|
Cash & Equivalents
|
29.49M | 43.12M | 85.28M | 262.27M | 79.91M | 78.76M | 119.42M | 181.49M | 82.82M | 79.96M | 29.36M | 35.50M | 66.23M | 83.45M | 56.71M |
|
Short-term Investments
|
17.72M | 38.67M | 24.84M | 11.56M | 20.79M | 3.77M | 4.49M | 0.60M | 0.98M | 0.03M | | | | | |
|
Cash & Current Investments
|
47.21M | 81.79M | 110.12M | 273.83M | 100.69M | 82.53M | 123.92M | 182.09M | 83.80M | 79.99M | 29.36M | 35.50M | 66.23M | 83.45M | 56.71M |
|
Collateral
|
58.00M | 136.19M | 195.20M | 162.61M | 197.80M | 208.09M | 124.97M | 211.74M | | | | | | | |
|
Securities - Tradable
|
5.96M | 4.68M | 231.59M | 215.21M | 275.72M | 208.09M | 124.97M | | | | | | | | |
|
Loans - Gross
|
| | | 433.15M | | | | | | | 1,541.99M | 1,882.55M | 2,057.59M | 1,857.09M | 1,487.39M |
|
Loans - Loss Allowance
|
| | | | | | | | | 1.46M | 34.31M | 8.80M | 18.80M | 28.76M | 32.85M |
|
Loans - Net
|
| | 25.57M | 6.82M | 40.92M | 17.94M | 19.30M | | | | 1,507.68M | 1,873.75M | 2,038.79M | 1,828.34M | 1,454.55M |
|
Loans
|
28.59M | 3.15M | 48.89M | 21.92M | 113.67M | 346.76M | 19.28M | 76.13M | 32.08M | 19.52M | 4.25M | | | | |
|
Prepaid Assets
|
| 0.65M | 10.40M | 2.87M | 4.20M | 3.18M | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | 44.90M | |
|
Long-Term Investments
|
6.79M | 47.90M | 45.41M | 69.07M | 59.83M | 50.03M | 87.92M | 211.74M | 419.00M | 520.71M | 2.08M | 1.55M | 1.55M | 1.55M | 21.86M |
|
Intangibles
|
| 19.81M | 13.19M | 11.82M | 18.61M | 14.47M | 0.21M | | | | 3.29M | 3.88M | 8.88M | 7.88M | 6.99M |
|
Goodwill & Intangibles
|
| 19.81M | 13.19M | 11.82M | 18.61M | 14.47M | 0.21M | | | | 3.29M | 3.88M | 8.88M | 7.88M | 6.99M |
|
Long-Term Deferred Tax
|
4.40M | 0.63M | 2.77M | 5.21M | 12.63M | 23.03M | 7.25M | 0.15M | | | | | | | |
|
Other Non-Current Assets
|
168.19M | 142.81M | 94.11M | 63.31M | 122.14M | 383.45M | 383.45M | 107.72M | 17.64M | 16.77M | 38.39M | 248.43M | 53.77M | 62.60M | 201.12M |
|
Assets
|
1,934.20M | 2,284.72M | 2,478.25M | 2,151.43M | 2,728.68M | 2,765.56M | 2,053.54M | 1,912.08M | 2,130.91M | 2,454.33M | 1,654.08M | 2,284.28M | 2,376.65M | 2,196.11M | 1,881.47M |
|
Accounts Payables
|
3.33M | 6.31M | 18.03M | 12.65M | 9.29M | 8.40M | 4.48M | 5.15M | 7.55M | 3.41M | 2.07M | 7.03M | 10.39M | 13.96M | 11.82M |
|
Dividends payables
|
14.55M | 19.98M | 21.66M | 27.02M | 30.59M | 17.35M | 5.56M | 5.58M | 7.26M | 10.49M | 1.73M | 3.26M | 3.26M | 3.26M | 3.61M |
|
Payables
|
17.89M | 26.29M | 39.68M | 39.67M | 39.88M | 25.75M | 10.04M | 10.73M | 14.81M | 13.90M | 3.79M | 10.29M | 13.65M | 17.23M | 15.42M |
|
Accumulated Expenses
|
1.62M | 3.26M | 2.92M | 1.69M | 2.12M | 0.20M | 4.98M | 4.39M | 4.22M | 4.41M | 6.04M | 5.94M | 6.92M | 8.46M | 6.96M |
|
Other Accumulated Expenses
|
| 0.27M | | | | | | | | | | | | | |
|
Current Taxes
|
0.03M | 12.57M | 13.64M | 1.63M | 9.22M | 5.68M | | 0.54M | 0.03M | 0.04M | 0.06M | 0.00M | 0.11M | 0.12M | 0.03M |
|
Non-Current Debt
|
| | | | | | | | | 0.70M | 0.44M | 0.56M | 0.90M | | |
|
Minority Interest
|
| | | | 16.59M | 7.90M | -1.21M | | | | | | 5.85M | 10.42M | 10.53M |
|
Liabilities from Discontinued Operations
|
| | | | | 142.56M | 142.56M | 10.34M | 1.82M | 1.75M | 1.54M | 1.33M | 3.02M | 3.02M | 3.23M |
|
Operating Leases
|
| | | | | | | | | | 3.11M | 3.54M | 43.70M | 44.28M | 45.26M |
|
Non-Current Deferred Tax Liability
|
9.80M | 5.62M | 8.38M | 4.11M | 0.46M | 10.39M | 2.99M | 0.15M | | | | | | | |
|
Other Non-Current Liabilities
|
| 13.21M | | | | | | 0.08M | 1.04M | 4.56M | | | 0.90M | 0.58M | 0.54M |
|
Total Non-Current Liabilities
|
| 1,841.82M | | | | | | 1,240.52M | 1,576.05M | 1,893.37M | | | 1,934.44M | 1,749.31M | 1,431.27M |
|
Total Liabilities
|
1,585.87M | 1,855.03M | 1,864.91M | 1,377.50M | | | 0.19M | 1,240.60M | 1,577.09M | 1,897.93M | 1,319.70M | 1,836.08M | 1,935.34M | 1,749.89M | 1,431.81M |
|
Total Debt
|
| | | | | | | | | 0.70M | 0.44M | 0.56M | 0.90M | | |
|
Common Equity
|
348.33M | 429.69M | 613.35M | 773.92M | 952.11M | 826.76M | 704.30M | 671.48M | 553.82M | 556.40M | 334.38M | 448.19M | 441.31M | 446.21M | 449.66M |
|
Shareholder's Equity
|
348.33M | 429.69M | 613.35M | 773.92M | 952.11M | 826.76M | 704.30M | 671.48M | 553.82M | 556.40M | 334.38M | 448.19M | 441.31M | 446.21M | 449.66M |
|
Liabilities and Shareholders Equity
|
1,934.20M | 2,284.72M | 2,478.25M | 2,151.43M | 2,728.68M | 2,765.56M | 2,053.54M | 1,912.08M | 2,130.91M | 2,454.33M | 1,654.08M | 2,284.28M | 2,376.65M | 2,196.11M | 1,881.47M |
|
Retained Earnings
|
-33.92M | -46.33M | -27.08M | -14.04M | 6.04M | -2.92M | 3.08M | 1.30M | -3.06M | 1.82M | -9.98M | -8.13M | -6.39M | -4.80M | -3.20M |
|
Preferred Shares
|
| | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Treasury Shares
|
| 1.43M | 3.31M | 3.11M | 0.51M | 0.80M | 0.80M | 0.48M | 0.42M | 0.14M | 0.01M | 0.33M | 0.58M | 0.42M | 0.57M |