|
Receivables - Accured
|
7.16M | 6.38M | 7.05M | 6.68M | 7.53M | 6.56M | 6.56M | 6.75M | 7.66M | 6.73M | 8.03M | 7.04M | 8.18M | 7.49M | 8.10M | 7.38M | 7.86M | 6.42M | 7.96M | 7.50M | 8.26M | 7.25M | 7.90M | 7.38M | 8.10M | 8.08M | 8.55M | 9.89M | 9.86M | 10.11M | 11.16M | 11.08M | 12.75M | 11.59M | 12.49M | 13.23M | 14.77M | 15.01M | 15.05M |
|
Loans - Gross
|
1,622.73M | 1,672.49M | 1,707.22M | 1,753.27M | 1,810.81M | 1,878.63M | 1,908.80M | 1,950.77M | 1,993.04M | 2,057.86M | 2,126.10M | 2,196.22M | 2,235.21M | 2,280.31M | 2,335.59M | 2,386.12M | 2,414.19M | 2,561.91M | 2,592.45M | 2,595.03M | 2,639.24M | 2,644.08M | 2,654.75M | 2,667.94M | 2,737.27M | 2,844.80M | 2,924.79M | 2,983.21M | 3,005.35M | 3,069.90M | 3,138.62M | 3,212.91M | 3,258.76M | 3,315.52M | 3,339.94M | 3,394.54M | 3,416.87M | 3,424.75M | 3,442.01M |
|
Loans - Loss Allowance
|
16.29M | 16.80M | 16.98M | 17.01M | 17.22M | 17.44M | 17.70M | 18.59M | 19.06M | 19.64M | 20.00M | 20.20M | 20.37M | 20.70M | 20.93M | 21.19M | 23.64M | 26.30M | 28.45M | 29.23M | 26.84M | 27.01M | 26.96M | 27.28M | 27.66M | 28.09M | 29.23M | 29.95M | 30.78M | 31.17M | 31.11M | 31.27M | 31.56M | 31.01M | 31.26M | 33.60M | 37.77M | 34.19M | 34.18M |
|
Loans - Net
|
1,606.44M | 1,655.69M | 1,690.24M | 1,736.26M | 1,793.59M | 1,861.19M | 1,891.10M | 1,932.18M | 1,973.98M | 2,038.22M | 2,106.10M | 2,176.02M | 2,214.84M | 2,259.61M | 2,314.66M | 2,364.93M | 2,390.56M | 2,535.61M | 2,564.01M | 2,565.80M | 2,612.40M | 2,617.07M | 2,627.80M | 2,640.66M | 2,709.61M | 2,816.71M | 2,895.56M | 2,953.26M | 2,974.57M | 3,038.73M | 3,107.51M | 3,181.64M | 3,227.20M | 3,284.51M | 3,308.68M | 3,360.94M | 3,379.10M | 3,390.56M | 3,407.83M |
|
Cash & Equivalents
|
| | | 57.35M | | | | 72.84M | | | | 84.24M | | | | 70.22M | | | | 380.99M | | | | 457.70M | | | | 64.66M | | | | 142.54M | 282.46M | 200.20M | 340.09M | | | | |
|
Property, Plant & Equipment (Net)
|
27.14M | 26.77M | 26.72M | 26.94M | 26.59M | 26.57M | 26.43M | 27.62M | 27.82M | 28.10M | 28.60M | 30.45M | 34.95M | 38.84M | 40.23M | 40.63M | 40.99M | 41.23M | 42.08M | 42.61M | 43.06M | 43.27M | 44.00M | 46.22M | 48.48M | 50.14M | 54.02M | 56.49M | 58.23M | 59.77M | 60.31M | 59.64M | 59.49M | 59.24M | 59.93M | 59.72M | 59.92M | 60.70M | 60.00M |
|
Long-Term Investments
|
5.15M | 9.96M | 5.37M | 10.91M | 6.83M | 11.04M | 6.70M | 9.95M | 4.78M | 11.09M | 10.87M | 15.51M | 7.88M | 8.20M | 6.63M | 10.32M | 5.38M | 5.57M | 5.57M | 5.35M | 5.36M | 5.38M | 5.38M | 5.38M | 4.49M | 4.72M | 4.72M | 6.06M | 10.03M | 4.93M | 5.11M | 5.05M | 4.21M | 4.27M | 4.35M | 4.35M | 4.35M | 4.56M | 4.37M |
|
Goodwill
|
21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 21.87M | 23.79M | 23.79M | 23.79M | 23.79M | 23.79M |
|
Intangibles
|
3.00M | 2.88M | 2.80M | 2.70M | 2.58M | 2.48M | 2.40M | 2.29M | 2.17M | 2.06M | 1.95M | 1.85M | 1.78M | 1.73M | 1.71M | 1.66M | 1.64M | 1.66M | 1.79M | 1.95M | 2.05M | 2.08M | 2.01M | 1.92M | 1.82M | 1.71M | 1.60M | 1.50M | 1.40M | 1.30M | 1.21M | 1.11M | 1.02M | 0.93M | 2.19M | 2.06M | 1.95M | 1.87M | 1.80M |
|
Goodwill & Intangibles
|
24.87M | 24.76M | 24.68M | 24.57M | 24.45M | 24.36M | 24.27M | 24.16M | 24.05M | 23.93M | 23.83M | 23.73M | 23.65M | 23.60M | 23.59M | 23.53M | 23.51M | 23.54M | 23.66M | 23.82M | 23.92M | 23.95M | 23.88M | 23.79M | 23.69M | 23.58M | 23.48M | 23.37M | 23.27M | 23.18M | 23.08M | 22.98M | 22.89M | 22.80M | 25.98M | 25.85M | 25.74M | 25.66M | 25.59M |
|
Other Non-Current Assets
|
51.02M | 53.20M | 53.99M | 56.79M | 57.77M | 57.09M | 58.30M | 57.61M | 58.50M | 58.01M | 59.26M | 55.61M | 62.28M | 62.53M | 64.15M | 70.18M | 73.97M | 74.07M | 90.46M | 84.73M | 86.32M | 83.94M | 84.56M | 96.58M | 101.59M | 111.93M | 122.22M | 114.63M | 109.95M | 114.39M | 120.39M | 126.93M | 121.54M | 121.25M | 126.93M | 134.51M | 129.72M | 140.95M | 137.83M |
|
Assets
|
2,478.87M | 2,540.24M | 2,580.49M | 2,605.24M | 2,656.39M | 2,721.72M | 2,744.46M | 2,760.47M | 2,826.69M | 2,845.17M | 2,953.22M | 2,988.33M | 2,984.88M | 3,005.75M | 3,112.82M | 3,184.28M | 3,291.33M | 3,547.18M | 3,777.68M | 3,688.64M | 3,903.71M | 3,896.19M | 4,071.10M | 4,027.95M | 4,156.40M | 3,991.20M | 4,232.78M | 3,969.51M | 4,114.63M | 4,103.65M | 4,272.91M | 4,169.87M | 4,333.62M | 4,244.41M | 4,411.45M | 4,306.35M | 4,448.89M | 4,414.72M | 4,587.11M |
|
Accounts Payables
|
2,115.06M | 2,072.39M | 2,213.19M | 2,116.55M | 2,256.54M | 2,220.04M | 2,307.12M | 2,245.12M | 2,411.27M | 2,304.78M | 2,407.86M | 2,345.58M | 2,490.10M | 2,503.75M | 2,614.55M | 2,616.05M | 2,811.01M | 3,068.77M | 3,264.86M | 3,234.73M | 3,453.59M | 3,438.03M | 3,605.56M | 3,550.50M | 3,715.37M | 3,545.66M | 3,795.11M | 3,498.36M | 3,546.35M | 3,502.22M | 3,666.49M | 3,687.57M | 3,779.02M | 3,683.64M | 3,837.46M | 3,827.93M | 3,968.16M | 3,929.33M | 4,100.05M |
|
Payables
|
2,115.06M | 2,072.39M | 2,213.19M | 2,116.55M | 2,256.54M | 2,220.04M | 2,307.12M | 2,245.12M | 2,411.27M | 2,304.78M | 2,407.86M | 2,345.58M | 2,490.10M | 2,503.75M | 2,614.55M | 2,616.05M | 2,811.01M | 3,068.77M | 3,264.86M | 3,234.73M | 3,453.59M | 3,438.03M | 3,605.56M | 3,550.50M | 3,715.37M | 3,545.66M | 3,795.11M | 3,498.36M | 3,546.35M | 3,502.22M | 3,666.49M | 3,687.57M | 3,779.02M | 3,683.64M | 3,837.46M | 3,827.93M | 3,968.16M | 3,929.33M | 4,100.05M |
|
Non-Current Debt
|
55.00M | 55.00M | 55.00M | 55.00M | 55.00M | 55.00M | 61.42M | 66.60M | 74.96M | 60.25M | 62.50M | 65.50M | 58.41M | 51.15M | 72.87M | 62.40M | 57.91M | 50.00M | 73.95M | 45.00M | 45.00M | 45.00M | 45.00M | 45.00M | 25.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M |
|
Other Non-Current Liabilities
|
22.95M | 23.99M | 24.50M | 22.01M | 24.70M | 23.04M | 23.28M | 20.78M | 22.72M | 19.65M | 22.05M | 19.51M | 27.32M | 27.93M | 29.91M | 30.14M | 37.77M | 37.88M | 37.99M | 31.82M | 30.71M | 31.84M | 32.76M | 36.10M | 33.63M | 38.90M | 41.99M | 37.69M | 37.00M | 43.09M | 47.03M | 50.96M | 45.06M | 0.35M | 3.32M | 43.91M | 42.73M | 43.31M | 40.18M |
|
Total Non-Current Liabilities
|
2,235.22M | 2,290.88M | 2,326.78M | 2,350.38M | 2,395.57M | 2,457.93M | 2,476.53M | 2,490.08M | 2,551.23M | 2,566.03M | 2,666.36M | 2,699.24M | 2,680.95M | 2,693.17M | 2,790.68M | 2,852.41M | 2,944.16M | 3,191.61M | 3,414.03M | 3,322.43M | 3,530.59M | 3,511.32M | 3,678.17M | 3,620.67M | 3,765.53M | 3,595.80M | 3,845.24M | 3,578.28M | 3,714.26M | 3,699.12M | 3,865.86M | 3,739.13M | 3,910.57M | 3,861.04M | 4,014.82M | 3,861.53M | 4,001.74M | 3,962.90M | 4,129.24M |
|
Total Liabilities
|
2,258.17M | 2,314.87M | 2,351.28M | 2,372.39M | 2,420.28M | 2,480.97M | 2,499.81M | 2,510.86M | 2,573.95M | 2,585.68M | 2,688.41M | 2,718.75M | 2,708.27M | 2,721.10M | 2,820.59M | 2,882.55M | 2,981.93M | 3,229.49M | 3,452.02M | 3,354.24M | 3,561.30M | 3,543.16M | 3,710.93M | 3,656.77M | 3,799.16M | 3,634.71M | 3,887.23M | 3,615.97M | 3,751.26M | 3,742.21M | 3,912.90M | 3,790.10M | 3,955.64M | 3,861.39M | 4,018.14M | 3,905.45M | 4,044.48M | 4,006.21M | 4,169.43M |
|
Total Debt
|
55.00M | 55.00M | 55.00M | 55.00M | 55.00M | 55.00M | 61.42M | 66.60M | 74.96M | 60.25M | 62.50M | 65.50M | 58.41M | 51.15M | 72.87M | 62.40M | 57.91M | 50.00M | 73.95M | 45.00M | 45.00M | 45.00M | 45.00M | 45.00M | 25.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M |
|
Common Equity
|
220.70M | 225.37M | 229.21M | 232.85M | 236.11M | 240.75M | 244.65M | 249.60M | 252.73M | 259.49M | 264.81M | 269.58M | 276.61M | 284.65M | 292.23M | 301.73M | 309.40M | 317.69M | 325.66M | 334.39M | 342.41M | 353.03M | 360.17M | 371.19M | 357.24M | 356.50M | 345.55M | 353.54M | 363.37M | 361.44M | 360.01M | 379.77M | 377.99M | 383.02M | 393.31M | 400.90M | 404.41M | 408.51M | 417.69M |
|
Shareholder's Equity
|
220.70M | 225.37M | 229.21M | 232.85M | 236.11M | 240.75M | 244.65M | 249.60M | 252.73M | 259.49M | 264.81M | 269.58M | 276.61M | 284.65M | 292.23M | 301.73M | 309.40M | 317.69M | 325.66M | 334.39M | 342.41M | 353.03M | 360.17M | 371.19M | 357.24M | 356.50M | 345.55M | 353.54M | 363.37M | 361.44M | 360.01M | 379.77M | 377.99M | 383.02M | 393.31M | 400.90M | 404.41M | 408.51M | 417.69M |
|
Liabilities and Shareholders Equity
|
2,478.87M | 2,540.24M | 2,580.49M | 2,605.24M | 2,656.39M | 2,721.72M | 2,744.46M | 2,760.47M | 2,826.69M | 2,845.17M | 2,953.22M | 2,988.33M | 2,984.88M | 3,005.75M | 3,112.82M | 3,184.28M | 3,291.33M | 3,547.18M | 3,777.68M | 3,688.64M | 3,903.71M | 3,896.19M | 4,071.10M | 4,027.95M | 4,156.40M | 3,991.20M | 4,232.78M | 3,969.51M | 4,114.63M | 4,103.65M | 4,272.91M | 4,169.87M | 4,333.62M | 4,244.41M | 4,411.45M | 4,306.35M | 4,448.89M | 4,414.72M | 4,587.11M |
|
Treasury Shares
|
4.40M | 4.38M | 4.48M | 0.07M | 4.44M | 4.43M | 4.57M | | 4.52M | 4.47M | 4.58M | 0.00M | 4.56M | 4.52M | 4.63M | 0.01M | 4.62M | 4.60M | 4.71M | 0.01M | 4.65M | 4.62M | 4.78M | 0.01M | 4.79M | 4.78M | 4.90M | 0.08M | 4.87M | 4.87M | 5.02M | 5.12M | 0.25M | 0.27M | 0.27M | 5.32M | 5.40M | 5.58M | 5.63M |
|
Retained Earnings
|
35.45M | 38.85M | 25.40M | 28.64M | 31.90M | 35.74M | 22.58M | 28.82M | 34.09M | 40.33M | 24.26M | 29.26M | 34.23M | 39.40M | 27.38M | 33.22M | 37.44M | 42.70M | 33.43M | 41.90M | 51.26M | 60.49M | 47.94M | 54.08M | 62.33M | 69.98M | 57.78M | 65.40M | 69.50M | 71.08M | 62.65M | 65.79M | 68.89M | 72.98M | 77.43M | 77.22M | 78.83M | 84.97M | 93.03M |