|
Cash & Equivalents
|
0.70B | 0.86B | 0.86B | 0.81B | 0.85B | 1.11B | 1.29B | 1.02B | 1.18B | 1.42B | 1.56B | 1.28B | 1.55B | 2.00B | 1.66B | 1.38B | 1.02B | 1.00B | 1.00B | 1.21B | 0.99B | 1.00B | 1.01B | 1.27B | 0.99B | 1.04B | 1.59B | 0.00B | 1.75B | 1.44B | 1.55B | 1.93B | 1.66B | 2.12B | 2.06B | 1.73B | 1.90B | 2.50B | 3.06B | 0.00B | 2.55B | 3.16B | 3.04B | 0.00B | 3.10B | 3.12B | 3.29B | 0.00B | 2.63B | 3.22B | 2.84B | 2.40B | 2.67B | 2.88B | 3.18B | 3.44B | 3.21B | 3.68B | 3.82B | 3.75B | 4.06B | 3.92B | 3.60B | 3.63B | 3.50B | 4.69B | 5.13B |
|
Cash & Current Investments
|
0.70B | 0.86B | 0.86B | 0.81B | 0.85B | 1.11B | 1.29B | 1.02B | 1.18B | 1.42B | 1.56B | 1.28B | 1.55B | 2.00B | 1.66B | 1.38B | 1.02B | 1.00B | 1.00B | 1.21B | 0.99B | 1.00B | 1.01B | 1.27B | 0.99B | 1.04B | 1.59B | 0.00B | 1.75B | 1.44B | 1.55B | 1.93B | 1.66B | 2.12B | 2.06B | 1.73B | 1.90B | 2.50B | 3.06B | 0.00B | 2.55B | 3.16B | 3.04B | 0.00B | 3.10B | 3.12B | 3.29B | 0.00B | 2.63B | 3.22B | 2.84B | 2.40B | 2.67B | 2.88B | 3.18B | 3.44B | 3.21B | 3.68B | 3.82B | 3.75B | 4.06B | 3.92B | 3.60B | 3.63B | 3.50B | 4.69B | 5.13B |
|
Securities Borrowed
|
| 8.82B | 0.01B | 9.34B | 0.01B | 8.99B | 9.21B | 7.42B | 6.42B | 6.10B | 8.88B | 6.62B | 6.44B | 6.16B | 5.70B | 4.54B | 4.66B | 4.41B | 4.43B | 4.45B | 3.43B | 3.50B | 3.40B | 3.98B | 3.47B | 3.61B | 3.84B | 3.92B | 4.01B | 4.25B | 4.79B | 4.04B | 3.92B | 3.90B | 4.20B | 3.15B | 2.97B | 3.59B | 3.55B | 3.33B | 4.20B | 4.03B | 4.01B | 3.92B | 3.97B | 4.84B | 4.00B | 4.96B | 5.71B | 3.63B | 3.81B | 3.91B | 4.45B | 3.85B | 3.91B | 4.75B | 5.31B | 6.00B | 5.48B | 5.83B | 6.36B | 6.22B | 7.51B | 5.37B | 5.84B | 10.14B | 11.57B |
|
Securities Bought
|
| | | 0.41B | | 1.67B | 0.40B | 0.34B | 0.33B | 0.30B | 0.46B | 0.38B | 0.37B | 0.38B | 0.34B | 0.43B | 0.46B | 0.59B | 0.49B | 0.39B | 0.28B | 0.27B | 0.27B | 0.39B | 0.17B | 0.15B | 0.21B | 0.20B | 0.81B | 0.11B | 0.15B | 0.11B | 0.11B | 0.37B | 0.59B | 2.04B | 0.68B | 0.53B | 0.33B | 1.24B | 1.58B | 1.30B | 1.39B | 3.11B | 0.91B | 1.37B | 1.40B | 0.79B | 1.69B | 4.17B | 6.11B | 4.38B | 6.27B | 6.29B | 4.86B | 6.03B | 6.70B | 6.43B | 5.48B | 5.50B | 6.67B | 6.21B | 8.18B | 6.58B | 8.38B | 9.53B | 8.52B |
|
Receivables
|
| | | 3.75B | | 5.07B | 5.97B | 7.73B | 10.05B | 10.29B | 8.01B | 8.44B | 9.67B | 9.60B | 10.29B | 10.72B | 12.02B | 12.29B | 13.24B | 14.48B | 15.35B | 16.12B | 18.19B | 18.22B | 18.51B | 20.26B | 16.80B | 17.80B | 16.00B | 16.55B | 19.05B | 20.51B | 22.39B | 24.06B | 26.44B | 30.76B | 30.57B | 30.22B | 31.88B | 27.86B | 26.75B | 26.77B | 26.97B | 32.15B | 21.74B | 27.15B | 32.99B | 40.69B | 46.13B | 54.05B | 54.65B | 58.83B | 50.61B | 44.64B | 43.97B | 42.57B | 41.54B | 43.76B | 45.77B | 46.49B | 53.52B | 57.56B | 58.64B | 67.07B | 66.80B | 69.87B | 82.85B |
|
Securities - Mortgage Backed Securities
|
| | | | | | | | | | | | | | | 0.02B | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities - Tradable
|
9.98B | 9.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.32B | | | | 0.30B | | | | 0.29B | | | | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.50B | | 0.50B | 0.49B | 0.48B | 0.51B | 0.50B | 0.55B | 0.54B | 0.55B | 0.57B | 0.57B | 0.58B | 0.57B | 0.55B | 0.53B | 0.60B | 0.50B | 0.50B | 0.49B | 0.47B | 0.51B | 0.51B | 0.48B | 0.48B | 0.47B | 0.46B | 0.46B | 0.45B | 0.45B | 0.41B | 0.41B | 0.29B | 0.30B | 0.32B | 0.30B | 0.30B | 0.56B | 0.49B | 0.48B | 0.48B | 0.47B | 0.47B | 0.47B | 0.59B | 0.69B | 0.81B | 0.69B | 0.91B | 0.92B | 0.93B | 0.94B | 0.93B | 0.98B | 1.00B | 1.04B | 0.95B | 1.26B | 1.28B | 1.33B | 1.12B | 1.18B | 1.35B | 1.55B |
|
Assets
|
25.14B | 26.44B | 28.85B | 26.61B | 29.36B | 27.48B | 29.66B | 28.50B | 30.05B | 30.64B | 33.15B | 30.40B | 32.70B | 32.38B | 33.86B | 25.74B | 35.14B | 35.06B | 36.28B | 31.33B | 38.98B | 40.16B | 41.61B | 38.28B | 43.29B | 45.16B | 47.23B | 48.73B | 50.19B | 51.83B | 55.06B | 54.67B | 56.26B | 57.60B | 59.84B | 61.16B | 59.09B | 60.30B | 62.06B | 60.55B | 63.53B | 66.03B | 67.80B | 71.68B | 75.85B | 83.97B | 84.70B | 95.68B | 103.76B | 104.33B | 106.28B | 109.11B | 114.42B | 113.39B | 114.68B | 115.14B | 119.47B | 120.59B | 120.64B | 128.25B | 132.24B | 136.65B | 148.53B | 150.14B | 157.67B | 181.47B | 200.22B |
|
Accounts Payables
|
| | | 0.16B | | 0.45B | 0.28B | 0.25B | 0.28B | 0.28B | 0.50B | 0.25B | 0.33B | 0.51B | 0.50B | 0.36B | 0.31B | 0.32B | 0.23B | 0.33B | 0.24B | 0.38B | 0.24B | 0.23B | 0.29B | 0.38B | 0.45B | 0.42B | 0.38B | 0.29B | 0.28B | 0.28B | 0.28B | 0.45B | 0.28B | 0.28B | 0.19B | 0.16B | 0.18B | 0.30B | 0.35B | 0.39B | 0.24B | 0.22B | 0.27B | 0.22B | 0.31B | 0.20B | 0.31B | 0.21B | 0.78B | 0.56B | 0.23B | 0.31B | 0.38B | 0.29B | 0.37B | 0.38B | 0.63B | 0.59B | 0.56B | 0.57B | 1.20B | 0.48B | 1.23B | 1.68B | 1.54B |
|
Notes Payables
|
| | | 0.32B | | 0.15B | 0.15B | 0.19B | 0.17B | 0.04B | 0.15B | 0.01B | 0.01B | 0.01B | 0.02B | 0.11B | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | 0.02B | 0.06B | 0.03B | 0.03B | 0.01B | 0.00B | | 0.00B | 0.01B | 0.02B | 0.07B | 0.04B | 0.01B | 0.04B | 0.01B | 0.02B | 0.19B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.14B | 0.63B | 0.12B | 0.21B | 0.42B | 0.03B | 0.03B | 0.01B | 0.02B | 0.04B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Payables
|
| | | 0.49B | | 0.60B | 0.43B | 0.44B | 0.45B | 0.33B | 0.65B | 0.25B | 0.35B | 0.53B | 0.51B | 0.47B | 0.33B | 0.34B | 0.24B | 0.36B | 0.27B | 0.40B | 0.30B | 0.27B | 0.32B | 0.39B | 0.46B | 0.42B | 0.39B | 0.29B | 0.31B | 0.36B | 0.32B | 0.46B | 0.32B | 0.30B | 0.21B | 0.35B | 0.21B | 0.32B | 0.36B | 0.40B | 0.26B | 0.24B | 0.28B | 0.36B | 0.94B | 0.32B | 0.52B | 0.63B | 0.81B | 0.58B | 0.24B | 0.33B | 0.41B | 0.31B | 0.38B | 0.39B | 0.64B | 0.61B | 0.57B | 0.58B | 1.24B | 0.49B | 1.24B | 1.69B | 1.55B |
|
Accumulated Expenses
|
| | | 0.24B | | 0.20B | 0.23B | 0.34B | 0.41B | 0.40B | 0.24B | 0.12B | 0.13B | 0.13B | 0.14B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.09B | 0.23B | 0.11B | 0.09B | 0.09B | 0.10B | 0.10B | 0.08B | 0.09B | 0.10B | 0.11B | 0.08B | 0.09B | 0.09B | 0.10B | 0.15B | 0.15B | 0.16B | 0.17B | 0.15B | 0.27B | 0.28B | 0.31B | 0.29B | 0.32B | 0.34B | 0.32B | 0.30B | 0.33B | 0.34B | 0.36B | 0.49B | 0.50B | 0.54B | 0.55B | 0.53B | 0.60B | 0.67B | 0.68B | 0.50B | 0.83B | 0.84B | 1.00B | 0.67B | 0.66B | 0.66B | 0.79B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.00B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.32B | | 0.15B | 0.15B | 0.19B | 0.17B | 0.04B | 0.15B | 0.01B | 0.01B | 0.01B | 0.02B | 0.11B | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | 0.02B | 0.06B | 0.03B | 0.03B | 0.01B | 0.00B | | 0.00B | 0.01B | 0.02B | 0.07B | 0.04B | 0.01B | 0.04B | 0.01B | 0.02B | 0.19B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.14B | 0.63B | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.21B | | 0.23B | 0.22B | 0.19B | 0.20B | 0.18B | 0.13B | 0.10B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | 1.32B | | | | | | | | 1.91B | | | | | | | | | 0.30B | | | | | | | | | | | | | | 0.89B |
|
Minority Interest
|
| | | 6.32B | | 4.24B | 4.49B | 6.32B | 5.64B | 5.55B | 4.91B | 5.27B | 6.00B | 4.38B | 4.53B | 4.21B | 4.23B | 4.27B | 4.43B | 4.38B | 4.52B | 4.51B | 4.44B | 4.42B | 4.29B | 4.46B | 4.44B | 4.48B | 4.77B | 4.78B | 4.89B | 4.85B | 5.01B | 5.14B | 5.22B | 5.34B | 5.57B | 5.52B | 5.66B | 5.87B | 6.10B | 6.24B | 6.25B | 6.49B | 6.66B | 6.72B | 6.94B | 7.05B | 7.40B | 7.78B | 7.68B | 7.83B | 8.03B | 8.08B | 8.22B | 8.77B | 9.23B | 9.50B | 9.87B | 10.48B | 10.93B | 11.26B | 11.86B | 12.32B | 12.98B | 13.69B | 14.37B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.02B | | | | 0.03B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | 0.19B | 0.21B | 0.21B | 0.21B | 0.19B | 0.18B | 0.20B | 0.20B | 0.18B | 0.21B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.31B | | 107.75B | 107.16B | 113.97B | 117.37B | 121.27B | 132.34B | 133.35B | 139.99B | 162.78B | 180.53B |
|
Total Liabilities
|
| | | 21.73B | | 22.64B | 24.55B | 24.21B | 25.61B | 26.05B | 28.52B | 25.59B | 27.73B | 27.39B | 28.71B | 28.39B | 30.32B | 30.16B | 31.20B | 32.78B | 33.74B | 34.88B | 36.42B | 38.20B | 38.26B | 39.92B | 41.94B | 43.39B | 44.52B | 46.14B | 49.19B | 48.85B | 50.25B | 51.41B | 53.53B | 54.73B | 52.39B | 53.60B | 55.16B | 53.39B | 56.10B | 58.41B | 60.15B | 63.74B | 67.70B | 75.71B | 76.15B | 86.68B | 94.33B | 94.40B | 96.27B | 98.89B | 103.94B | 102.78B | 103.78B | 103.53B | 107.24B | 107.94B | 107.37B | 114.18B | 117.58B | 121.46B | 132.52B | 133.54B | 140.19B | 162.96B | 180.74B |
|
Total Debt
|
| | | 0.53B | | 0.38B | 0.37B | 0.38B | 0.37B | 0.22B | 0.28B | 0.11B | 0.04B | 0.01B | 0.02B | 0.11B | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | 0.02B | 0.06B | 0.03B | 0.03B | 0.01B | 0.00B | | 0.00B | 0.01B | 0.02B | 0.07B | 0.04B | 0.01B | 0.04B | 1.33B | 0.02B | 0.19B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 1.93B | 0.01B | 0.14B | 0.63B | | | | | | 0.30B | | | | | | | | | | | | | | 0.89B |
|
Common Equity
|
| | | -1.36B | | 4.84B | 5.11B | -2.03B | -1.20B | -0.97B | -0.28B | -0.46B | -1.03B | 5.00B | 5.15B | 4.81B | 4.83B | 4.90B | 5.07B | 5.09B | 5.24B | 5.28B | 5.19B | 5.18B | 5.04B | 5.23B | 5.28B | 5.34B | 5.66B | 5.69B | 5.87B | 5.82B | 6.01B | 6.19B | 6.31B | 6.43B | 6.71B | 6.70B | 6.90B | 7.16B | 7.43B | 7.62B | 7.65B | 7.94B | 8.15B | 8.25B | 8.55B | 9.00B | 9.44B | 9.93B | 10.01B | 10.22B | 10.48B | 10.60B | 10.90B | 11.62B | 12.23B | 12.66B | 13.26B | 14.07B | 14.66B | 15.18B | 16.00B | 16.60B | 17.48B | 18.52B | 19.48B |
|
Shareholder's Equity
|
| | 3,200.58B | -1.36B | | 4.84B | 5.11B | -2.03B | -1.20B | -0.97B | -0.28B | -0.46B | -1.03B | 5.00B | 5.15B | 4.81B | 4.83B | 4.90B | 5.07B | 5.09B | 5.24B | 5.28B | 5.19B | 5.18B | 5.04B | 5.23B | 5.28B | 5.34B | 5.66B | 5.69B | 5.87B | 5.82B | 6.01B | 6.19B | 6.31B | 6.43B | 6.71B | 6.70B | 6.90B | 7.16B | 7.43B | 7.62B | 7.65B | 7.94B | 8.15B | 8.25B | 8.55B | 9.00B | 9.44B | 9.93B | 10.01B | 10.22B | 10.48B | 10.60B | 10.90B | 11.62B | 12.23B | 12.66B | 13.26B | 14.07B | 14.66B | 15.18B | 16.00B | 16.60B | 17.48B | 18.52B | 19.48B |
|
Liabilities and Shareholders Equity
|
25.14B | 26.44B | 28.85B | 26.61B | 29.36B | 27.48B | 29.66B | 28.50B | 30.05B | 30.64B | 33.15B | 30.40B | 32.70B | 32.38B | 33.86B | 25.74B | 35.14B | 35.06B | 36.28B | 31.33B | 38.98B | 40.16B | 41.61B | 38.28B | 43.29B | 45.16B | 47.23B | 48.73B | 50.19B | 51.83B | 55.06B | 54.67B | 56.26B | 57.60B | 59.84B | 61.16B | 59.09B | 60.30B | 62.06B | 60.55B | 63.53B | 66.03B | 67.80B | 71.68B | 75.85B | 83.97B | 84.70B | 95.68B | 103.76B | 104.33B | 106.28B | 109.11B | 114.42B | 113.39B | 114.68B | 115.14B | 119.47B | 120.59B | 120.64B | 128.25B | 132.24B | 136.65B | 148.53B | 150.14B | 157.67B | 181.47B | 200.22B |
|
Treasury Shares
|
| | | | | | 0.01B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
| | | -1.52B | | 0.19B | 0.20B | -2.03B | -1.31B | -1.09B | -0.42B | -0.47B | -1.04B | 0.12B | 0.13B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.10B | 0.12B | 0.14B | 0.14B | 0.17B | 0.19B | 0.20B | 0.20B | 0.22B | 0.24B | 0.26B | 0.25B | 0.29B | 0.32B | 0.35B | 0.39B | 0.43B | 0.46B | 0.48B | 0.52B | 0.56B | 0.58B | 0.62B | 0.68B | 0.78B | 0.86B | 0.90B | 0.95B | 1.02B | 1.08B | 1.17B | 1.29B | 1.43B | 1.55B | 1.70B | 1.85B | 2.02B | 2.17B | 2.33B | 2.52B | 2.70B | 2.89B | 3.12B |