|
Cash & Equivalents
|
293.15M | 39.48M | 36.83M | 773.83M | 695.73M | 67.29M | 65.63M | 1,267.59M | 1,300.41M | 107.56M | 71.28M | 99.98M | 164.17M | 156.46M | 100.73M | 126.55M | 152.19M | 108.73M | 3,108.14M | 427.37M | 1,586.45M | 3,724.24M | 720.24M | 314.02M | 1,230.10M | 237.68M | 157.26M | 388.04M | 369.17M | 432.60M | 515.27M | 375.58M | 671.63M | 347.89M | 298.93M | 158.34M | 597.40M | 254.25M | 258.34M | 120.57M |
|
Cash & Current Investments
|
293.15M | 39.48M | 36.83M | 773.83M | 695.73M | 67.29M | 65.63M | 1,267.59M | 1,300.41M | 107.56M | 71.28M | 99.98M | 164.17M | 156.46M | 100.73M | 126.55M | 152.19M | 108.73M | 3,108.14M | 427.37M | 1,586.45M | 3,724.24M | 720.24M | 314.02M | 1,230.10M | 237.68M | 157.26M | 388.04M | 369.17M | 432.60M | 515.27M | 375.58M | 671.63M | 347.89M | 298.93M | 158.34M | 597.40M | 254.25M | 258.34M | 120.57M |
|
Fed Funds Sold
|
4.81M | 22.43M | 25.31M | 47.51M | 3.83M | 25.04M | 16.32M | 61.12M | 57.44M | 17.85M | 7.45M | 23.40M | 15.60M | 7.44M | 17.24M | 30.92M | 13.80M | 29.94M | 31.84M | 27.14M | 27.14M | 28.43M | 28.43M | 28.40M | 28.40M | 28.81M | 28.81M | 28.81M | 28.81M | 29.39M | 30.89M | 28.21M | 23.69M | 25.84M | 24.45M | 36.01M | 24.45M | 24.28M | 29.45M | 24.71M |
|
Receivables
|
5.11M | 6.24M | 6.69M | 6.33M | 6.88M | 6.00M | 5.86M | | | | | 0.83M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities - Mortgage Backed Securities
|
| | | | | | | | | | | 364.06M | | | | 382.55M | 362.12M | 355.09M | 338.25M | 453.61M | 430.76M | 558.83M | 1,063.58M | 1,017.03M | | | | | | | | | | | | | | | | |
|
Securities - Tradable
|
761.58M | 866.15M | 1,442.80M | 1,469.25M | 1,471.77M | 1,827.27M | 1,808.11M | 1,693.43M | 1,992.35M | 2,073.75M | 1,927.54M | 1,484.16M | 1,695.06M | 1,495.16M | 1,357.10M | 889.95M | 852.60M | 840.52M | 825.58M | 814.50M | 797.36M | 921.95M | 854.02M | 1,864.90M | 1,782.74M | 2,043.48M | 1,956.52M | 1,882.87M | 1,847.78M | 1,825.56M | 1,914.27M | 1,804.23M | 1,850.58M | 1,779.46M | 1,725.46M | 1,741.22M | 1,480.09M | 1,411.52M | 1,367.34M | 1,327.84M |
|
Securities - Held-to-maturity
|
340.96M | 417.27M | 465.45M | 486.10M | 478.61M | 474.31M | 464.73M | 449.84M | 235.02M | 226.62M | 216.16M | 163.89M | 153.07M | 146.99M | 138.13M | 127.58M | 116.31M | 108.11M | 98.20M | 87.18M | 76.18M | 67.71M | 60.23M | 56.67M | 50.99M | 47.29M | 43.88M | 41.68M | 40.56M | 38.71M | 37.73M | 36.59M | 35.44M | 34.68M | 34.03M | 33.09M | 32.00M | 31.34M | 30.27M | 29.31M |
|
Loans - Gross
|
744.58M | 785.40M | | 925.11M | 1,113.48M | 1,151.19M | 1,224.36M | 1,325.37M | 1,509.14M | 1,517.62M | 1,597.29M | 2,944.74M | 3,329.50M | 3,437.98M | 3,631.03M | 3,658.85M | 3,590.47M | 3,618.92M | 326.05M | 3,322.76M | 85.29M | 66.47M | 41.49M | 3,609.56M | 3,685.38M | 3,731.40M | 3,689.97M | 3,537.80M | 3,511.35M | 3,727.57M | 4,075.78M | 4,369.83M | 4,429.32M | 4,412.00M | 4,615.60M | 4,075.20M | 4,562.68M | 4,464.87M | 4,743.32M | 4,664.91M |
|
Loans - Loss Allowance
|
6.67M | 7.43M | | 5.63M | 6.42M | 14.60M | 14.97M | 7.53M | 8.86M | 27.08M | 21.95M | 13.04M | 21.29M | 48.67M | 43.51M | 29.15M | 30.18M | 65.36M | 65.75M | 56.19M | 73.08M | 99.67M | 91.95M | 68.28M | 77.84M | 103.06M | 90.25M | 63.80M | 71.03M | 102.29M | 115.46M | 96.86M | 91.64M | 112.03M | 107.75M | 71.77M | 74.34M | 102.89M | 106.00M | 53.32M |
|
Loans - Adjustments
|
0.79M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
737.13M | 777.45M | 854.51M | 919.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
10.93M | 10.01M | 10.43M | 9.44M | 35.72M | 34.60M | 31.27M | 28.39M | 29.76M | 26.34M | 23.21M | 27.91M | 31.48M | 26.60M | 22.02M | 9.48M | 14.81M | 9.73M | 6.81M | 8.33M | 11.27M | 10.20M | 7.48M | 10.51M | 17.01M | 15.26M | 11.41M | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
7.17M | 0.79M | 0.41M | | 12.42M | 10.59M | 6.86M | 9.10M | 5.38M | 20.94M | 23.02M | 18.74M | | | | 18.88M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
17.57M | 18.21M | 18.70M | 18.63M | 20.09M | 20.02M | 20.11M | 19.32M | 20.57M | 20.28M | 20.37M | 40.46M | 44.30M | 45.46M | 46.36M | 45.93M | 38.67M | 38.87M | 40.36M | 41.61M | 39.93M | 41.51M | 44.11M | 44.89M | 44.13M | 43.17M | 42.08M | 41.71M | 41.03M | 39.73M | 38.60M | 39.16M | 38.27M | 37.27M | 36.95M | 39.05M | 38.26M | 39.54M | 39.80M | 40.63M |
|
Goodwill
|
36.93M | 36.93M | 36.93M | 36.93M | 98.90M | 98.72M | 98.72M | 98.72M | 98.72M | 98.72M | 98.72M | 303.27M | 303.27M | 307.46M | 307.94M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 309.50M | 297.93M | 297.93M | 297.93M | 297.93M |
|
Intangibles
|
33.58M | 31.27M | 30.09M | 28.92M | 73.47M | 66.63M | 64.80M | 52.18M | 50.52M | 47.72M | 46.10M | 70.72M | 66.37M | 60.51M | 56.15M | 52.81M | 50.15M | 46.77M | 43.97M | 41.69M | 39.66M | 36.90M | 34.90M | 33.15M | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
70.50M | 68.20M | 67.02M | 65.85M | 172.37M | 165.36M | 163.52M | 150.90M | 149.24M | 146.45M | 144.82M | 373.99M | 369.64M | 367.97M | 364.09M | 362.31M | 359.66M | 356.27M | 353.48M | 351.20M | 349.17M | 346.41M | 344.40M | 342.65M | 341.17M | 338.80M | 336.59M | 335.20M | 333.94M | 332.50M | 331.33M | 330.23M | 329.24M | 328.00M | 327.02M | 326.09M | 313.07M | 311.99M | 311.19M | 310.43M |
|
Long-Term Deferred Tax
|
| | | | | | | 9.10M | | | | 18.74M | 23.61M | 19.08M | 21.63M | 18.88M | 19.75M | 20.89M | 15.94M | 17.72M | 24.41M | 25.43M | 20.07M | 25.17M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.24M | 15.69M | 1.94M | 7.83M | 1.85M | 16.75M | 4.27M | 12.74M | 12.45M | 29.30M | 17.34M | 35.09M | 48.04M | 49.75M | 52.83M | 54.83M | 97.50M | 85.65M | 104.88M | 82.98M | 82.76M | 110.88M | 88.91M | 212.28M | 230.18M | 246.45M | 247.13M | 299.77M | 277.21M | 273.87M | 274.80M | 303.62M | 289.87M | 290.83M | 286.68M | 266.36M | 315.12M | 274.85M | 284.98M | 329.88M |
|
Assets
|
2,960.23M | 3,071.74M | 3,144.17M | 4,006.42M | 4,213.33M | 3,985.60M | 4,019.69M | 5,228.33M | 5,417.96M | 4,301.69M | 4,169.16M | 5,835.07M | 6,182.77M | 6,050.04M | 6,101.07M | 6,182.89M | 6,180.93M | 5,843.86M | 8,779.03M | 6,092.07M | 7,264.52M | 9,790.12M | 7,051.81M | 6,690.65M | 7,603.36M | 6,877.57M | 6,718.40M | 6,735.50M | 6,647.28M | 6,855.70M | 7,437.10M | 7,503.40M | 7,902.51M | 7,416.81M | 7,513.03M | 7,532.02M | 7,603.43M | 6,994.79M | 7,229.84M | 7,172.34M |
|
Accounts Payables
|
2,569.04M | 2,220.76M | 2,186.96M | 2,430.08M | 3,663.14M | 2,872.23M | 3,153.22M | 3,223.42M | 3,513.64M | 3,340.50M | 3,521.63M | 4,430.99M | 4,936.45M | 4,970.31M | 4,775.21M | 4,337.01M | 4,517.60M | 3,962.40M | 7,590.32M | 4,979.20M | 6,207.79M | 8,642.41M | 5,888.87M | 5,514.97M | 6,525.57M | 5,829.89M | 5,710.80M | 5,866.04M | 5,789.13M | 5,902.70M | 6,306.98M | 6,589.18M | 6,936.06M | 6,368.34M | 6,431.52M | 5,875.09M | 6,518.95M | 5,819.21M | 6,005.25M | 5,886.95M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 646.02M | | 717.00M | | | | | | | | | | | | 43.00M | 230.00M | 13.00M | | 31.00M | | 377.00M | | | 115.00M | 9.00M |
|
Payables
|
2,569.04M | 2,220.76M | 2,186.96M | 2,430.08M | 3,663.14M | 2,872.23M | 3,153.22M | 3,223.42M | 3,513.64M | 3,340.50M | 3,521.63M | 4,430.99M | 4,936.45M | 4,970.31M | 4,775.21M | 4,983.02M | 4,517.60M | 4,679.40M | 7,590.32M | 4,979.20M | 6,207.79M | 8,642.41M | 5,888.87M | 5,514.97M | 6,525.57M | 5,829.89M | 5,710.80M | 5,866.04M | 5,789.13M | 5,945.70M | 6,536.98M | 6,602.18M | 6,936.06M | 6,399.34M | 6,431.52M | 6,252.09M | 6,518.95M | 5,819.21M | 6,120.25M | 5,895.95M |
|
Accumulated Expenses
|
29.62M | 51.08M | 65.61M | 48.31M | 79.81M | 113.48M | 64.12M | 78.06M | 63.59M | 114.83M | 87.04M | 133.84M | 144.03M | 135.40M | 134.23M | 130.66M | 123.59M | 144.43M | 144.68M | 165.42M | 144.69M | 216.44M | 190.82M | 210.96M | 165.65M | 202.56M | 276.01M | 200.22M | 176.02M | 214.85M | 209.88M | 249.00M | 228.59M | 265.02M | 300.29M | 424.39M | 293.54M | 328.12M | 258.02M | 385.49M |
|
Short term Debt
|
| | | 1,095.12M | | | | 1,404.53M | | | | 425.76M | | | | 646.02M | | 717.00M | | | | | | | | | | | | 43.00M | 230.00M | 13.00M | | 31.00M | | 377.00M | | | 115.00M | 9.00M |
|
Curent Deferred Tax Liability
|
| | | 4.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
2.11M | 2.08M | 2.05M | | 92.48M | 92.50M | 92.51M | 1.94M | 85.55M | 85.57M | 85.58M | 88.96M | 88.98M | 99.80M | 209.76M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
57.00M | 10.31M | 107.00M | 92.46M | 3.86M | 494.92M | 277.17M | 85.53M | 1,313.40M | 315.78M | 27.29M | 88.96M | 231.29M | 11.58M | 146.61M | 646.02M | 194.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | 3.57M | 3.27M | 3.53M | 3.51M | 4.05M | 4.30M | 3.76M | 3.79M | 3.60M | 1.54M | 1.09M | 1.49M | 1.16M | 0.64M | 0.32M | 0.67M | -0.03M | -0.21M | -0.55M | -0.63M | -1.00M | -0.51M | -0.42M | -0.51M | -0.28M | -0.76M | -0.66M | -0.86M | -0.59M |
|
Non-Current Deferred Tax Liability
|
| | | 4.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
2,670.66M | 2,758.45M | 2,811.50M | 3,671.44M | 3,841.54M | 3,573.85M | 3,589.48M | 4,793.84M | 4,980.26M | 3,857.99M | 3,725.25M | 5,087.34M | 5,412.04M | 5,226.33M | 5,278.17M | 5,338.93M | 5,343.86M | 5,038.79M | 7,949.12M | 5,244.77M | 6,451.31M | 8,954.86M | 6,175.18M | 5,818.77M | 6,783.50M | 6,123.83M | 6,003.42M | 6,102.29M | 6,000.12M | 6,195.09M | 6,781.03M | 6,885.05M | 7,198.26M | 6,697.73M | 6,765.13M | 6,709.83M | 6,845.87M | 6,180.74M | 6,411.70M | 6,314.89M |
|
Total Debt
|
57.00M | 10.31M | 107.00M | 1,187.58M | 3.86M | 494.92M | 277.17M | 1,490.07M | 1,313.40M | 315.78M | 27.29M | 514.72M | 231.29M | 11.58M | 146.61M | 1,292.04M | 194.00M | 717.00M | | | | | | | | | | | | 43.00M | 230.00M | 13.00M | | 31.00M | | 377.00M | | | 115.00M | 9.00M |
|
Common Equity
|
289.58M | 313.29M | 332.67M | 334.98M | 371.79M | 411.75M | 430.21M | 434.50M | 437.70M | 443.70M | 443.91M | 747.73M | 770.73M | 823.71M | 822.90M | 843.96M | 837.07M | 805.07M | 829.91M | 847.31M | 813.21M | 835.26M | 876.63M | 871.88M | 819.87M | 753.74M | 714.98M | 633.24M | 647.36M | 661.16M | 656.70M | 618.35M | 704.25M | 719.08M | 747.90M | 822.47M | 758.31M | 814.71M | 819.00M | 858.04M |
|
Shareholder's Equity
|
289.58M | 313.29M | 332.67M | 334.98M | 371.79M | 411.75M | 430.21M | 434.50M | 437.70M | 443.70M | 443.91M | 747.73M | 770.73M | 823.71M | 822.90M | 843.96M | 837.07M | 805.07M | 829.91M | 847.31M | 813.21M | 835.26M | 876.63M | 871.88M | 819.87M | 753.74M | 714.98M | 633.24M | 647.36M | 661.16M | 656.70M | 618.35M | 704.25M | 719.08M | 747.90M | 822.47M | 758.31M | 814.71M | 819.00M | 858.04M |
|
Liabilities and Shareholders Equity
|
2,960.23M | 3,071.74M | 3,144.17M | 4,006.42M | 4,213.33M | 3,985.60M | 4,019.69M | 5,228.33M | 5,417.96M | 4,301.69M | 4,169.16M | 5,835.07M | 6,182.77M | 6,050.04M | 6,101.07M | 6,182.89M | 6,180.93M | 5,843.86M | 8,779.03M | 6,092.07M | 7,264.52M | 9,790.12M | 7,051.81M | 6,690.65M | 7,603.36M | 6,877.57M | 6,718.40M | 6,735.50M | 6,647.28M | 6,855.70M | 7,437.10M | 7,503.40M | 7,902.51M | 7,416.81M | 7,513.03M | 7,532.02M | 7,603.43M | 6,994.79M | 7,229.84M | 7,172.34M |
|
Treasury Shares
|
0.03M | 0.03M | 0.03M | 0.06M | 0.29M | 0.31M | 0.30M | 0.91M | 0.29M | 0.29M | 0.02M | 1.01M | 0.06M | 0.09M | 0.09M | 0.93M | 0.08M | 0.09M | 0.09M | 0.79M | 0.08M | 0.08M | 0.08M | 0.55M | 0.08M | 0.08M | 0.08M | 0.47M | 0.15M | 0.15M | 0.15M | 0.37M | 0.10M | 0.12M | 0.12M | 0.25M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Retained Earnings
|
101.35M | 114.53M | 122.29M | 127.19M | 127.24M | 158.17M | 166.63M | 167.16M | 170.58M | 200.75M | 206.28M | 213.05M | 228.45M | 258.60M | 238.00M | 252.81M | 244.00M | 212.03M | 228.50M | 234.93M | 198.00M | 225.47M | 262.58M | 259.19M | 211.70M | 214.09M | 234.89M | 233.47M | 234.91M | 232.41M | 245.45M | -255.44M | 268.43M | 297.58M | 326.04M | 337.06M | 313.45M | 341.77M | 337.32M | 359.83M |