|
Cash & Equivalents
|
30.59M | 35.02M | 31.23M | 34.89M | 29.67M | 28.14M | 33.13M | 22.17M | 24.11M | 46.74M | 41.21M | 31.50M | 37.22M | 60.24M | 35.98M | 41.10M | 32.11M | 29.03M | 28.52M | 22.96M | 22.17M | 17.09M | 18.03M | 14.03M | 17.45M | 18.38M | 22.12M | 17.75M | 23.63M | 25.03M | 53.76M |
|
Cash Due from Bank
|
22.80M | 26.97M | 23.81M | 27.97M | 21.68M | 21.61M | 27.09M | 15.64M | 17.68M | 16.52M | 17.99M | 20.43M | 19.20M | 14.78M | 25.90M | 24.75M | 18.52M | 18.32M | 24.38M | 18.83M | 18.05M | 13.72M | 14.43M | 9.70M | 14.09M | 15.46M | 17.24M | 13.89M | 19.77M | 20.23M | 14.67M |
|
Short-term Investments
|
5.00M | 5.21M | 4.73M | 4.18M | 4.06M | 3.25M | 3.15M | 3.77M | 3.54M | 27.44M | 20.01M | 8.49M | 3.40M | 2.94M | 5.79M | 5.41M | 5.87M | 4.53M | 7.52M | 6.99M | 4.84M | 6.17M | 7.80M | 4.58M | 4.99M | 5.06M | 2.73M | 4.66M | 3.57M | 2.87M | 2.60M |
|
Cash & Current Investments
|
35.60M | 40.23M | 35.96M | 39.08M | 33.73M | 31.39M | 36.28M | 25.94M | 27.65M | 74.18M | 61.22M | 40.00M | 40.63M | 63.18M | 41.77M | 46.51M | 37.98M | 33.56M | 36.03M | 29.95M | 27.00M | 23.26M | 25.83M | 18.61M | 22.44M | 23.44M | 24.84M | 22.40M | 27.20M | 27.90M | 56.37M |
|
Securities Borrowed
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 4.46M |
|
Interest Deposits
|
2.79M | 2.84M | 2.70M | 2.74M | 3.94M | 3.29M | 2.88M | 2.75M | 2.89M | 2.78M | 3.21M | 2.58M | 14.62M | 42.52M | 4.29M | 10.94M | 7.71M | 10.71M | 4.13M | 4.13M | 4.12M | 3.37M | 3.60M | 4.35M | 3.35M | 2.92M | 4.88M | 3.85M | 3.87M | 4.80M | 39.10M |
|
Fed Funds Sold
|
4.26M | 5.95M | 5.01M | 4.52M | 4.04M | 4.76M | 3.63M | 3.98M | 3.99M | 3.82M | 4.15M | 4.82M | 3.15M | 2.90M | 3.22M | 2.69M | 2.50M | 2.39M | 3.91M | 5.75M | 4.03M | 4.43M | 4.92M | 5.21M | 4.32M | 5.29M | 4.40M | 4.76M | 4.51M | 4.27M | 4.00M |
|
Securities - Mortgage Backed Securities
|
0.84M | 3.65M | 1.04M | 0.85M | 0.62M | 1.32M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities - Tradable
|
132.39M | 135.85M | 138.75M | 146.73M | 154.03M | 151.09M | 143.40M | 141.75M | 142.72M | 143.36M | 141.72M | 144.16M | 156.42M | 165.84M | 160.35M | 163.17M | 164.87M | 172.25M | 174.30M | 179.51M | 177.87M | 170.43M | 169.05M | 165.71M | 165.45M | 163.98M | 164.59M | 155.62M | 164.19M | 169.76M | 169.56M |
|
Securities - Held-to-maturity
|
38.66M | 38.92M | 38.67M | 40.76M | 40.53M | 39.75M | 40.81M | 41.08M | 44.24M | 41.55M | 45.31M | 47.11M | 49.58M | 55.89M | 56.07M | 55.52M | 58.42M | 59.00M | 62.57M | 61.88M | 60.74M | 61.83M | 60.28M | 63.98M | 64.97M | 66.45M | 65.45M | 63.93M | 67.26M | 67.56M | 67.27M |
|
Loans - Gross
|
875.25M | 891.89M | 883.67M | 862.60M | 862.88M | 889.17M | 869.53M | 883.09M | 873.05M | 921.73M | 943.25M | 973.30M | 986.59M | 993.99M | 997.09M | 985.88M | 978.97M | 964.80M | 979.84M | 990.77M | 980.78M | 987.99M | 1,002.31M | 1,038.27M | 1,025.69M | 1,039.03M | 1,039.64M | 1,067.95M | 1,062.33M | 1,069.06M | 1,055.68M |
|
Loans - Loss Allowance
|
9.93M | 9.52M | 9.44M | 8.67M | 8.11M | 8.10M | 8.35M | 9.28M | 9.33M | 9.70M | 10.28M | 11.35M | 11.63M | 11.75M | 12.12M | 12.40M | 11.92M | 11.57M | 10.67M | 10.74M | 12.13M | 12.22M | 12.31M | 15.05M | 14.64M | 14.61M | 14.42M | 13.91M | 13.81M | 14.06M | 14.41M |
|
Loans - Adjustments
|
0.38M | 0.39M | 0.34M | 0.32M | 0.37M | 0.41M | 0.40M | 0.38M | 0.41M | 1.57M | 1.47M | 1.20M | 1.34M | 1.27M | 1.06M | 0.83M | 0.60M | 0.46M | 0.39M | 0.34M | | | | | | | | | | | |
|
Loans - Net
|
864.94M | 881.99M | 873.89M | 853.61M | 854.41M | 880.65M | 860.79M | 873.43M | 863.32M | 910.46M | 931.50M | 960.75M | 973.62M | 980.96M | 983.90M | 972.66M | 966.45M | 952.76M | 968.78M | 980.02M | 968.33M | 975.44M | 989.99M | 1,023.22M | 1,011.05M | 1,024.42M | 1,025.22M | 1,054.04M | 1,048.51M | 1,055.00M | 1,041.28M |
|
Loans
|
| | | 0.85M | | | 5.95M | 4.87M | 4.75M | 8.19M | 7.59M | 6.25M | 1.31M | 0.15M | | 0.98M | 0.32M | 1.25M | | 0.06M | 0.42M | 0.56M | | 0.13M | 0.90M | 0.23M | 0.78M | 0.46M | | 0.16M | |
|
Property, Plant & Equipment (Net)
|
12.41M | 12.22M | 12.28M | 13.35M | 14.38M | 14.81M | 14.80M | 14.64M | 14.66M | 14.57M | 14.53M | 14.34M | 14.22M | 14.28M | 14.09M | 14.08M | 14.04M | 14.28M | 14.45M | 14.46M | 14.39M | 14.20M | 14.19M | 14.15M | 14.38M | 14.49M | 14.92M | 14.23M | 13.99M | 13.78M | 13.88M |
|
Goodwill
|
11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M | 13.61M |
|
Intangibles
|
| | | | | | | | | | | | | 0.17M | 0.17M | 0.16M | | | | 0.13M | 0.12M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M |
|
Goodwill & Intangibles
|
11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 11.94M | 13.79M | 13.78M | 13.77M | 13.61M | 13.61M | 13.61M | 13.74M | 13.73M | 13.72M | 13.72M | 13.71M | 13.71M | 13.70M | 13.69M | 13.69M | 13.68M | 13.68M | 13.67M |
|
Long-Term Deferred Tax
|
5.58M | 6.04M | 5.99M | 3.64M | 4.32M | 3.71M | 3.58M | 3.98M | 3.71M | 3.15M | 3.22M | 1.57M | 2.48M | 0.85M | 0.35M | | 0.31M | 2.78M | 4.34M | 2.79M | 3.27M | 4.32M | 4.86M | 2.68M | 2.28M | 1.70M | 1.20M | 1.41M | 0.69M | 0.37M | |
|
Other Non-Current Assets
|
5.86M | 5.22M | 5.60M | 6.38M | 4.99M | 5.61M | 6.23M | 6.07M | 8.28M | 8.52M | 8.64M | 13.23M | 13.55M | 18.44M | 23.62M | 25.05M | 29.77M | 24.99M | 30.56M | 33.84M | 31.81M | 34.31M | 36.61M | 36.56M | 38.53M | 41.34M | 39.24M | 43.44M | 43.27M | 42.76M | 42.49M |
|
Assets
|
1,151.16M | 1,180.51M | 1,168.81M | 1,160.68M | 1,167.68M | 1,190.58M | 1,171.43M | 1,171.18M | 1,168.36M | 1,242.07M | 1,258.13M | 1,282.73M | 1,311.41M | 1,360.58M | 1,338.89M | 1,335.56M | 1,331.27M | 1,321.40M | 1,350.05M | 1,363.87M | 1,345.96M | 1,345.72M | 1,361.79M | 1,389.64M | 1,384.52M | 1,403.44M | 1,405.19M | 1,422.36M | 1,431.52M | 1,448.73M | 1,461.49M |
|
Accounts Payables
|
944.21M | 928.18M | 944.21M | 949.17M | 957.78M | 968.48M | 969.99M | 960.51M | 957.59M | 1,033.03M | 1,042.23M | 1,054.92M | 1,117.09M | 1,168.74M | 1,144.39M | 1,139.38M | 1,140.89M | 1,142.76M | 1,152.81M | 1,108.54M | 1,131.79M | 1,127.57M | 1,129.29M | 1,158.36M | 1,176.58M | 1,170.36M | 1,189.33M | 1,200.99M | 1,216.84M | 1,244.53M | 1,258.59M |
|
Notes Payables
|
| 82.93M | 61.25M | 41.03M | 30.91M | 35.19M | 11.28M | 22.41M | 16.35M | 7.56M | 5.89M | 24.70M | | | | | | | 26.27M | 88.64M | 52.99M | 56.68M | 63.45M | 40.95M | 11.45M | 34.58M | 11.76M | 14.64M | 10.37M | 2.69M | |
|
Payables
|
944.21M | 1,011.11M | 1,005.47M | 990.20M | 988.69M | 1,003.67M | 981.26M | 982.92M | 973.95M | 1,040.59M | 1,048.13M | 1,079.62M | 1,117.09M | 1,168.74M | 1,144.39M | 1,139.38M | 1,140.89M | 1,142.76M | 1,179.09M | 1,197.18M | 1,184.78M | 1,184.24M | 1,192.74M | 1,199.31M | 1,188.02M | 1,204.94M | 1,201.09M | 1,215.64M | 1,227.21M | 1,247.22M | 1,258.59M |
|
Short term Debt
|
| 82.93M | 61.25M | 41.03M | 30.91M | 35.19M | 11.28M | 22.41M | 16.35M | 7.56M | 5.89M | 24.70M | | | | | | | 26.27M | 88.64M | 52.99M | 56.68M | 63.45M | 40.95M | 11.45M | 34.58M | 11.76M | 14.64M | 10.37M | 2.69M | |
|
Non-Current Debt
|
45.97M | 43.97M | 42.55M | 46.72M | 48.57M | 53.12M | 55.63M | 53.67M | 58.22M | 62.34M | 74.34M | 64.99M | 55.15M | 48.15M | 43.65M | 42.65M | 37.86M | 34.03M | 28.52M | 26.64M | 26.65M | 26.66M | 26.68M | 44.56M | 49.41M | 50.91M | 54.55M | 56.06M | 52.75M | 48.92M | 48.02M |
|
Operating Leases
|
| | | | 0.93M | 0.91M | 0.89M | 0.86M | 0.84M | 0.82M | 0.80M | 0.78M | 0.75M | 0.73M | 0.70M | 0.68M | 0.66M | 0.68M | 0.66M | 0.64M | 0.63M | 0.61M | 0.15M | 0.66M | 1.10M | 1.10M | 1.10M | 1.57M | 1.53M | 1.52M | 1.47M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.93M | | | | | | | | | | | | | | | 0.41M |
|
Other Non-Current Liabilities
|
7.88M | 8.14M | 3.20M | 5.36M | 6.70M | 7.71M | 7.52M | 11.48M | 10.86M | 12.11M | 7.84M | 9.33M | 9.52M | 8.16M | 6.85M | 5.86M | 8.71M | 8.13M | 10.82M | 10.79M | 9.24M | 11.95M | 15.68M | 13.45M | 11.94M | 12.78M | 10.30M | 12.43M | 9.90M | 10.81M | 9.12M |
|
Total Non-Current Liabilities
|
1,047.47M | 1,075.48M | 1,068.43M | 1,057.35M | 1,061.92M | 1,081.40M | 1,061.45M | 1,061.09M | 1,056.66M | 1,127.36M | 1,146.92M | 1,169.00M | 1,196.56M | 1,241.15M | 1,218.30M | 1,213.15M | 1,208.87M | 1,206.88M | 1,237.64M | 1,246.91M | 1,230.82M | 1,230.21M | 1,244.78M | 1,273.92M | 1,268.65M | 1,286.99M | 1,286.71M | 1,302.68M | 1,310.87M | 1,327.00M | 1,337.80M |
|
Total Liabilities
|
1,055.35M | 1,083.63M | 1,071.63M | 1,062.70M | 1,068.62M | 1,089.11M | 1,068.97M | 1,072.57M | 1,067.52M | 1,139.47M | 1,154.76M | 1,178.33M | 1,206.08M | 1,249.31M | 1,225.15M | 1,219.01M | 1,217.57M | 1,215.01M | 1,248.46M | 1,257.70M | 1,240.06M | 1,242.16M | 1,260.46M | 1,287.36M | 1,280.58M | 1,299.78M | 1,297.01M | 1,315.11M | 1,320.77M | 1,337.81M | 1,346.92M |
|
Total Debt
|
45.97M | 126.90M | 103.80M | 87.75M | 79.48M | 88.31M | 66.91M | 76.08M | 74.57M | 69.89M | 80.23M | 89.69M | 55.15M | 48.15M | 43.65M | 42.65M | 37.86M | 34.03M | 54.80M | 115.28M | 79.64M | 83.34M | 90.13M | 85.51M | 60.86M | 85.50M | 66.31M | 70.70M | 63.12M | 51.61M | 48.02M |
|
Common Equity
|
95.81M | 96.88M | 97.18M | 97.98M | 99.06M | 101.48M | 102.46M | 98.61M | 100.84M | 102.60M | 103.37M | 104.40M | 105.33M | 111.27M | 113.74M | 116.55M | 113.69M | 106.39M | 101.59M | 146.22M | 105.90M | 103.56M | 101.33M | 102.28M | 103.93M | 103.66M | 108.18M | 107.25M | 110.76M | 110.92M | 114.58M |
|
Shareholder's Equity
|
95.81M | 96.88M | 97.18M | 97.98M | 99.06M | 101.48M | 102.46M | 98.61M | 100.84M | 102.60M | 103.37M | 104.40M | 105.33M | 111.27M | 113.74M | 116.55M | 113.69M | 106.39M | 101.59M | 146.22M | 105.90M | 103.56M | 101.33M | 102.28M | 103.93M | 103.66M | 108.18M | 107.25M | 110.76M | 110.92M | 114.58M |
|
Liabilities and Shareholders Equity
|
1,151.16M | 1,180.51M | 1,168.81M | 1,160.68M | 1,167.68M | 1,190.58M | 1,171.43M | 1,171.18M | 1,168.36M | 1,242.07M | 1,258.13M | 1,282.73M | 1,311.41M | 1,360.58M | 1,338.89M | 1,335.56M | 1,331.27M | 1,321.40M | 1,350.05M | 1,363.87M | 1,345.96M | 1,345.72M | 1,361.79M | 1,389.64M | 1,384.52M | 1,403.44M | 1,405.19M | 1,422.36M | 1,431.52M | 1,448.73M | 1,461.49M |
|
Treasury Shares
|
0.11M | 0.11M | 0.39M | 0.53M | 0.11M | 0.16M | 0.51M | 0.60M | 0.04M | 0.04M | 0.04M | 0.04M | 9.63M | 9.63M | 9.63M | 9.63M | 9.63M | 9.63M | 9.63M | 9.63M | 9.63M | 9.63M | 9.63M | 9.63M | 9.63M | 0.63M | 0.63M | 10.26M | 10.26M | 10.26M | 10.26M |
|
Retained Earnings
|
-13.32M | 43.19M | 45.16M | -14.22M | 48.26M | 49.62M | 50.88M | -16.17M | 52.74M | 53.72M | 54.38M | -13.20M | 56.30M | 57.58M | 58.58M | -6.51M | 62.00M | 63.46M | 65.05M | -22.52M | -22.73M | -24.37M | -26.75M | -19.98M | -19.72M | -17.59M | -13.76M | 60.48M | 61.89M | 61.12M | 63.17M |