|
Cash & Equivalents
|
0.00B | 0.02B | 0.03B | 0.05B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.07B | 0.03B | 0.02B | 0.03B | 0.10B | 0.03B | 0.01B | 0.04B | 0.05B | 0.08B | 0.07B | 0.11B | 0.09B | 0.06B | 0.07B | 0.10B | 0.14B | 0.03B | 0.12B | 0.07B | 0.10B | 0.08B | 0.10B | 0.06B | 0.09B | 0.06B | 0.07B | 0.08B | 0.11B | 0.10B | 1.10B | 0.35B | 0.28B | 0.06B | 0.09B | 0.07B | 0.13B | 0.06B | 0.19B | 0.33B | 0.06B | 0.11B | 0.12B | 0.24B | 0.24B | 0.28B | 0.13B | 0.13B | 0.34B | 0.34B | 0.25B | 0.36B | 0.26B |
|
Short-term Investments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | 0.01B | 0.02B | 0.04B | 0.02B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.04B | 0.14B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.02B | 0.03B | 0.12B | 0.04B | 0.07B | 0.07B | 0.11B | 0.12B | 0.13B | 0.14B | 0.17B | 0.19B | 0.08B | 0.07B | 0.15B | 0.17B | 0.27B | 0.11B | 0.16B | 0.18B | 0.09B | 0.12B | 0.17B | 0.24B | 0.09B | 0.35B | 0.25B | 0.29B | 0.24B | 0.15B | 0.18B | 0.34B | 0.34B | 0.12B | 0.35B | 0.20B | 0.14B | 0.18B |
|
Cash & Current Investments
|
0.00B | 0.02B | 0.03B | 0.05B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B | 0.08B | 0.07B | 0.03B | 0.10B | 0.18B | 0.12B | 0.10B | 0.14B | 0.08B | 0.22B | 0.11B | 0.15B | 0.12B | 0.10B | 0.11B | 0.11B | 0.17B | 0.16B | 0.16B | 0.14B | 0.17B | 0.19B | 0.22B | 0.20B | 0.23B | 0.23B | 0.26B | 0.15B | 0.19B | 0.25B | 1.27B | 0.62B | 0.39B | 0.22B | 0.28B | 0.16B | 0.25B | 0.23B | 0.42B | 0.42B | 0.41B | 0.36B | 0.41B | 0.48B | 0.39B | 0.46B | 0.47B | 0.47B | 0.46B | 0.68B | 0.45B | 0.50B | 0.44B |
|
Securities Borrowed
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities Bought
|
0.00B | | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities - Mortgage Backed Securities
|
-0.01B | -0.02B | -0.03B | -0.04B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Loss Allowance
|
0.00B | 0.00B | 0.00B | 0.00B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Adjustments
|
| | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | 1.21B | -1.98B | | | 1.53B | | | | 1.64B | | | | 1.56B | | | | 1.41B | | | | 1.65B | | | | 1.60B | | | | 2.50B | | | | 2.37B | | | 0.04B | 2.52B | 0.00B | 0.00B | 0.00B | 2.22B | 0.00B | 0.00B | 0.01B | 2.26B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Intangibles
|
| | | | | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.07B | 0.13B | 0.18B | 0.23B | 0.27B | 0.29B | 0.30B | 0.32B | 0.35B | 0.36B | 0.36B | 0.39B | 0.42B | 0.46B | 0.46B | 0.47B | 0.52B | 0.66B | 0.70B | 0.73B | 0.79B | 0.09B | 0.96B | 1.01B | 1.11B | 1.16B | 1.16B | 1.13B | 1.16B | 1.54B | 1.16B | 1.19B | 1.39B | 1.76B | 2.44B | 2.55B | 2.83B | 2.89B | 3.39B | 3.70B | 3.94B | 4.01B | 3.98B | 3.98B | 4.11B | 3.92B | 3.95B | 3.94B | 3.81B | 3.87B | 3.77B | 3.74B | 3.67B |
|
Goodwill & Intangibles
|
| | | | | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.07B | 0.13B | 0.18B | 0.23B | 0.27B | 0.29B | 0.30B | 0.32B | 0.35B | 0.36B | 0.36B | 0.39B | 0.42B | 0.46B | 0.46B | 0.47B | 0.52B | 0.66B | 0.70B | 0.73B | 0.79B | 0.09B | 0.96B | 1.01B | 1.11B | 1.16B | 1.16B | 1.13B | 1.16B | 1.54B | 1.16B | 1.19B | 1.39B | 1.76B | 2.44B | 2.55B | 2.83B | 2.89B | 3.39B | 3.70B | 3.94B | 4.01B | 3.98B | 3.98B | 4.11B | 3.92B | 3.95B | 3.94B | 3.81B | 3.87B | 3.77B | 3.74B | 3.67B |
|
Long-Term Deferred Tax
|
| | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.03B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.01B | 0.06B | 0.04B | 0.06B | 0.01B | 0.09B | 0.12B | 0.20B | 0.05B | 0.13B | 0.19B | 0.22B | 0.07B | 0.06B | 0.01B | 0.01B | 0.06B | 0.09B | 0.12B | 0.16B | 0.15B | 0.29B | 0.34B | 0.43B | | | | | 0.09B | | | | 0.09B | | | | 0.20B | | | | 0.38B | | | | 0.29B | | | | 0.13B | | | | 0.25B | | | | 0.44B | 0.15B | 0.24B | 0.23B |
|
Assets
|
| | | 0.59B | 0.84B | 0.88B | 1.16B | 1.39B | 1.38B | 1.89B | 2.33B | 2.56B | 2.93B | 3.44B | 4.25B | 4.30B | 4.22B | 4.86B | 4.60B | 4.90B | 5.73B | 6.68B | 5.59B | 5.83B | 5.82B | 5.77B | 6.62B | 6.36B | 6.00B | 6.01B | 5.79B | 5.60B | 5.79B | 6.68B | 7.27B | 7.81B | 7.56B | 9.47B | 10.74B | 11.77B | 11.92B | 9.08B | 10.46B | 11.49B | 12.52B | 13.60B | 13.87B | 13.77B | 12.39B | 13.22B | 13.95B | 13.92B | 15.36B | 13.38B | 13.22B | 13.11B | 12.29B | 12.08B | 13.06B | 14.41B | 14.88B | 16.80B | 18.53B |
|
Accounts Payables
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.06B | 0.05B | 0.02B | 0.03B | 0.03B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.08B | 0.09B | 0.11B | 0.08B | 0.07B | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.04B | 0.11B | 0.09B | 0.04B | 0.05B | 0.09B | 0.12B | 0.12B | 0.17B | 0.16B | 0.10B | 0.12B | 0.12B | 0.10B | 0.16B | 0.15B | 0.10B | 0.09B | 0.35B | 0.13B | 0.13B | 0.11B | 0.14B | 0.11B | 0.14B | 0.14B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | 0.24B | 0.19B | 0.24B | 0.21B | 0.16B | 0.20B | 0.28B | 3.63B | 3.85B | 3.48B | 3.27B | 3.37B | 3.63B | 4.45B | 5.08B | 4.38B | 5.48B | 6.71B | 1.70B | 1.97B | 1.81B | 1.60B | 1.92B | 2.90B | 2.83B | 2.63B | 2.47B | 2.37B | 2.74B | 2.83B | 2.80B | 2.79B | 3.16B | 2.83B | 2.91B | 2.88B | 2.93B | 2.83B | 2.93B | 2.68B | 2.67B | 2.25B |
|
Dividends payables
|
| | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.06B | 0.05B | 0.02B | 0.03B | 0.03B | 0.11B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.32B | 0.26B | 0.30B | 0.28B | 0.24B | 0.28B | 0.38B | 3.71B | 3.92B | 3.55B | 3.33B | 3.43B | 3.69B | 4.52B | 5.15B | 4.45B | 5.52B | 6.82B | 1.79B | 2.01B | 1.86B | 1.70B | 2.05B | 3.02B | 3.00B | 2.79B | 2.57B | 2.49B | 2.87B | 2.93B | 2.96B | 2.94B | 3.26B | 2.92B | 3.27B | 3.01B | 3.06B | 2.94B | 3.07B | 2.79B | 2.81B | 2.38B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | 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 | 0.01B | 0.01B | 0.02B | 0.03B |
|
Other Accumulated Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63B | 3.85B | 3.48B | 3.27B | 3.37B | 3.63B | 4.45B | 5.08B | 4.38B | 5.48B | 6.71B | 7.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
0.00B | | | 0.06B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.02B | | 0.00B | 0.01B | 0.02B | 0.03B | 0.02B | 0.04B | 0.02B | 0.01B | 0.01B | 0.05B | 0.08B | 0.16B | 0.15B | 0.13B | 0.15B | 0.20B | 0.19B | 0.17B | 0.17B | 0.16B | 0.16B | 0.15B | 0.16B | 0.14B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | 0.04B | | 0.07B | 0.06B | 0.07B | | | | 0.05B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgages
|
| | | | | | | | | | | | | | | | | | | | | 0.07B | 0.06B | | 0.06B | 0.10B | 0.09B | 0.03B | 0.07B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.10B | | 0.07B | 0.06B | 0.12B | 0.05B | 0.16B | | | | | 0.20B | | | | | | | 0.14B | 0.18B | 0.18B | | | | 0.02B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | 0.55B | | | 0.60B | 0.60B | 0.60B | 0.81B | 0.81B | 0.61B | 0.77B | 0.88B | 0.88B |
|
Convertible Debt
|
| | | | | | | | | | | | | 0.25B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.46B | 0.46B | 0.21B | 0.21B | 0.21B | 0.56B | 0.50B | 0.50B | 0.56B | 0.56B | 0.54B | 0.55B | 0.56B | 0.56B | 0.56B | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.00B | | 0.01B | -0.02B | | | | | | | | | | | | | 0.04B | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.00B | | | | 0.03B | | | | 0.02B | | | | 0.15B | | | | 0.20B | | | | 0.18B | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 0.12B | | 0.17B | | 0.01B | 0.07B | 0.11B | 0.05B | 0.01B | 0.16B | 0.17B | 0.18B | 0.16B | 0.15B | 0.10B | 0.15B | 0.14B | 0.15B | 0.15B | 0.16B | 0.17B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.17B | 0.15B | 0.15B | 0.12B | 0.17B | 0.01B | 0.29B | 0.08B | 0.11B | 0.06B | 0.12B | 0.02B | 0.03B | 0.02B | 0.11B | 0.16B | 0.22B | 0.03B | 0.03B | 0.02B | 0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.04B |
|
Total Non-Current Liabilities
|
| | | | | | | 0.72B | | 0.92B | | 1.35B | 1.64B | 2.09B | 2.71B | 2.83B | 2.51B | 3.11B | 2.83B | 3.16B | 4.04B | 5.05B | 3.93B | 4.19B | 4.25B | 4.26B | 5.11B | 4.84B | 4.41B | 4.43B | 4.05B | 3.93B | 4.10B | 4.99B | 5.54B | 6.09B | 5.67B | 7.40B | 8.36B | 9.31B | 9.81B | 6.77B | 8.06B | 9.13B | 10.04B | 11.24B | 11.36B | 11.39B | 10.06B | 10.99B | 11.71B | 11.93B | 13.36B | 11.43B | 11.20B | 11.15B | 10.33B | 10.14B | 11.12B | 12.44B | 12.97B | 14.93B | 16.61B |
|
Total Liabilities
|
0.01B | 0.05B | 0.13B | 0.27B | 0.32B | 0.36B | 0.62B | 0.84B | 0.78B | 1.09B | 1.14B | 1.36B | 1.70B | 2.20B | 2.75B | 2.84B | 2.68B | 3.29B | 3.01B | 3.32B | 4.19B | 5.15B | 4.08B | 4.33B | 4.41B | 4.41B | 5.26B | 5.01B | 4.54B | 4.56B | 4.17B | 4.06B | 4.25B | 5.13B | 5.71B | 6.25B | 5.83B | 7.52B | 8.52B | 9.32B | 10.10B | 6.85B | 8.17B | 9.20B | 10.17B | 11.25B | 11.39B | 11.41B | 10.17B | 11.15B | 11.93B | 11.96B | 13.39B | 11.45B | 11.27B | 11.16B | 10.33B | 10.14B | 11.12B | 12.47B | 12.97B | 14.94B | 16.65B |
|
Total Debt
|
| | | 0.10B | | 0.07B | 0.06B | 0.12B | 0.05B | 0.16B | | | | | 0.20B | | | | | | | 0.14B | 0.18B | 0.18B | | | | 0.02B | 3.63B | 3.85B | 3.48B | 3.34B | 3.37B | 3.63B | 4.45B | 5.08B | 4.38B | 5.48B | 6.71B | 7.01B | | | | | | | | | | | | 0.55B | | | 0.60B | 0.60B | 0.60B | 0.81B | 0.81B | 0.61B | 0.77B | 0.88B | 0.88B |
|
Common Equity
|
| 0.32B | 0.33B | 0.32B | 0.52B | 0.52B | 0.53B | 0.55B | 0.60B | 0.81B | 1.18B | 1.20B | 1.22B | 1.24B | 1.49B | 1.47B | 1.54B | 1.58B | 1.59B | 1.58B | 1.54B | 1.53B | 1.51B | 1.50B | 1.41B | 1.36B | 1.35B | 1.35B | 1.46B | 1.45B | 1.61B | 1.54B | 1.54B | 1.55B | 1.56B | 1.57B | 1.73B | 1.94B | 2.22B | 2.45B | 1.82B | 2.24B | 2.28B | 2.30B | 2.36B | 2.34B | 2.48B | 2.37B | 2.22B | 2.07B | 2.02B | 1.96B | 1.97B | 1.93B | 1.95B | 1.96B | 1.96B | 1.94B | 1.94B | 1.94B | 1.90B | 1.87B | 1.88B |
|
Shareholder's Equity
|
16.74B | 0.32B | 0.33B | 0.32B | 0.52B | 0.52B | 0.53B | 0.55B | 0.60B | 0.81B | 1.18B | 1.20B | 1.22B | 1.24B | 1.49B | 1.47B | 1.54B | 1.58B | 1.59B | 1.58B | 1.54B | 1.53B | 1.51B | 1.50B | 1.41B | 1.36B | 1.35B | 1.35B | 1.46B | 1.45B | 1.61B | 1.54B | 1.54B | 1.55B | 1.56B | 1.57B | 1.73B | 1.94B | 2.22B | 2.45B | 1.82B | 2.24B | 2.28B | 2.30B | 2.36B | 2.34B | 2.48B | 2.37B | 2.22B | 2.07B | 2.02B | 1.96B | 1.97B | 1.93B | 1.95B | 1.96B | 1.96B | 1.94B | 1.94B | 1.94B | 1.90B | 1.87B | 1.88B |
|
Liabilities and Shareholders Equity
|
| | | 0.59B | 0.84B | 0.88B | 1.16B | 1.39B | 1.38B | 1.89B | 2.33B | 2.56B | 2.93B | 3.44B | 4.25B | 4.30B | 4.22B | 4.86B | 4.60B | 4.90B | 5.73B | 6.68B | 5.59B | 5.83B | 5.82B | 5.77B | 6.62B | 6.36B | 6.00B | 6.01B | 5.79B | 5.60B | 5.79B | 6.68B | 7.27B | 7.81B | 7.56B | 9.47B | 10.74B | 11.77B | 11.92B | 9.08B | 10.46B | 11.49B | 12.52B | 13.60B | 13.87B | 13.77B | 12.39B | 13.22B | 13.95B | 13.92B | 15.36B | 13.38B | 13.22B | 13.11B | 12.29B | 12.08B | 13.06B | 14.41B | 14.88B | 16.80B | 18.53B |
|
Retained Earnings
|
-0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.07B | 0.09B | 0.11B | 0.11B | 0.08B | 0.08B | 0.11B | 0.12B | 0.10B | 0.06B | 0.04B | 0.04B | 0.03B | 0.01B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.05B | -0.05B | -0.04B | -0.04B | -0.03B | -0.02B | -0.00B | -0.00B | 0.02B | 0.02B | -0.60B | -0.18B | -0.13B | -0.10B | -0.08B | -0.10B | -0.18B | -0.26B | -0.32B | -0.44B | -0.49B | -0.53B | -0.51B | -0.53B | -0.52B | -0.51B | -0.51B | -0.53B | -0.53B | -0.53B | -0.56B | -0.60B | -0.59B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B |
|
Treasury Shares
|
| | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |