|
Cash & Equivalents
|
13.44M | 11.29M | 16.25M | 9.23M | 16.47M | 9.38M | 10.09M | 126.92M | 102.37M | 77.48M | 12.97M | 13.87M | 18.58M | 24.13M | 22.11M | 14.57M | 14.43M | 13.14M | 17.86M | 20.20M | 200.12M | 20.91M | 125.38M | 16.19M | 15.75M | 11.49M | 126.69M | 12.07M | 15.81M | 127.06M | 124.70M | 142.37M | 119.94M | 121.01M | 130.11M | 144.42M | 135.23M | 8.80M | 140.83M | 142.07M | 146.67M | | 13.47M | 9.20M | 43.13M | 28.80M | 29.93M | 21.73M | 11.35M | 12.94M | 13.49M | 10.19M | 7.08M | 8.31M | 6.17M | 13.25M | 9.75M | 8.07M | 11.71M | 29.84M | 15.77M | 9.39M |
|
Cash & Current Investments
|
13.44M | 11.29M | 16.25M | 9.23M | 16.47M | 9.38M | 10.09M | 126.92M | 102.37M | 77.48M | 12.97M | 13.87M | 18.58M | 24.13M | 22.11M | 14.57M | 14.43M | 13.14M | 17.86M | 20.20M | 200.12M | 20.91M | 125.38M | 16.19M | 15.75M | 11.49M | 126.69M | 12.07M | 15.81M | 127.06M | 124.70M | 142.37M | 119.94M | 121.01M | 130.11M | 144.42M | 135.23M | 8.80M | 140.83M | 142.07M | 146.67M | | 13.47M | 9.20M | 43.13M | 28.80M | 29.93M | 21.73M | 11.35M | 12.94M | 13.49M | 10.19M | 7.08M | 8.31M | 6.17M | 13.25M | 9.75M | 8.07M | 11.71M | 29.84M | 15.77M | 9.39M |
|
Loans - Gross
|
| | | | | | 516.63M | | 618.80M | 687.10M | 764.34M | 857.43M | | 1,081.28M | 1,155.06M | 1,226.77M | 1,312.74M | 1,462.43M | 1,595.96M | 1,683.90M | 1,784.80M | 1,902.16M | 1,985.09M | | | | | | | | | | | | 1,522.09M | 1,344.36M | 1,180.25M | 1,022.39M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Loss Allowance
|
| | 13.17M | | 10.28M | 9.77M | 10.35M | 11.25M | 14.09M | 16.95M | 19.59M | 24.88M | 32.10M | 34.46M | 39.63M | 44.65M | 53.33M | 54.62M | 61.46M | 68.14M | 74.54M | 78.76M | 75.60M | 79.87M | 90.17M | 96.84M | 95.58M | 99.25M | 107.31M | 108.62M | 109.19M | 100.84M | 94.38M | 82.47M | 67.38M | 48.20M | 32.66M | 12.74M | 11.64M | 114.07M | 98.60M | | 80.79M | 73.50M | 72.24M | 68.72M | 56.21M | 45.00M | 35.67M | 28.00M | 21.75M | 14.73M | 5.72M | 4.23M | 2.87M | 1.89M | 0.68M | 0.49M | 0.43M | 0.25M | | |
|
Loans - Adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 3.23M | 2.77M | 2.35M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | 506.28M | 555.00M | 604.71M | 670.15M | 744.75M | | | | | | | | | | | | | | | | | | | | | | | | 1,454.71M | 1,296.16M | 1,147.59M | 1,009.65M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 66.20M | 59.20M | 54.20M | 51.60M | 46.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 1.14M | | 0.96M | 0.97M | 0.88M | 0.75M | 0.77M | 0.80M | 0.73M | 0.58M | | 0.61M | 0.77M | 0.84M | 1.01M | 1.07M | 1.16M | 1.42M | 1.69M | 1.72M | 1.72M | 1.66M | | 1.92M | 2.02M | 1.93M | 2.09M | 1.91M | 1.75M | 1.65M | 1.90M | 1.80M | 1.84M | 1.76M | 1.73M | 1.70M | 1.51M | 1.39M | 1.27M | | 0.83M | 0.83M | 1.01M | 1.12M | 1.13M | 0.99M | 1.35M | 1.70M | 1.66M | 1.46M | 1.28M | 1.29M | 1.37M | 1.27M | 1.19M | 1.08M | 0.94M | 1.17M | 1.04M | 0.88M |
|
Long-Term Deferred Tax
|
| | 15.00M | | 15.00M | 15.00M | 17.21M | 15.00M | 15.00M | 15.00M | 78.69M | 75.64M | | 66.17M | 62.25M | 54.16M | 51.55M | 46.59M | 45.16M | 40.35M | 42.22M | 44.17M | 37.60M | 37.54M | | 43.20M | 42.84M | 43.04M | 45.20M | 47.70M | 32.45M | 32.30M | 31.43M | 28.70M | 19.19M | 18.30M | 17.12M | 16.12M | 15.48M | 58.40M | 33.44M | | 28.51M | 27.50M | 27.13M | 25.40M | 23.41M | 18.91M | 17.52M | 14.60M | 12.94M | 9.80M | 7.40M | 5.80M | 6.12M | 3.50M | 2.42M | 1.60M | 1.01M | 0.83M | 0.38M | 0.85M |
|
Other Non-Current Assets
|
| | 17.89M | | 16.58M | 19.02M | 159.20M | 18.66M | 18.94M | 18.29M | 15.05M | 16.37M | | 17.39M | 21.48M | 22.65M | 23.40M | 24.79M | 23.91M | 16.43M | 16.89M | 17.21M | 112.80M | 19.54M | | 22.63M | 30.25M | 25.95M | 22.24M | 22.50M | 111.97M | 22.70M | 26.40M | 110.47M | | 135.51M | 125.50M | 128.60M | 135.54M | 137.52M | 146.70M | | 130.69M | 159.40M | 155.80M | 145.00M | 146.62M | 164.60M | 157.02M | 159.80M | 149.30M | 158.90M | 148.10M | 133.79M | 119.30M | 137.71M | 256.90M | 270.98M | 125.68M | 153.64M | 144.40M | 142.51M |
|
Assets
|
| | 742.39M | | 680.53M | 870.21M | 890.05M | 867.33M | 902.19M | 922.87M | 1,037.62M | 1,145.32M | | 1,333.51M | 1,396.37M | 1,459.95M | 1,541.07M | 1,704.92M | 1,833.06M | 1,905.45M | 2,031.90M | 2,160.39M | 2,128.93M | 2,249.96M | | 2,389.03M | 2,410.40M | 2,430.98M | 2,447.80M | 2,450.39M | 2,424.84M | 2,438.98M | 2,440.67M | 2,443.57M | 2,485.68M | 2,531.24M | 2,524.81M | 2,537.46M | 2,539.25M | 2,468.30M | 2,337.46M | | 2,145.89M | 2,095.81M | 2,103.74M | 2,106.60M | 2,159.58M | 2,277.55M | 2,500.47M | 2,650.52M | 2,752.77M | 2,836.62M | 2,853.88M | 2,880.85M | 2,903.75M | 3,006.53M | 3,286.54M | 3,462.69M | 3,493.87M | 3,673.61M | 3,763.79M | 3,809.78M |
|
Accounts Payables
|
| | 22.03M | | 23.36M | 23.98M | 27.99M | 25.95M | 23.47M | 22.15M | 17.79M | 21.47M | | 33.82M | 24.84M | 24.86M | 24.25M | 22.87M | 21.66M | 21.66M | 22.37M | 28.86M | 29.51M | 32.89M | | 33.56M | 24.98M | 23.72M | 25.20M | 29.26M | 28.71M | 33.57M | 27.31M | 33.32M | 31.69M | 54.80M | 53.96M | 55.43M | 47.08M | 56.93M | 47.41M | | 43.11M | 50.37M | 52.14M | 51.92M | 43.65M | 56.99M | 62.41M | 55.98M | 55.42M | 59.83M | 57.38M | 62.31M | 62.54M | 79.12M | 66.39M | 72.63M | 70.15M | 75.29M | 67.93M | 67.04M |
|
Notes Payables
|
| | 44.87M | | 53.36M | 53.50M | 58.34M | 53.57M | 53.71M | 54.45M | 50.13M | 50.79M | | 38.96M | 38.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 66.91M | | 76.72M | 77.47M | 86.34M | 79.53M | 77.18M | 76.60M | 67.92M | 72.26M | | 72.78M | 63.40M | 24.86M | 24.25M | 22.87M | 21.66M | 21.66M | 22.37M | 28.86M | 29.51M | 32.89M | | 33.56M | 24.98M | 23.72M | 25.20M | 29.26M | 28.71M | 33.57M | 27.31M | 33.32M | 31.69M | 54.80M | 53.96M | 55.43M | 47.08M | 56.93M | 47.41M | | 43.11M | 50.37M | 52.14M | 51.92M | 43.65M | 56.99M | 62.41M | 55.98M | 55.42M | 59.83M | 57.38M | 62.31M | 62.54M | 79.12M | 66.39M | 72.63M | 70.15M | 75.29M | 67.93M | 67.04M |
|
Short term Debt
|
| | 45.56M | | 43.85M | 17.64M | 25.39M | 28.93M | 28.57M | 20.40M | 21.73M | 26.68M | | 26.96M | 9.45M | 41.53M | 41.29M | 59.44M | 56.84M | 21.96M | 61.77M | 46.93M | 196.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgages
|
| | | | | | | | | | | | | | | | | | | | | | 194.06M | 170.30M | | 81.68M | 103.36M | 120.29M | 131.27M | 106.63M | 112.41M | 121.67M | 137.93M | 127.69M | 136.85M | 117.10M | 139.22M | 157.76M | 134.79M | 141.99M | 56.67M | | 119.00M | 71.10M | 77.04M | 97.77M | 105.61M | 147.03M | 228.91M | 242.45M | 285.33M | 285.81M | 245.27M | 240.38M | 234.03M | 249.52M | 82.17M | 105.78M | 410.90M | 365.68M | 395.60M | 340.64M |
|
Non-Current Debt
|
| | 567.72M | | 516.25M | 543.20M | 583.07M | 599.68M | 666.08M | 721.40M | 792.50M | 901.68M | | 1,094.56M | 1,177.56M | 18.59M | 18.04M | 15.49M | 1,598.50M | 15.08M | 14.98M | 15.19M | 15.14M | 15.35M | | 14.35M | 14.95M | 15.27M | 16.08M | 16.23M | 16.57M | 16.35M | 15.83M | 16.95M | 17.29M | 12.99M | 14.37M | 15.53M | 17.53M | 18.32M | 19.58M | | 21.32M | 23.74M | 26.00M | 27.46M | 26.46M | 26.76M | 27.21M | 27.25M | 25.26M | 23.44M | 21.20M | 19.16M | 17.19M | 22.14M | 22.36M | 24.29M | 26.49M | 27.55M | 28.83M | 28.59M |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.72M | | | | 7.09M | | | | 6.51M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | -3.05M | | | | 3.04M | | | | 2.32M | | | | 3.12M | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | | | | 2.76M | | | | 2.38M | | | | 7.57M | | 0.09M | 0.67M |
|
Other Non-Current Liabilities
|
| | | | | | 166.83M | 133.02M | 104.66M | 76.63M | 57.11M | 40.39M | 25.62M | 16.89M | 13.12M | 8.58M | 5.39M | 3.17M | 1.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 737.43M | 746.89M | 808.24M | 853.69M | 919.20M | 1,037.95M | -25.62M | 1,234.94M | 1,288.65M | 1,347.94M | 1,423.98M | 1,580.24M | 1,704.56M | 1,768.43M | 1,885.97M | 2,005.13M | 1,967.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 739.97M | | 688.02M | 881.46M | 904.26M | 879.90M | 912.90M | 930.32M | 976.31M | 1,078.33M | | 1,251.83M | 1,301.76M | 1,356.52M | 1,429.37M | 1,583.41M | 1,705.81M | 1,768.43M | 1,885.97M | 2,005.13M | 1,967.77M | 2,083.27M | | 2,209.86M | 2,224.18M | 2,241.32M | 2,254.55M | 2,255.69M | 2,240.90M | 2,251.65M | 2,251.05M | 2,251.26M | 2,288.56M | 2,333.12M | 2,324.13M | 2,334.56M | 2,336.61M | 2,346.80M | 2,212.38M | | 2,012.53M | 1,957.33M | 1,955.22M | 1,945.20M | 1,989.37M | 2,093.68M | 2,302.18M | 2,432.34M | 2,524.38M | 2,593.83M | 2,598.68M | 2,614.95M | 2,629.08M | 2,727.43M | 3,006.23M | 3,177.60M | 3,201.10M | 3,375.18M | 3,460.69M | 3,502.21M |
|
Total Debt
|
| | 613.29M | | 560.10M | 560.83M | 608.46M | 628.61M | 694.64M | 741.79M | 814.23M | 928.36M | | 1,121.52M | 1,187.01M | 60.11M | 59.33M | 74.94M | 1,655.34M | 37.05M | 76.75M | 62.13M | 211.60M | 15.35M | | 14.35M | 14.95M | 15.27M | 16.08M | 16.23M | 16.57M | 16.35M | 15.83M | 16.95M | 17.29M | 12.99M | 14.37M | 15.53M | 17.53M | 18.32M | 19.58M | | 21.32M | 23.74M | 26.00M | 27.46M | 26.46M | 26.76M | 27.21M | 27.25M | 25.26M | 23.44M | 21.20M | 19.16M | 17.19M | 22.14M | 22.36M | 24.29M | 26.49M | 27.55M | 28.83M | 28.59M |
|
Common Equity
|
| | 2.42M | | -7.49M | -11.25M | -14.21M | -12.58M | -10.71M | -7.46M | 61.31M | 66.98M | | 81.69M | 94.60M | 103.43M | 111.70M | 121.50M | 127.25M | 137.02M | 145.94M | 155.26M | 161.16M | 166.69M | | 179.17M | 186.22M | 189.66M | 193.25M | 194.69M | 183.94M | 187.32M | 189.62M | 192.31M | 197.12M | 198.13M | 200.68M | 202.90M | 202.64M | 121.50M | 125.08M | | 133.36M | 138.48M | 148.52M | 161.39M | 170.21M | 183.87M | 198.29M | 218.18M | 228.39M | 242.79M | 255.20M | 265.90M | 274.67M | 279.10M | 280.31M | 285.09M | 292.77M | 298.43M | 303.10M | 307.56M |
|
Shareholder's Equity
|
| | 2.42M | | -7.49M | -11.25M | -14.21M | -12.58M | -10.71M | -7.46M | 61.31M | 66.98M | | 81.69M | 94.60M | 103.43M | 111.70M | 121.50M | 127.25M | 137.02M | 145.94M | 155.26M | 161.16M | 166.69M | | 179.17M | 186.22M | 189.66M | 193.25M | 194.69M | 183.94M | 187.32M | 189.62M | 192.31M | 197.12M | 198.13M | 200.68M | 202.90M | 202.64M | 121.50M | 125.08M | | 133.36M | 138.48M | 148.52M | 161.39M | 170.21M | 183.87M | 198.29M | 218.18M | 228.39M | 242.79M | 255.20M | 265.90M | 274.67M | 279.10M | 280.31M | 285.09M | 292.77M | 298.43M | 303.10M | 307.56M |
|
Liabilities and Shareholders Equity
|
| | 742.39M | | 680.53M | 870.21M | 890.05M | 867.33M | 902.19M | 922.87M | 1,037.62M | 1,145.32M | | 1,333.51M | 1,396.37M | 1,459.95M | 1,541.07M | 1,704.92M | 1,833.06M | 1,905.45M | 2,031.90M | 2,160.39M | 2,128.93M | 2,249.96M | | 2,389.03M | 2,410.40M | 2,430.98M | 2,447.80M | 2,450.39M | 2,424.84M | 2,438.98M | 2,440.67M | 2,443.57M | 2,485.68M | 2,531.24M | 2,524.81M | 2,537.46M | 2,539.25M | 2,468.30M | 2,337.46M | | 2,145.89M | 2,095.81M | 2,103.74M | 2,106.60M | 2,159.58M | 2,277.55M | 2,500.47M | 2,650.52M | 2,752.77M | 2,836.62M | 2,853.88M | 2,880.85M | 2,903.75M | 3,006.53M | 3,286.54M | 3,462.69M | 3,493.87M | 3,673.61M | 3,763.79M | 3,809.78M |
|
Retained Earnings
|
| | -53.68M | | -64.33M | -68.37M | -68.14M | -67.63M | -66.29M | -63.56M | -5.64M | -5.64M | | 15.75M | 22.27M | 28.98M | 36.01M | 43.78M | 51.79M | 60.12M | 68.66M | 77.50M | 86.47M | 93.69M | | 108.31M | 115.77M | 120.25M | 124.82M | 129.49M | 119.54M | 122.68M | 125.85M | 129.05M | 134.40M | 136.14M | 137.94M | 139.78M | 139.81M | 58.13M | 61.10M | | 69.01M | 74.17M | 83.88M | 97.57M | 116.53M | 137.65M | 162.97M | 188.38M | 202.51M | 216.34M | 230.29M | 240.67M | 247.86M | 252.45M | 257.12M | 261.92M | 267.06M | 271.75M | 276.55M | 281.40M |
|
Preferred Shares
|
| | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | -1.29M | | 0.07M | 0.23M | -475.00 | 0.23M | 0.32M | 0.32M | -320.00 | 0.02M | 0.12M | 0.32M | | 0.06M | | | | | | | 1.06M | | | | | 0.59M | 1.13M | 2.34M | 2.75M | 0.35M | 0.84M | 1.15M | -1.38M | 0.37M | 0.38M | -0.38M | -0.38M | | 0.07M | 0.29M | 0.35M | 0.18M | 0.36M | 0.79M | -3.88M | 1.22M | -2.83M | -3.51M | 4.14M | 0.72M | 1.78M | 1.85M | 1.98M | 0.21M | 1.30M | 1.47M | 1.47M | | 0.53M | 0.64M |
|
Shares Outstanding
|
| | 0.02M | | | | 19.53M | | | | 19.84M | | | | 0.02M | | | | 0.03M | | | | 0.03M | | | | 23.59M | | | | 21.49M | 21.44M | 20.96M | 22.66M | 22.42M | 22.13M | 22.53M | 22.53M | 22.53M | 22.56M | 22.71M | 22.51M | 22.74M | 0.02M | 0.02M | 0.02M | 21.14M | 21.29M | 21.21M | 20.61M | 20.13M | 20.50M | 21.15M | 21.11M | 21.18M | 21.15M | 21.30M | 21.41M | 21.43M | 21.50M | 22.22M | 22.14M |