|
Assets
|
26.61B | 28.50B | 30.40B | 25.74B | 31.33B | 38.28B | 48.73B | 54.67B | 61.16B | 60.55B | 71.68B | 95.68B | 109.11B | 115.14B | 128.25B | 150.14B |
|
Cash & Equivalents
|
0.81B | 1.02B | 1.28B | 1.38B | 1.21B | 1.27B | 0.00B | 1.93B | 1.73B | 0.00B | 0.00B | 0.00B | 2.40B | 3.44B | 3.75B | 3.63B |
|
Cash & Current Investments
|
0.81B | 1.02B | 1.28B | 1.38B | 1.21B | 1.27B | 0.00B | 1.93B | 1.73B | 0.00B | 0.00B | 0.00B | 2.40B | 3.44B | 3.75B | 3.63B |
|
Securities Borrowed
|
9.34B | 7.42B | 6.62B | 4.54B | 4.45B | 3.98B | 3.92B | 4.04B | 3.15B | 3.33B | 3.92B | 4.96B | 3.91B | 4.75B | 5.83B | 5.37B |
|
Securities Bought
|
0.41B | 0.34B | 0.38B | 0.43B | 0.39B | 0.39B | 0.20B | 0.11B | 2.04B | 1.24B | 3.11B | 0.79B | 4.38B | 6.03B | 5.50B | 6.58B |
|
Receivables
|
3.75B | 7.73B | 8.44B | 10.72B | 14.48B | 18.22B | 17.80B | 20.51B | 30.76B | 27.86B | 32.15B | 40.69B | 58.83B | 42.57B | 46.49B | 67.07B |
|
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 | 0.48B | 0.54B | 0.58B | 0.60B | 0.47B | 0.48B | 0.45B | 0.29B | 0.30B | 0.48B | 0.59B | 0.91B | 0.93B | 0.95B | 1.12B |
|
Total Liabilities
|
21.73B | 24.21B | 25.59B | 28.39B | 32.78B | 38.20B | 43.39B | 48.85B | 54.73B | 53.39B | 63.74B | 86.68B | 98.89B | 103.53B | 114.18B | 133.54B |
|
Accounts Payables
|
0.16B | 0.25B | 0.25B | 0.36B | 0.33B | 0.23B | 0.42B | 0.28B | 0.28B | 0.30B | 0.22B | 0.20B | 0.56B | 0.29B | 0.59B | 0.48B |
|
Notes Payables
|
0.32B | 0.19B | 0.01B | 0.11B | 0.02B | 0.03B | | 0.07B | 0.01B | 0.02B | 0.02B | 0.12B | 0.03B | 0.02B | 0.02B | 0.01B |
|
Payables
|
0.49B | 0.44B | 0.25B | 0.47B | 0.36B | 0.27B | 0.42B | 0.36B | 0.30B | 0.32B | 0.24B | 0.32B | 0.58B | 0.31B | 0.61B | 0.49B |
|
Accumulated Expenses
|
0.24B | 0.34B | 0.12B | 0.10B | 0.10B | 0.09B | 0.08B | 0.08B | 0.15B | 0.15B | 0.29B | 0.30B | 0.49B | 0.53B | 0.50B | 0.67B |
|
Short term Debt
|
0.32B | 0.19B | 0.01B | 0.11B | 0.02B | 0.03B | | 0.07B | 0.01B | 0.02B | 0.02B | | | | | |
|
Non-Current Debt
|
0.21B | 0.19B | 0.10B | | | | | | 1.32B | | 1.91B | | | | | |
|
Minority Interest
|
6.32B | 6.32B | 5.27B | 4.21B | 4.38B | 4.42B | 4.48B | 4.85B | 5.34B | 5.87B | 6.49B | 7.05B | 7.83B | 8.77B | 10.48B | 12.32B |
|
Non-Current Deferred Tax Liability
|
| 0.02B | 0.03B | 0.01B | 0.01B | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.21B | 0.21B | 0.20B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 103.31B | 113.97B | 133.35B |
|
Total Debt
|
0.53B | 0.38B | 0.11B | 0.11B | 0.02B | 0.03B | | 0.07B | 1.33B | 0.02B | 1.93B | | | | | |
|
Common Equity
|
-1.36B | -2.03B | -0.46B | 4.81B | 5.09B | 5.18B | 5.34B | 5.82B | 6.43B | 7.16B | 7.94B | 9.00B | 10.22B | 11.62B | 14.07B | 16.60B |
|
Shareholder's Equity
|
-1.36B | -2.03B | -0.46B | 4.81B | 5.09B | 5.18B | 5.34B | 5.82B | 6.43B | 7.16B | 7.94B | 9.00B | 10.22B | 11.62B | 14.07B | 16.60B |
|
Liabilities and Shareholders Equity
|
26.61B | 28.50B | 30.40B | 25.74B | 31.33B | 38.28B | 48.73B | 54.67B | 61.16B | 60.55B | 71.68B | 95.68B | 109.11B | 115.14B | 128.25B | 150.14B |
|
Treasury Shares
|
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 |
|
Retained Earnings
|
-1.52B | -2.03B | -0.47B | 0.08B | 0.10B | 0.12B | 0.14B | 0.20B | 0.25B | 0.39B | 0.52B | 0.68B | 0.95B | 1.29B | 1.85B | 2.52B |