|
Assets
|
75.43B | 92.57B | 108.55B | 133.64B | 143.64B | 154.64B | 183.71B | 223.38B | 243.27B | 296.48B | 294.00B | 549.01B | 667.27B | 551.77B | 493.18B | 479.84B |
|
Cash & Equivalents
|
8.24B | 4.93B | 8.68B | 12.66B | 7.73B | 11.36B | 1.01B | 1.19B | 14.22B | 27.94B | 29.34B | 40.35B | 62.98B | 40.20B | 43.34B | 42.08B |
|
Short-term Investments
|
22.43B | 23.97B | 33.95B | 45.64B | 12.80B | 14.30B | | | | | | | | | | |
|
Cash & Current Investments
|
30.67B | 28.90B | 42.63B | 58.31B | 20.53B | 25.66B | 1.01B | 1.19B | 14.22B | 27.94B | 29.34B | 40.35B | 62.98B | 40.20B | 43.34B | 42.08B |
|
Securities Borrowed
|
0.92B | 0.34B | 0.59B | 0.64B | 0.52B | 0.52B | 0.53B | 0.45B | 0.54B | 0.54B | | | | | | |
|
Receivables
|
8.23B | 0.41B | 0.39B | 0.50B | 0.49B | 0.72B | 0.81B | 0.95B | 1.03B | 0.72B | | | | | | |
|
Securities - Tradable
|
22.12B | 23.99B | 33.97B | 46.12B | 51.62B | 54.78B | 65.65B | 77.36B | 49.99B | 66.58B | 61.42B | 337.40B | 390.05B | 147.87B | 107.65B | 82.99B |
|
Securities - Held-to-maturity
|
6.84B | 17.76B | 15.11B | 18.19B | 30.32B | 34.74B | 50.09B | 75.20B | 120.93B | 144.01B | 134.71B | | | 173.07B | 159.45B | 146.45B |
|
Loans - Gross
|
7.39B | 8.78B | 9.87B | 10.78B | 12.47B | 13.44B | 14.37B | 15.43B | | | | | | | | |
|
Loans - Loss Allowance
|
0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.03B | 0.03B | | | | | | | | |
|
Loans - Net
|
7.35B | 8.72B | 9.81B | 10.73B | 12.42B | 13.40B | 14.33B | 15.40B | 16.48B | 16.61B | 18.21B | 23.81B | 34.64B | 40.51B | 40.44B | 45.22B |
|
Loans
|
0.10B | 0.18B | 0.07B | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.22B | 0.17B | 0.15B | 0.11B | 0.09B | 0.11B | 0.10B | 0.09B | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.64B | 0.62B | 0.69B | 0.68B | 0.79B | 1.04B | 1.15B | 1.30B | 1.47B | 1.77B | 2.13B | 2.88B | 3.44B | 3.71B | 3.69B | 3.34B |
|
Long-Term Investments
|
0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.18B | 0.32B | | | | | | | | |
|
Goodwill
|
0.53B | 0.63B | 1.16B | 1.23B | 1.23B | 1.23B | 1.23B | 1.23B | 1.23B | 1.23B | 1.23B | 11.95B | 11.95B | 11.95B | 11.95B | 11.95B |
|
Intangibles
|
0.02B | 0.05B | 0.33B | 0.32B | 0.27B | 0.23B | 0.18B | 0.14B | 0.11B | | 0.13B | 9.99B | 9.38B | 8.79B | 8.26B | 7.74B |
|
Goodwill & Intangibles
|
0.55B | 0.69B | 1.49B | 1.55B | 1.49B | 1.45B | 1.41B | 1.37B | 1.33B | 1.23B | 1.35B | 21.94B | 21.33B | 20.74B | 20.21B | 19.69B |
|
Long-Term Deferred Tax
|
0.25B | 0.17B | 0.03B | -0.17B | 0.03B | -0.04B | 0.14B | 0.14B | | | | | | | | |
|
Other Non-Current Assets
|
1.13B | 0.93B | 0.82B | 0.81B | 0.75B | 0.78B | 1.16B | 1.41B | 2.06B | 3.14B | 4.59B | 7.78B | 10.32B | 16.10B | 14.57B | 14.03B |
|
Total Liabilities
|
70.36B | 86.34B | 100.84B | 124.05B | 133.26B | 142.84B | 170.30B | 206.96B | 224.75B | 275.81B | 272.26B | 492.95B | 611.01B | 515.16B | 452.22B | 431.47B |
|
Accounts Payables
|
38.82B | 50.59B | 60.85B | 79.38B | 92.97B | 102.81B | 129.50B | 163.45B | 169.66B | 231.42B | 220.09B | 358.02B | 443.78B | 366.72B | 289.95B | 259.12B |
|
Notes Payables
|
0.45B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | | 15.00B | | | | 4.90B | 4.70B | 6.60B | 6.00B |
|
Payables
|
39.27B | 50.84B | 61.10B | 79.63B | 93.22B | 103.06B | 129.75B | 163.45B | 184.66B | 231.42B | 220.09B | 358.02B | 448.68B | 371.42B | 296.55B | 265.12B |
|
Accumulated Expenses
|
1.41B | 1.50B | 1.40B | 1.64B | 1.59B | 1.82B | 2.15B | 2.33B | 2.81B | 4.79B | 5.52B | 17.09B | 17.79B | 13.12B | 11.75B | 12.32B |
|
Short term Debt
|
| | | | | | | | 15.00B | | | | 4.90B | 0.25B | | |
|
Capital Leases
|
0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.08B | 0.07B | 0.07B | 0.06B | 0.05B | | | | | | |
|
Non-Current Debt
|
0.75B | 1.45B | 1.45B | 1.63B | 1.90B | 1.90B | 2.88B | 2.88B | 4.75B | 6.88B | 7.43B | 13.63B | 18.91B | 20.83B | 26.40B | 22.43B |
|
Total Debt
|
0.75B | 1.45B | 1.45B | 1.63B | 1.90B | 1.90B | 2.88B | 2.88B | 19.75B | 6.88B | 7.43B | 13.63B | 23.81B | 21.08B | 26.40B | 22.43B |
|
Common Equity
|
5.07B | 6.23B | 7.71B | 9.59B | 10.38B | 11.80B | 13.40B | 16.42B | 18.52B | 20.67B | 21.75B | 56.06B | 56.26B | 36.61B | 40.96B | 48.38B |
|
Shareholder's Equity
|
5.07B | 6.23B | 7.71B | 9.59B | 10.38B | 11.80B | 13.40B | 16.42B | 18.52B | 20.67B | 21.75B | 56.06B | 56.26B | 36.61B | 40.96B | 48.38B |
|
Liabilities and Shareholders Equity
|
75.43B | 92.57B | 108.55B | 133.64B | 143.64B | 154.64B | 183.71B | 223.38B | 243.27B | 296.48B | 294.00B | 549.01B | 667.27B | 551.77B | 493.18B | 479.84B |
|
Treasury Shares
|
0.23B | 0.23B | 0.22B | 0.21B | 0.19B | 0.18B | 0.17B | 0.15B | 0.14B | 0.02B | 0.06B | | 0.18B | 0.03B | 0.25B | 0.24B |
|
Retained Earnings
|
-0.19B | 0.02B | 0.01B | 0.30B | 0.01B | 0.17B | -0.13B | -0.16B | -0.15B | -0.25B | 19.96B | 21.98B | 25.99B | 31.07B | 33.90B | 37.57B |
|
Preferred Shares
|
| | | 0.86B | 0.87B | 0.87B | 1.46B | 2.78B | 2.79B | 2.79B | 2.79B | 7.73B | 9.95B | 9.71B | 9.19B | 9.19B |
|
Shares Outstanding
|
1.39B | 1.43B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 2.00B | 2.00B | 2.02B | | |