|
Cash & Equivalents
|
| | 0.51M | | 0.49M | 0.49M | 40.32M | 0.49M | 1.35M | 1.07M | 43.91M | 0.76M | 4.43M | 4.48M | 18.96M | 0.54M | 0.54M | 2.77M | 2.54M | 2.86M | 2.90M | | | | | | | | | | | | | |
|
Cash Due from Bank
|
| | 13.79M | | 14.22M | 16.84M | 16.32M | 21.18M | 18.73M | 22.06M | 16.55M | 14.12M | 26.51M | 14.14M | 18.96M | 16.84M | 31.47M | 31.72M | 14.50M | 32.70M | 40.75M | 37.48M | 32.72M | 37.68M | 29.78M | 29.98M | 31.34M | 32.79M | 59.99M | 45.33M | 36.53M | 43.47M | 29.55M | 34.93M |
|
Cash & Current Investments
|
| | 0.51M | | 0.49M | 0.49M | 40.32M | 0.49M | 1.35M | 1.07M | 43.91M | 0.76M | 4.43M | 4.48M | 18.96M | 0.54M | 0.54M | 2.77M | 2.54M | 2.86M | 2.90M | | | | | | | | | | | | | |
|
Interest Deposits
|
| | 75.96M | | 77.23M | 98.67M | 109.47M | 236.48M | 94.73M | 131.29M | 111.26M | 115.11M | 147.67M | 168.03M | 144.15M | 187.47M | 251.42M | 638.00M | 798.66M | 649.40M | 364.94M | 373.25M | 309.42M | 356.24M | 245.28M | 444.96M | 451.78M | 482.34M | 427.25M | 438.70M | 415.98M | 580.84M | 690.21M | 607.33M |
|
Securities - Mortgage Backed Securities
|
| | | | 0.24M | 0.23M | 0.21M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | | 0.06M | 0.06M | | | | | | | | | | | | | |
|
Securities - Tradable
|
| | 36.93M | | 36.01M | 35.75M | 36.66M | 36.97M | 37.98M | 28.32M | 28.36M | 15.47M | 20.45M | 20.43M | 20.40M | 20.38M | 25.34M | 32.84M | 35.33M | 134.89M | 108.56M | 97.62M | 97.32M | 98.00M | 98.17M | 98.94M | 99.50M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M |
|
Securities - Held-to-maturity
|
| | 1.41M | | 1.30M | 1.29M | 1.26M | 1.25M | 4.40M | 4.38M | 4.35M | 4.30M | 3.99M | 3.47M | 2.85M | 2.61M | 2.18M | 2.18M | 1.30M | 1.29M | 1.26M | 1.25M | 1.04M | | | | 50.86M | | | | 47.29M | | | |
|
Securities
|
| | 38.34M | | 37.32M | 37.04M | 37.92M | 38.22M | 42.38M | 32.70M | 32.71M | 19.77M | 24.44M | 23.90M | 23.36M | 22.99M | 27.52M | 35.02M | 36.67M | 136.18M | 109.82M | 98.87M | 98.35M | 101.70M | 110.73M | 141.49M | 150.36M | 50.09M | 49.21M | 48.62M | 47.32M | 46.99M | 45.58M | 43.94M |
|
Loans - Gross
|
623.85M | 631.05M | 768.72M | 678.80M | 701.06M | 745.14M | 941.06M | 792.16M | 846.81M | 875.70M | 941.06M | 1,007.34M | 1,459.99M | 1,520.42M | 1,547.14M | 1,785.03M | 1,674.90M | 1,720.21M | 1,742.73M | 1,970.97M | 2,340.54M | 2,507.89M | 2,627.26M | 2,836.43M | 3,005.60M | 2,963.75M | 3,021.54M | 3,195.10M | 3,321.81M | 3,413.89M | 3,486.57M | 3,517.36M | 3,540.33M | 3,703.85M |
|
Loans - Loss Allowance
|
7.89M | 7.95M | 8.02M | 8.42M | 8.54M | 9.11M | 9.41M | 9.91M | 10.44M | 10.89M | 11.47M | 12.93M | 14.85M | 17.05M | 19.26M | 19.61M | 19.97M | 20.22M | 28.63M | 38.77M | 49.36M | 59.28M | 74.03M | 89.12M | 110.81M | 101.19M | 117.38M | 139.94M | 148.88M | 171.67M | 176.99M | 183.18M | 164.79M | 173.81M |
|
Loans - Adjustments
|
| | 0.35M | | 0.37M | 0.82M | 1.96M | 1.08M | 1.36M | 1.59M | 1.96M | 2.16M | 12.85M | 11.03M | 9.20M | 18.31M | 16.75M | 14.53M | 8.77M | 6.76M | 6.19M | | | | | | | | | | | | | |
|
Loans - Net
|
| | 648.77M | | 692.15M | 735.21M | 758.49M | 781.16M | 835.00M | 863.22M | 927.63M | 992.25M | 1,432.30M | 1,492.34M | 1,527.88M | 1,747.11M | 1,638.18M | 1,685.46M | 1,714.10M | 1,925.44M | 2,285.00M | 2,448.61M | 2,553.23M | 2,747.31M | 2,894.79M | 2,862.55M | 2,904.16M | 3,055.16M | 3,172.93M | 3,242.22M | 3,309.57M | 3,334.18M | 3,375.54M | 3,530.03M |
|
Property, Plant & Equipment (Net)
|
| | 13.12M | | 12.96M | 12.85M | 13.17M | 13.02M | 12.93M | 13.17M | 13.11M | 14.20M | 16.67M | 16.88M | 17.11M | 17.19M | 17.21M | 17.23M | 17.22M | 18.14M | 18.67M | 18.47M | 18.21M | 18.03M | 18.90M | 20.54M | 22.09M | 23.00M | 24.53M | 25.83M | 27.43M | 28.64M | 29.05M | 29.11M |
|
Long-Term Investments
|
| | 3.68M | | 3.77M | 3.77M | 3.77M | 3.60M | 4.40M | 4.41M | 4.50M | 5.72M | 5.95M | 5.95M | 6.06M | 6.83M | 6.84M | 8.35M | 8.48M | 9.93M | 10.38M | 10.58M | 10.55M | | | | 10.23M | | | | 10.80M | | | |
|
Long-Term Deferred Tax
|
| | 2.09M | | 2.25M | 2.31M | 2.52M | 2.50M | 2.25M | 2.21M | 2.74M | 2.73M | 2.72M | 2.72M | 3.80M | 3.80M | 3.81M | 3.81M | 6.82M | 6.89M | 11.71M | 14.00M | 18.46M | 20.53M | 25.76M | 4.40M | 3.81M | 2.22M | 2.22M | 3.08M | 3.60M | 3.91M | 3.83M | |
|
Other Non-Current Assets
|
| | 1.23M | | 2.14M | 1.41M | 1.25M | 1.40M | 2.00M | 2.89M | 1.66M | 2.00M | 2.27M | 3.14M | 7.10M | 4.58M | 3.97M | 5.99M | 2.67M | 28.07M | 37.98M | 3.82M | 4.23M | 3.17M | 3.36M | 14.02M | 11.99M | 12.07M | 11.74M | 11.71M | 13.65M | 10.75M | 13.63M | 19.00M |
|
Assets
|
| | 805.75M | | 850.92M | 917.03M | 952.11M | 1,116.09M | 1,031.02M | 1,090.06M | 1,128.53M | 1,184.07M | 1,678.96M | 1,749.62M | 1,766.12M | 2,029.36M | 2,007.14M | 2,451.57M | 2,635.52M | 2,833.75M | 2,969.72M | 3,133.74M | 3,144.47M | 3,450.71M | 3,534.50M | 3,676.82M | 3,750.01M | 3,863.06M | 3,959.55M | 4,064.47M | 4,121.21M | 4,339.28M | 4,480.56M | 4,553.08M |
|
Accounts Payables
|
| | 703.29M | | 744.47M | 774.72M | 803.61M | 976.50M | 868.14M | 922.25M | 967.96M | 1,005.06M | 1,306.43M | 1,360.01M | 1,421.31M | 1,671.71M | 1,801.68M | 2,223.54M | 2,363.79M | 2,576.47M | 2,697.30M | 2,837.07M | 2,817.52M | 30.48M | 26.93M | 36.79M | 3,360.36M | 30.90M | 32.54M | 37.84M | 3,585.33M | 3,791.23M | 3,913.57M | 3,972.56M |
|
Payables
|
| | 703.29M | | 744.47M | 774.72M | 803.61M | 976.50M | 868.14M | 922.25M | 967.96M | 1,005.06M | 1,306.43M | 1,360.01M | 1,421.31M | 1,671.71M | 1,801.68M | 2,223.54M | 2,363.79M | 2,576.47M | 2,697.30M | 2,837.07M | 2,817.52M | 30.48M | 26.93M | 36.79M | 3,360.36M | 30.90M | 32.54M | 37.84M | 3,585.33M | 3,791.23M | 3,913.57M | 3,972.56M |
|
Accumulated Expenses
|
| | 0.23M | | 0.24M | 0.26M | 0.28M | 0.34M | 0.30M | 0.30M | 0.31M | 0.31M | 0.31M | 0.48M | 0.53M | 0.54M | 0.18M | 0.15M | 0.36M | 0.15M | 0.33M | 0.15M | 0.68M | 0.87M | 0.77M | 1.06M | 0.89M | 1.06M | 1.00M | 1.07M | 0.96M | 1.11M | 0.95M | 1.11M |
|
Non-Current Debt
|
| | 9.95M | | 9.96M | 9.96M | 9.96M | 9.97M | 9.97M | 9.97M | 9.98M | 9.98M | 9.99M | 9.99M | 9.99M | 10.00M | 10.00M | 24.27M | 24.29M | 24.31M | 24.32M | 24.34M | 44.00M | 44.03M | 44.07M | 44.11M | 44.14M | 44.18M | 44.22M | 44.26M | 44.29M | 44.33M | 44.37M | 44.41M |
|
Operating Leases
|
| | | | | | | 9.47M | 9.10M | 8.85M | 8.68M | 8.42M | 7.83M | 7.58M | 7.32M | 6.05M | 6.84M | 6.58M | 6.32M | 6.05M | 5.79M | 5.51M | 5.23M | 5.02M | 6.41M | 6.32M | 6.12M | 5.95M | 5.82M | 5.61M | 5.40M | 5.29M | 5.06M | 4.96M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M |
|
Other Non-Current Liabilities
|
| | 1.81M | | 2.06M | 2.13M | 4.44M | 2.81M | 2.31M | 3.68M | 2.87M | 3.60M | 3.77M | 4.26M | 3.59M | 5.33M | 4.95M | 6.58M | 8.37M | 14.55M | 20.05M | 33.70M | 8.91M | 12.16M | 16.95M | 10.30M | 9.14M | 10.26M | 11.85M | 12.52M | 13.43M | 14.11M | 18.07M | 18.87M |
|
Total Non-Current Liabilities
|
| | 738.23M | | 779.37M | 809.62M | 838.52M | 1,000.91M | 912.12M | 965.96M | 1,001.48M | 1,053.30M | 1,544.21M | 1,610.13M | 1,622.32M | 1,877.29M | 1,848.09M | 2,283.90M | 2,425.92M | 2,611.28M | 2,732.01M | 2,871.31M | 2,892.06M | 3,179.80M | 3,244.89M | 3,382.07M | 3,445.88M | 3,549.10M | 3,631.01M | 3,720.02M | 3,669.08M | 3,875.25M | 4,000.78M | 4,058.93M |
|
Total Liabilities
|
| | 740.04M | | 781.43M | 811.75M | 842.95M | 1,003.73M | 914.43M | 969.64M | 1,004.35M | 1,056.90M | 1,547.98M | 1,614.39M | 1,625.90M | 1,882.62M | 1,853.04M | 2,290.48M | 2,434.30M | 2,625.83M | 2,752.06M | 2,905.01M | 2,900.97M | 3,191.95M | 3,261.84M | 3,392.37M | 3,455.03M | 3,559.35M | 3,642.86M | 3,732.54M | 3,682.50M | 3,889.36M | 4,018.85M | 4,077.80M |
|
Total Debt
|
| | 9.95M | | 9.96M | 9.96M | 9.96M | 9.97M | 9.97M | 9.97M | 9.98M | 9.98M | 9.99M | 9.99M | 9.99M | 10.00M | 10.00M | 24.27M | 24.29M | 24.31M | 24.32M | 24.34M | 44.00M | 44.03M | 44.07M | 44.11M | 44.14M | 44.18M | 44.22M | 44.26M | 44.29M | 44.33M | 44.37M | 44.41M |
|
Common Equity
|
63.60M | 65.56M | 65.71M | 66.93M | 69.49M | 105.28M | 109.16M | 112.36M | 116.59M | 120.42M | 124.17M | 127.17M | 130.98M | 135.23M | 140.22M | 146.74M | 154.10M | 161.09M | 201.22M | 207.92M | 217.66M | 228.73M | 243.49M | 258.76M | 272.66M | 284.45M | 294.98M | 303.71M | 316.69M | 331.93M | 438.70M | 449.92M | 461.71M | 475.28M |
|
Shareholder's Equity
|
63.60M | 65.56M | 65.71M | 66.93M | 69.49M | 105.28M | 109.16M | 112.36M | 116.59M | 120.42M | 124.17M | 127.17M | 130.98M | 135.23M | 140.22M | 146.74M | 154.10M | 161.09M | 201.22M | 207.92M | 217.66M | 228.73M | 243.49M | 258.76M | 272.66M | 284.45M | 294.98M | 303.71M | 316.69M | 331.93M | 438.70M | 449.92M | 461.71M | 475.28M |
|
Liabilities and Shareholders Equity
|
| | 805.75M | | 850.92M | 917.03M | 952.11M | 1,116.09M | 1,031.02M | 1,090.06M | 1,128.53M | 1,184.07M | 1,678.96M | 1,749.62M | 1,766.12M | 2,029.36M | 2,007.14M | 2,451.57M | 2,635.52M | 2,833.75M | 2,969.72M | 3,133.74M | 3,144.47M | 3,450.71M | 3,534.50M | 3,676.82M | 3,750.01M | 3,863.06M | 3,959.55M | 4,064.47M | 4,121.21M | 4,339.28M | 4,480.56M | 4,553.08M |
|
Retained Earnings
|
| | 14.13M | | 18.36M | 20.97M | 24.02M | 26.83M | 30.10M | 33.61M | 37.22M | 39.95M | 43.62M | 47.71M | 52.37M | 58.39M | 65.40M | 72.08M | 79.37M | 85.60M | 95.78M | 106.88M | 120.00M | 133.12M | 146.03M | 156.30M | 165.31M | 172.11M | 183.71M | 197.16M | 210.53M | 220.26M | 231.29M | 244.88M |
|
Treasury Shares
|
211.00 | 211.00 | 0.00M | | 0.00M | 0.00M | 0.01M | | | | 0.01M | 0.08M | 0.08M | 0.08M | 0.09M | 0.17M | 0.17M | 0.17M | 269.84M | 0.30M | 0.36M | 381.69M | 380.15M | 407.79M | 410.12M | 416.00M | 409.27M | 418.91M | 411.08M | 510.80M | 0.56M | 537.03M | 540.94M | 0.47M |
|
Shares Outstanding
|
9.25M | 9.25M | 9.25M | 9.25M | 9.30M | 11.89M | 11.89M | 11.90M | 11.91M | 11.91M | 11.91M | 11.93M | 11.93M | 11.93M | 11.95M | 11.99M | 12.01M | 12.01M | 12.88M | 12.93M | 12.95M | 12.95M | 13.16M | 13.28M | 13.30M | 13.30M | 13.30M | 13.41M | 13.45M | 13.54M | 14.94M | 15.01M | 15.09M | 15.11M |