|
Cash & Equivalents
|
0.00M | 0.00M | 10.38M | 12.71M | 14.45M | 13.49M | 12.45M | 13.67M | 15.11M | 12.66M | 10.60M | 10.65M | 9.82M | 12.59M | 15.82M | 75.11M | 30.52M | 33.90M | 27.33M | 24.28M | 23.94M | 21.39M | 31.83M | 47.56M | 30.52M | 21.36M | 24.67M | 102.20M | 94.47M | 95.16M | 83.89M | 61.94M | 54.37M | 62.92M | 63.92M | 52.38M | 61.54M | 42.74M | 57.32M | 54.56M | 53.02M | 44.73M | 52.89M | 47.52M | 52.42M | 50.15M | 46.31M | 47.29M | 58.04M | 55.45M |
|
Short-term Investments
|
| | 292.01M | 310.53M | 333.75M | 373.68M | 0.34M | 0.08M | 0.33M | 0.19M | 0.42M | 0.07M | 0.31M | 0.17M | 9.12M | 9.54M | 7.11M | 8.20M | 13.83M | 16.11M | 26.02M | 31.43M | 24.26M | 15.85M | 23.12M | 26.75M | 18.29M | 36.90M | 33.41M | 17.56M | 15.97M | 14.24M | 17.65M | 18.12M | 10.52M | 27.18M | 28.54M | 59.47M | 45.53M | 23.03M | 26.50M | 35.83M | 19.50M | 20.00M | 21.23M | 23.26M | 30.05M | 21.62M | 12.11M | 15.31M |
|
Cash & Current Investments
|
0.00M | 0.00M | 302.39M | 323.24M | 348.20M | 387.16M | 12.79M | 13.75M | 15.43M | 12.85M | 11.03M | 10.72M | 10.13M | 12.76M | 24.95M | 84.66M | 37.63M | 42.10M | 41.16M | 40.38M | 49.96M | 52.82M | 56.09M | 63.41M | 53.64M | 48.11M | 42.96M | 139.10M | 127.88M | 112.72M | 99.86M | 76.18M | 72.02M | 81.04M | 74.43M | 79.56M | 90.08M | 102.21M | 102.85M | 77.59M | 79.53M | 80.56M | 72.39M | 67.52M | 73.66M | 73.42M | 76.36M | 68.91M | 70.15M | 70.76M |
|
Fed Funds Sold
|
| | | | | | | | | 3.03M | 3.26M | 3.26M | 3.26M | 3.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | 0.38M | | | 0.63M | 1.42M | 2.51M | 1.62M | 1.50M | 1.63M | 2.01M | 6.33M | 4.58M | 2.78M | 6.04M | 7.06M | 6.66M | 7.69M | 4.78M | 5.73M | 4.60M | 3.63M | 5.62M | 7.11M | 2.05M | 1.74M | 4.06M | 5.30M | 2.60M | 2.73M | 6.30M | 5.72M | 3.17M | 1.75M | 5.49M | 5.68M | 3.28M | 2.42M | 5.33M | 5.92M | 2.44M | 3.79M | 4.30M | 8.27M | 6.27M |
|
Securities - Tradable
|
| | 286.98M | 308.86M | 337.66M | 375.62M | 416.00M | 429.62M | 433.04M | 580.08M | 508.24M | 508.16M | 522.15M | 533.07M | 671.90M | 1,139.06M | 1,378.43M | 1,754.37M | 1,840.91M | 1,642.68M | 1,861.18M | 1,838.97M | 1,770.11M | 1,985.96M | 2,152.34M | 2,483.24M | 2,508.36M | 1,599.00M | 1,548.14M | 1,485.88M | 1,228.25M | 1,014.25M | 998.80M | 865.90M | 953.50M | 774.11M | 728.83M | 868.03M | 931.43M | 1,077.90M | 1,054.25M | 1,016.80M | 1,012.13M | 1,046.65M | 1,067.32M | 1,214.12M | 1,122.42M | 1,119.44M | 1,152.44M | 1,191.48M |
|
Loans - Loss Allowance
|
| 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | 397.29M | 416.74M | 440.08M | 471.64M | 507.32M | 514.18M | 525.61M | 665.64M | 606.04M | 600.76M | 619.49M | 626.00M | 733.17M | 1,215.75M | 1,452.89M | 1,851.49M | 1,963.72M | 1,830.83M | 2,092.73M | 2,120.94M | 2,065.02M | 2,289.99M | 2,426.04M | 2,739.08M | 2,799.47M | 1,821.64M | 1,725.40M | 1,648.44M | 1,402.66M | 1,231.42M | 1,210.79M | 1,076.72M | 1,172.22M | 1,020.22M | 992.40M | 1,147.06M | 1,211.17M | 1,348.84M | 1,319.16M | 1,283.28M | 1,265.76M | 1,297.03M | 1,301.58M | 1,440.90M | 1,356.08M | 1,346.77M | 1,377.04M | 1,410.17M |
|
Long-Term Deferred Tax
|
| | | | | | 0.15M | | | 0.42M | 0.20M | 0.79M | 0.79M | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 30.11M | 21.47M | 23.51M | 24.02M | 24.60M | 28.56M | 38.39M | 36.55M | 30.30M | 34.43M | 35.91M | 38.81M | 59.71M | 102.03M | 69.74M | 83.92M | 86.97M | 93.35M | 92.19M | 112.56M | 88.26M | 96.67M | 113.39M | 136.93M | 145.09M | 315.19M | 222.76M | 182.06M | 190.82M | 179.06M | 123.96M | 137.64M | 130.64M | 191.80M | 207.01M | 218.72M | 197.66M | 130.05M | 122.36M | 144.25M | 127.23M | 5.24M | 6.11M | 4.50M | 135.10M | 102.73M | 113.61M | 111.32M |
|
Assets
|
| 0.01M | 427.40M | 438.21M | 463.60M | 495.66M | 531.93M | 542.74M | 564.00M | 702.18M | 636.34M | 635.19M | 655.40M | 664.81M | 792.88M | 1,317.78M | 1,522.63M | 1,935.40M | 2,050.68M | 1,924.18M | 2,184.92M | 2,233.50M | 2,153.28M | 2,386.65M | 2,539.43M | 2,876.01M | 2,944.57M | 2,136.84M | 1,948.16M | 1,830.51M | 1,593.49M | 1,410.48M | 1,334.76M | 1,214.37M | 1,302.86M | 1,212.02M | 1,199.42M | 1,365.77M | 1,408.83M | 1,478.89M | 1,441.51M | 1,427.52M | 1,392.99M | 1,405.92M | 1,416.55M | 1,551.39M | 1,491.17M | 1,449.51M | 1,490.66M | 1,521.49M |
|
Accounts Payables
|
| | 0.62M | 0.69M | 0.81M | 0.53M | 0.77M | 0.75M | 0.87M | 0.79M | 1.00M | 1.05M | 4.42M | 5.38M | 6.20M | 257.79M | 14.87M | 3.24M | 3.04M | 4.44M | 3.71M | 3.78M | 2.00M | 1.77M | 2.65M | 3.14M | 3.59M | 1.52M | 35.90M | 6.90M | 3.22M | 29.25M | 4.54M | 4.46M | 1.89M | 3.63M | 56.36M | 26.57M | 78.88M | 1.90M | | | | | | 28.34M | | | | 15.09M |
|
Notes Payables
|
| | | | | | | | 10.70M | 26.05M | 24.31M | 23.84M | 22.85M | 21.86M | 22.89M | 16.00M | 35.50M | 34.53M | 39.02M | 74.75M | 79.28M | 129.35M | 157.54M | 160.67M | 152.03M | 157.95M | 166.99M | 171.78M | 131.78M | 114.33M | 111.38M | 116.93M | 134.98M | 135.00M | 145.27M | 159.07M | 178.31M | 177.35M | 183.89M | 177.93M | 174.97M | 172.01M | 169.31M | 166.39M | 159.47M | 150.85M | 151.23M | 149.30M | 149.38M | 147.36M |
|
Dividends payables
|
| | 3.38M | 3.75M | 3.83M | 3.83M | 3.83M | 3.83M | 3.68M | 3.68M | 3.68M | 3.68M | 3.69M | 3.69M | 4.82M | 3.69M | 6.23M | 6.83M | 7.27M | 7.26M | 8.86M | 9.10M | 11.85M | 9.81M | 10.37M | 8.85M | 8.77M | 8.72M | 6.72M | 6.72M | 6.72M | 6.74M | 6.74M | 6.90M | 7.06M | 7.21M | 7.43M | 7.80M | 8.48M | 9.07M | 6.19M | 6.19M | 6.65M | 6.50M | 6.76M | 7.07M | 7.01M | 7.14M | 7.64M | 5.95M |
|
Payables
|
| | 3.99M | 4.44M | 4.64M | 4.36M | 4.60M | 4.58M | 15.25M | 30.51M | 29.00M | 28.57M | 30.96M | 30.92M | 33.90M | 277.48M | 56.60M | 44.60M | 49.33M | 86.44M | 91.85M | 142.22M | 171.39M | 172.25M | 165.04M | 169.94M | 179.35M | 182.02M | 174.40M | 127.95M | 121.32M | 152.91M | 146.25M | 146.36M | 154.21M | 169.91M | 242.10M | 211.72M | 271.25M | 188.90M | 181.16M | 178.20M | 175.96M | 172.89M | 166.23M | 186.25M | 158.24M | 156.44M | 157.02M | 168.40M |
|
Accumulated Expenses
|
| 0.10M | 0.39M | 0.35M | 0.24M | 0.39M | 0.80M | 0.60M | 2.40M | 1.63M | 2.60M | 2.60M | 6.39M | 6.54M | 5.76M | 6.47M | 7.16M | 9.50M | 12.01M | 16.78M | 24.91M | 22.32M | 15.54M | 13.15M | 16.43M | 12.71M | 15.87M | 17.42M | 4.83M | 3.48M | 3.75M | 3.79M | 3.49M | 2.94M | 3.06M | 2.43M | 4.14M | 7.13M | 19.51M | 15.83M | 8.55M | 18.39M | 36.76M | 10.82M | 11.29M | 10.57M | 18.19M | 10.36M | 18.03M | 6.62M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | 0.20M | 0.15M | 0.15M | 0.05M | 0.00M | | | | | | | | | | | | | | | | | | | 0.10M | | | | | |
|
Non-Current Debt
|
| 0.04M | | | | | 362.13M | | | 440.73M | 385.56M | 398.37M | 456.07M | 466.21M | 594.62M | 773.32M | 1,197.44M | 1,561.07M | 1,666.54M | 1,500.56M | 1,693.31M | 1,680.39M | 1,598.59M | 1,785.35M | 1,942.51M | 2,266.84M | 2,337.64M | 1,565.23M | 1,395.32M | 1,365.47M | 1,149.98M | 934.00M | 897.05M | 777.42M | 865.49M | 764.88M | 683.17M | 865.41M | 825.96M | 991.62M | 979.91M | 967.29M | 903.49M | 965.00M | 994.76M | 1,108.50M | 1,077.26M | 1,049.87M | 1,072.29M | 1,107.14M |
|
Minority Interest
|
| | 0.31M | 0.34M | 0.39M | 0.48M | 0.55M | 0.59M | 0.76M | 0.78M | 0.99M | 0.99M | 1.08M | 1.28M | 1.78M | 2.23M | 2.18M | 2.14M | 2.48M | 2.99M | 3.25M | 3.70M | 3.26M | 2.94M | 2.62M | 2.66M | 2.78M | 2.21M | 2.28M | 2.11M | 2.40M | 2.84M | 2.72M | 2.69M | 2.95M | 3.67M | 3.31M | 4.18M | 3.48M | 3.11M | 3.13M | 3.48M | 2.90M | 3.18M | 3.23M | 3.02M | 3.28M | 3.06M | 2.52M | 2.33M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 0.34M | 0.84M | 3.43M | 4.55M | 5.17M | 2.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 4.97M | 6.67M | 7.10M | 6.55M | 9.48M | 12.26M | 10.78M | 15.58M | 11.88M | 16.77M | 26.30M | 24.25M | 19.37M | 270.92M | 34.06M | 22.53M | 22.67M | 29.57M | 38.59M | 35.59M | 33.21M | 26.34M | 38.81M | 41.61M | 40.56M | 51.19M | 70.23M | 28.51M | 19.57M | 51.97M | 15.68M | 19.44M | 13.28M | 28.42M | 82.85M | 72.21M | 133.46M | 45.20M | 24.07M | 30.67M | 61.81M | 24.39M | 24.56M | 52.35M | 29.07M | 20.70M | 36.57M | 31.53M |
|
Total Non-Current Liabilities
|
| | 261.30M | 269.98M | 293.75M | 329.24M | 362.13M | 373.87M | 395.09M | 534.12M | 472.12M | 469.46M | 478.93M | 488.06M | 617.50M | 789.32M | 1,232.94M | 1,595.61M | 1,705.56M | 1,575.31M | 1,772.59M | 1,809.74M | 1,756.13M | 1,946.02M | 2,094.54M | 2,424.79M | 2,504.63M | 1,737.01M | 1,527.10M | 1,479.80M | 1,261.36M | 1,050.93M | 1,032.03M | 912.42M | 1,010.76M | 923.95M | 861.48M | 1,042.76M | 1,009.85M | 1,169.55M | 1,154.88M | 1,139.30M | 1,072.80M | 1,131.40M | 1,154.23M | 1,259.34M | 1,228.48M | 1,199.17M | 1,221.67M | 1,254.50M |
|
Total Liabilities
|
| 0.15M | 266.28M | 276.65M | 300.84M | 335.79M | 371.61M | 386.13M | 405.86M | 549.70M | 484.00M | 486.24M | 505.23M | 512.31M | 636.87M | 1,060.24M | 1,267.00M | 1,618.14M | 1,728.23M | 1,604.88M | 1,811.18M | 1,845.33M | 1,789.35M | 1,972.36M | 2,133.35M | 2,466.40M | 2,545.19M | 1,788.20M | 1,597.33M | 1,508.31M | 1,280.92M | 1,102.90M | 1,047.71M | 931.86M | 1,024.05M | 952.37M | 944.33M | 1,114.97M | 1,143.31M | 1,214.75M | 1,178.94M | 1,169.96M | 1,134.62M | 1,155.78M | 1,178.79M | 1,311.69M | 1,257.55M | 1,219.88M | 1,258.25M | 1,286.03M |
|
Total Debt
|
| 0.04M | | | | | 362.13M | | | 440.73M | 385.56M | 398.37M | 456.07M | 466.21M | 594.62M | 773.32M | 1,197.44M | 1,561.07M | 1,666.54M | 1,500.56M | 1,693.31M | 1,680.39M | 1,598.59M | 1,785.35M | 1,942.51M | 2,266.84M | 2,337.64M | 1,565.23M | 1,395.32M | 1,365.47M | 1,149.98M | 934.00M | 897.05M | 777.42M | 865.49M | 764.88M | 683.17M | 865.41M | 825.96M | 991.62M | 979.91M | 967.29M | 903.49M | 965.00M | 994.76M | 1,108.50M | 1,077.26M | 1,049.87M | 1,072.29M | 1,107.14M |
|
Common Equity
|
| -0.13M | 161.12M | 161.56M | 162.75M | 159.87M | 160.32M | 156.60M | 158.13M | 152.48M | 152.34M | 148.96M | 150.17M | 152.49M | 156.01M | 257.54M | 255.63M | 317.26M | 322.46M | 319.30M | 373.74M | 388.17M | 363.93M | 414.30M | 406.08M | 409.61M | 399.38M | 348.64M | 350.83M | 322.19M | 312.57M | 307.58M | 287.05M | 282.51M | 278.82M | 259.65M | 255.08M | 250.80M | 265.52M | 264.14M | 262.57M | 257.56M | 258.38M | 250.14M | 237.75M | 239.70M | 233.62M | 229.63M | 232.41M | 235.46M |
|
Shareholder's Equity
|
| -0.13M | 161.12M | 161.56M | 162.75M | 159.87M | 160.32M | 156.60M | 158.13M | 152.48M | 152.34M | 148.96M | 150.17M | 152.49M | 156.01M | 257.54M | 255.63M | 317.26M | 322.46M | 319.30M | 373.74M | 388.17M | 363.93M | 414.30M | 406.08M | 409.61M | 399.38M | 348.64M | 350.83M | 322.19M | 312.57M | 307.58M | 287.05M | 282.51M | 278.82M | 259.65M | 255.08M | 250.80M | 265.52M | 264.14M | 262.57M | 257.56M | 258.38M | 250.14M | 237.75M | 239.70M | 233.62M | 229.63M | 232.41M | 235.46M |
|
Liabilities and Shareholders Equity
|
| 0.01M | 427.40M | 438.21M | 463.60M | 495.66M | 531.93M | 542.74M | 564.00M | 702.18M | 636.34M | 635.19M | 655.40M | 664.81M | 792.88M | 1,317.78M | 1,522.63M | 1,935.40M | 2,050.68M | 1,924.18M | 2,184.92M | 2,233.50M | 2,153.28M | 2,386.65M | 2,539.43M | 2,876.01M | 2,944.57M | 2,136.84M | 1,948.16M | 1,830.51M | 1,593.49M | 1,410.48M | 1,334.76M | 1,214.37M | 1,302.86M | 1,212.02M | 1,199.42M | 1,365.77M | 1,408.83M | 1,478.89M | 1,441.51M | 1,427.52M | 1,392.99M | 1,405.92M | 1,416.55M | 1,551.39M | 1,491.17M | 1,449.51M | 1,490.66M | 1,521.49M |
|
Treasury Shares
|
| | 0.00M | 0.03M | 0.06M | 0.06M | 0.00M | 0.05M | 0.04M | 0.08M | 0.07M | 0.07M | 0.09M | 0.08M | 0.07M | 0.07M | | | | | | | | | | | 0.24M | 0.14M | | | 0.14M | | | | | | | | | | | | | 0.30M | 0.40M | 0.40M | 0.40M | | | |
|
Retained Earnings
|
| 0.13M | 17.70M | 14.67M | 10.19M | 9.15M | 6.64M | 9.12M | 6.08M | 6.05M | 3.13M | -7.61M | 11.63M | 11.97M | 12.09M | 30.58M | 22.81M | 22.75M | 35.24M | 62.57M | 67.17M | 85.01M | -38.40M | -6.42M | -33.73M | -45.86M | -59.45M | -100.36M | -117.38M | -143.78M | -141.98M | -128.26M | -146.72M | -157.67M | -158.48M | -137.93M | -160.80M | -128.12M | -168.99M | -197.32M | -202.24M | -193.17M | -233.16M | -228.00M | -234.38M | -253.94M | -249.64M | -263.88M | -270.24M | -271.98M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | 57.92M | 57.92M | 57.92M | 61.90M | 64.51M | 65.64M | 66.86M | 67.21M | 67.21M | 67.21M | 67.21M | 67.21M | 67.21M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M | 67.31M |