|
Assets
|
742.39M | 890.05M | 1,037.62M | 1,396.37M | 1,833.06M | 2,128.93M | 2,410.40M | 2,424.84M | 2,485.68M | 2,539.25M | 2,145.89M | 2,159.58M | 2,752.77M | 2,903.75M | 3,493.87M |
|
Cash & Equivalents
|
16.25M | 10.09M | 12.97M | 22.11M | 17.86M | 125.38M | 126.69M | 124.70M | 130.11M | 140.83M | 13.47M | 29.93M | 13.49M | 6.17M | 11.71M |
|
Cash & Current Investments
|
16.25M | 10.09M | 12.97M | 22.11M | 17.86M | 125.38M | 126.69M | 124.70M | 130.11M | 140.83M | 13.47M | 29.93M | 13.49M | 6.17M | 11.71M |
|
Loans - Gross
|
| 516.63M | 764.34M | 1,155.06M | 1,595.96M | 1,985.09M | | | 1,522.09M | | | | | | |
|
Loans - Loss Allowance
|
13.17M | 10.35M | 19.59M | 39.63M | 61.46M | 75.60M | 95.58M | 109.19M | 67.38M | 11.64M | 80.79M | 56.21M | 21.75M | 2.87M | 0.43M |
|
Loans - Adjustments
|
| | | | | | | | 3.69M | | | | | | |
|
Loans - Net
|
| 506.28M | 744.75M | | | | | | 1,454.71M | | | | | | |
|
Current Deferred Tax Assets
|
| | | 59.20M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.14M | 0.88M | 0.73M | 0.77M | 1.16M | 1.72M | 2.02M | 1.75M | 1.84M | 1.51M | 0.83M | 1.13M | 1.66M | 1.37M | 0.94M |
|
Long-Term Deferred Tax
|
15.00M | 17.21M | 78.69M | 62.25M | 45.16M | 37.60M | 42.84M | 32.45M | 19.19M | 15.48M | 28.51M | 23.41M | 12.94M | 6.12M | 1.01M |
|
Other Non-Current Assets
|
17.89M | 159.20M | 15.05M | 21.48M | 23.91M | 112.80M | 30.25M | 111.97M | | 135.54M | 130.69M | 146.62M | 149.30M | 119.30M | 125.68M |
|
Total Liabilities
|
739.97M | 904.26M | 976.31M | 1,301.76M | 1,705.81M | 1,967.77M | 2,224.18M | 2,240.90M | 2,288.56M | 2,336.61M | 2,012.53M | 1,989.37M | 2,524.38M | 2,629.08M | 3,201.10M |
|
Accounts Payables
|
22.03M | 27.99M | 17.79M | 24.84M | 21.66M | 29.51M | 24.98M | 28.71M | 31.69M | 47.08M | 43.11M | 43.65M | 55.42M | 62.54M | 70.15M |
|
Notes Payables
|
44.87M | 58.34M | 50.13M | 38.56M | | | | | | | | | | | |
|
Payables
|
66.91M | 86.34M | 67.92M | 63.40M | 21.66M | 29.51M | 24.98M | 28.71M | 31.69M | 47.08M | 43.11M | 43.65M | 55.42M | 62.54M | 70.15M |
|
Short term Debt
|
45.56M | 25.39M | 21.73M | 9.45M | 56.84M | 196.46M | | | | | | | | | |
|
Mortgages
|
| | | | | 194.06M | 103.36M | 112.41M | 136.85M | 134.79M | 119.00M | 105.61M | 285.33M | 234.03M | 410.90M |
|
Non-Current Debt
|
567.72M | 583.07M | 792.50M | 1,177.56M | 1,598.50M | 15.14M | 14.95M | 16.57M | 17.29M | 17.53M | 21.32M | 26.46M | 25.26M | 17.19M | 26.49M |
|
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 |
|
Other Non-Current Liabilities
|
| 166.83M | 57.11M | 13.12M | 1.25M | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 737.43M | 919.20M | 1,288.65M | 1,704.56M | | | | | | | | | | |
|
Total Debt
|
613.29M | 608.46M | 814.23M | 1,187.01M | 1,655.34M | 211.60M | 14.95M | 16.57M | 17.29M | 17.53M | 21.32M | 26.46M | 25.26M | 17.19M | 26.49M |
|
Common Equity
|
2.42M | -14.21M | 61.31M | 94.60M | 127.25M | 161.16M | 186.22M | 183.94M | 197.12M | 202.64M | 133.36M | 170.21M | 228.39M | 274.67M | 292.77M |
|
Shareholder's Equity
|
2.42M | -14.21M | 61.31M | 94.60M | 127.25M | 161.16M | 186.22M | 183.94M | 197.12M | 202.64M | 133.36M | 170.21M | 228.39M | 274.67M | 292.77M |
|
Liabilities and Shareholders Equity
|
742.39M | 890.05M | 1,037.62M | 1,396.37M | 1,833.06M | 2,128.93M | 2,410.40M | 2,424.84M | 2,485.68M | 2,539.25M | 2,145.89M | 2,159.58M | 2,752.77M | 2,903.75M | 3,493.87M |
|
Retained Earnings
|
-53.68M | -68.14M | -5.64M | 22.27M | 51.79M | 86.47M | 115.77M | 119.54M | 134.40M | 139.81M | 69.01M | 116.53M | 202.51M | 247.86M | 267.06M |
|
Preferred Shares
|
1.60M | | | | | | | | | | | | | | |
|
Treasury Shares
|
-1.29M | -0.00M | -0.00M | | | 1.06M | | 2.75M | -1.38M | -0.38M | 0.35M | -3.88M | 4.14M | 1.98M | 1.47M |
|
Shares Outstanding
|
0.02M | 19.53M | 19.84M | 0.02M | 0.03M | 0.03M | 23.59M | 21.49M | 22.42M | 22.53M | 22.74M | 21.14M | 20.13M | 21.18M | 21.43M |