -12.7% EBITDA 2,910.7 11.3% 3,196.3 12.7% -8.9% 6,249.4 8.4% 7,024.2 9.6% -11.0% GRUPO CONDUMEX Sales 12,050.0 100.0% 12,749.1 100.0% -5.5% 51,533.7 100.0% 48,786.8 100.0% 5.6% Operating Income 986.7 8.2% 1,307.9 10.3% -24.6% 4,510.4 8.8% 5,193.5 10.6% -13.2% Controlling Net Income 602.2 5.0% 1,210.8 9.5% -50.3% 4,492.2 8.7% 5,342.1 10.9% -15.9% EBITDA 1,103.9 9.2% 1,491.5 11.7% -26.0% 5,146.6 10.0% 5,908.7 12.1% -12.9% CICSA Sales 6,988.8 100.0% 10,910.0 100.0% -35.9% 28,479.2 100.0% 42,504.6 100.0% -33.0% Operating Income -446.5 -6.4% 1,123.2 10.3% -139.7% 493.8 1.7% 5,180.5 12.2% -90.5% Controlling Net Income -471.2 -6.7% 691.4 6.3% -168.1% -1,322.9 -4.6% 2,777.6 6.5% -147.6% EBITDA -204.7 -2.9% 1,362.5 12.5% -115.0% 1,425.4 5.0% 6,163.3 14.5% -76.9% ELEMENTIA Sales 7,097.7 100.0% 7,305.2 100.0% -2.8% 30,012.7 100.0% 29,315.6 100.0% 2.4% Operating Income 53.6 0.8% 1,210.1 16.6% -95.6% 5,555.9 18.5% 5,028.1 17.2% 10.5% Controlling Net Income 91.1 1.3% 516.2 7.1% -82.3% 3,762.1 12.5% 2,684.3 9.2% 40.2% EBITDA 1,249.0 17.6% 1,635.4 22.4% -23.6% 8,122.2 27.1% 6,687.7 22.8% 21.4% CARSO ENERGY Sales 840.3 100.0% 952.9 100.0% -11.8% 3,357.8 100.0% 3,333.3 100.0% 0.7% Operating Income 649.3 77.3% 735.4 77.2% -11.7% 2,529.6 75.3% 2,545.5 76.4% -0.6% Controlling Net Income 388.6 46.3% 352.9 37.0% 10.1% 1,653.3 49.2% 1,165.6 35.0% 41.8% EBITDA 752.8 89.6% 843.4 88.5% -10.7% 2,959.1 88.1% 2,926.8 87.8% 1.1% ZAMAJAL Sales 2,055.1 100.0% 363.6 100.0% 465.2% 3,647.0 100.0% 940.0 100.0% 288.0% Operating Income -9.8 -0.5% -311.2 -85.6% -96.9% -1,123.4 -30.8% -600.7 -63.9% 87.0% Controlling Net Income 893.2 43.5% -962.4 -264.7% -192.8% 125.2 3.4% -1,386.1 -147.5% -109.0% EBITDA -233.3 -11.4% 289.1 79.5% -180.7% -194.6 -5.3% 330.2 35.1% -158.9% NC=Not Comparable Consolidated Financial Income Data
Page 14
page 14 4Q25 TT12 www.carso.com.mx Consolidated Balance Sheet Data Million PESOS(MXN) 4Q25 4Q24 Var % GRUPO CARSO Cash & Equivalents 23,596.7 16,241.7 45.3% Current Trade Receivables 42,493.1 51,792.8 -18.0% Current Receivables due from related parties 2,846.7 2,570.5 10.7% Total Current prepayments 2,760.6 1,981.5 39.3% 5,298.4 5,402.9 -1.9% Other Current receivables 2,341.0 1,462.2 60.1% Recuperable taxes 1,305.8 1,067.1 22.4% Current Inventories 29,209.8 31,275.4 -6.6% Assets maintained for Sale 93.7 10,688.8 -99.1% Current Assets 109,945.8 122,482.8 -10.2% Other Non-Current Trade Receivables 14,377.9 16,720.8 -14.0% Non-Current Inventories 971.3 971.3 0.0% Other Non-Current Financial Assets 6.5 43.2 -85.0% Investments in subsidiaries, JVs and associates 38,456.2 37,515.6 2.5% Property, Plant and Equipment 71,698.8 72,228.5 -0.7% Investment Properties 7,886.7 5,143.6 53.3% Right-of-use- assets not investment property 4,996.3 6,368.4 -21.5% Goodwill 5,567.2 5,700.2 -2.3% Intangible Assets other than goodwill 2,094.6 3,687.2 -43.2% Deferred Tax Assets 8,329.5 7,282.8 14.4% Other non-current non-financial assets 2,498.0 2,195.4 13.8% Non-Current Assets 156,883.0 157,857.0 -0.6% Total Assets 266,828.8 280,339.8 -4.8% Trade and other current payables 30,381.2 32,267.7 -5.8% Current Tax Liabilities, current 1,066.4 1,643.5 -35.1% Short-Term Debt 8,560.3 10,264.7 -16.6% Short-Term Bank Debt 6,700.0 2,000.0 235.0% Other Current Liabilities at Cost 133.8 110.9 20.6% Other Current Financial Liabilities 0.4 14.6 -96.9% Current Lease Liabilities 1,786.4 2,171.7 -17.7% Other Non-Financial Liabilities Short-Term 2,889.1 2,785.5 3.7% Total Current Provisions 11,004.5 10,576.8 4.0% Liabilities attributable to assets mantained for sale 0.0 3,603.4 -100.0% Current Liabilities 62,522.1 65,438.8 -4.5% Long-Term Taxes Payable 176.0 190.5 -7.6% Bank loans non-current 11,413.9 16,581.1 -31.2% Stock market loans non-current 10,000.0 18,700.0 -46.5% Other non-current financial liabilities 0.0 0.4 -100.0% Long-Term Lease Liabilities 4,117.7 4,326.3 -4.8% Long-Term Provisions 850.7 975.0 -12.8% Deferred Tax Liabilities 11,394.5 12,111.5 -5.9% Non-Current Liabilities 37,952.8 52,884.9 -28.2% Total Liabilities 100,475.0 118,323.7 -15.1% Total Equity 166,353.8 162,016.1 2.7% Shares Outstanding (´000) 2,253,534 2,255,311.6 -0.1% Closing Stock Price 117.9 115.3 2.3% NC= Not Comparable