|
Cash & Equivalents
|
167.55M | 162.87M | 166.05M | 150.05M | 78.53M | 72.79M | 171.55M | 0.29M | 250.08M | 205.64M | 183.08M | 181.76M | 360.97M | 151.84M | 178.63M | 194.65M | 419.93M | 603.65M | 376.93M | 694.37M | 349.77M | 324.74M | 174.18M | 256.85M | 293.40M | | 354.40M | 431.37M | 357.50M | 252.77M | 349.39M | 257.75M | 238.82M | 191.85M | 234.93M |
|
Cash Due from Bank
|
| 104.37M | 69.55M | 70.05M | 53.53M | 72.79M | 171.55M | 147.69M | 250.08M | 185.64M | 136.08M | 114.76M | 285.67M | 94.84M | 121.63M | 137.65M | 362.93M | 493.65M | 206.93M | 501.37M | 149.77M | 224.74M | 134.18M | 83.55M | 230.70M | 246.32M | 330.79M | 22.67M | 269.24M | 23.31M | 26.39M | 27.75M | 25.32M | 27.34M | 24.25M |
|
Short-term Investments
|
| | | | | | | | | | | | 0.40M | 0.22M | | 0.26M | | | 0.40M | 0.14M | 0.02M | 0.07M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.02M | | 0.01M | 0.02M | |
|
Cash & Current Investments
|
167.55M | 162.87M | 166.05M | 150.05M | 78.53M | 72.79M | 171.55M | 0.29M | 250.08M | 205.64M | 183.08M | 181.76M | 361.37M | 152.07M | 178.63M | 194.91M | 419.93M | 603.65M | 377.33M | 694.51M | 349.78M | 324.81M | 174.19M | 256.87M | 293.43M | 0.03M | 354.43M | 431.40M | 357.53M | 252.78M | 349.41M | 257.75M | 238.83M | 191.87M | 234.93M |
|
Interest Deposits
|
| 0.10M | 0.10M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 1.20M | 1.20M | 0.95M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M |
|
Fed Funds Sold
|
| 58.50M | 96.50M | 80.00M | 25.00M | 7.74M | 7.74M | 9.71M | 8.90M | 20.00M | 47.00M | 67.00M | 75.30M | 57.00M | 57.00M | 57.00M | 57.00M | 110.00M | 170.00M | 193.00M | 200.00M | 100.00M | 40.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M |
|
Receivables
|
| | | | | | | | | | | | | | | | | 1.80M | | | | | | | | | | | | | | | | | |
|
Securities - Mortgage Backed Securities
|
| 83.26M | 125.70M | 125.85M | 183.39M | 281.75M | 378.94M | 434.52M | 375.43M | 249.60M | 259.34M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities - Tradable
|
| 40.24M | 55.70M | 64.96M | 82.85M | 61.30M | 87.07M | 73.76M | 58.54M | 71.63M | 72.92M | 126.07M | 281.58M | 339.57M | 214.66M | 210.87M | 281.58M | 339.57M | 345.00M | 368.26M | 420.45M | 358.13M | 266.27M | 256.83M | 293.37M | 391.12M | 354.38M | 318.96M | 335.19M | 325.58M | 305.67M | 420.19M | 378.19M | 413.14M | 410.63M |
|
Securities - Held-to-maturity
|
| 6.51M | 5.49M | 10.25M | 10.02M | 9.99M | 9.97M | 9.96M | 9.60M | 9.00M | 9.05M | 8.63M | 7.02M | 7.04M | 7.98M | 7.60M | 7.02M | 7.04M | 6.60M | 6.58M | 6.29M | 5.74M | 5.74M | 5.73M | 5.72M | 5.72M | 5.21M | 5.21M | 5.20M | 5.20M | 5.20M | 5.19M | 5.19M | 4.19M | 4.18M |
|
Loans - Gross
|
1,139.56M | 1,146.01M | 1,196.52M | 1,249.07M | 1,261.93M | 1,284.08M | 1,381.22M | 2,142.01M | 2,120.41M | 2,092.44M | 2,126.14M | 2,196.93M | 2,399.98M | 2,594.62M | 2,755.15M | 2,706.77M | 2,715.20M | 2,709.21M | 2,840.35M | 2,936.15M | 3,010.47M | 3,048.41M | 3,222.20M | 3,336.97M | 3,342.42M | 3,195.99M | 3,120.95M | 3,031.86M | 3,027.36M | 3,047.71M | 3,091.90M | 3,053.23M | 3,143.06M | 3,234.70M | 3,302.58M |
|
Loans - Loss Allowance
|
14.19M | 10.63M | 11.42M | 13.77M | 13.96M | 14.66M | 16.18M | 17.58M | 18.24M | 18.56M | 19.39M | 18.82M | 20.13M | 22.82M | 26.63M | 29.34M | 30.80M | 31.35M | 32.23M | 32.91M | 33.29M | 34.15M | 36.05M | 41.08M | 43.07M | 43.09M | 42.43M | 41.90M | 41.69M | 41.74M | 43.69M | 47.73M | 51.93M | 51.01M | 44.89M |
|
Loans - Adjustments
|
| -6.14M | -5.50M | -2.76M | -2.41M | -1.49M | -1.28M | -9.23M | -7.81M | -6.75M | -6.00M | -5.07M | -5.07M | -4.08M | -3.38M | -2.87M | -2.39M | -2.21M | -1.92M | -1.73M | 2.52M | -1.39M | -1.28M | 0.72M | 1.18M | | | | | | | | | | |
|
Loans - Net
|
0.74M | 0.32M | 0.32M | 0.32M | 0.31M | 0.31M | 1,365.04M | 2,124.44M | 2,102.18M | 2,073.88M | 2,106.76M | 2,178.12M | 2,379.85M | 2,600.00M | 2,728.52M | 2,677.43M | 2,684.41M | 2,677.85M | 2,808.12M | 2,898.44M | 2,973.19M | 3,011.79M | 3,184.87M | 3,295.37M | 3,299.34M | 3,152.90M | 3,078.52M | 2,989.96M | 3,000.00M | 3,100.00M | 3,100.00M | 3,005.50M | 3,100.00M | 3,200.00M | 3,300.00M |
|
Loans
|
| | | | | | | 434.52M | | | | 108.19M | 52.10M | 15.48M | 23.89M | 49.96M | 37.67M | 9.25M | 15.19M | 5.96M | 3.57M | | 1.19M | | | 0.56M | 0.06M | 1.91M | 3.90M | 3.15M | 0.81M | 11.25M | 0.66M | | 0.76M |
|
Construction in Progress
|
| | | 0.42M | | | | 1.10M | | | | 0.23M | | | | 0.68M | | | | 0.47M | | | | 0.79M | | | | 0.00M | | | | 0.25M | | | |
|
Property, Plant & Equipment (Net)
|
| 6.44M | 6.30M | 6.58M | 6.69M | 7.50M | 8.12M | 17.31M | 17.34M | 17.21M | 16.87M | 16.81M | 24.47M | 23.96M | 24.24M | 27.10M | 27.09M | 27.04M | 27.16M | 27.20M | 27.45M | 27.10M | 26.85M | 27.01M | 27.04M | 26.60M | 26.13M | 25.68M | 25.36M | 25.05M | 24.84M | 24.60M | 24.31M | 23.95M | 23.85M |
|
Goodwill
|
| 29.94M | 29.94M | 29.94M | 29.94M | 29.94M | 29.94M | 58.38M | 58.38M | 58.38M | 58.38M | 58.60M | 69.79M | 69.21M | 69.24M | 69.24M | 69.24M | 69.24M | 69.24M | 69.24M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M | 71.50M |
|
Intangibles
|
3.31M | 3.73M | 4.27M | 4.42M | 4.32M | 4.41M | 4.66M | 12.86M | 12.96M | 13.24M | 12.87M | 13.00M | 22.51M | 20.89M | 11.25M | 10.53M | 9.96M | 9.32M | 9.22M | 11.52M | 11.05M | 10.46M | 10.05M | 9.52M | 9.16M | 6.86M | 8.44M | 8.11M | 6.26M | 6.05M | 5.83M | 6.99M | 5.42M | 5.18M | 6.25M |
|
Goodwill & Intangibles
|
3.31M | 33.67M | 34.21M | 34.36M | 34.26M | 34.35M | 34.59M | 71.24M | 71.35M | 71.63M | 71.26M | 71.60M | 92.30M | 90.10M | 80.49M | 79.77M | 79.20M | 78.56M | 78.47M | 80.76M | 82.55M | 81.96M | 81.55M | 81.02M | 80.66M | 78.36M | 79.94M | 79.61M | 77.76M | 77.55M | 77.33M | 78.48M | 76.92M | 76.68M | 77.75M |
|
Long-Term Deferred Tax
|
| 10.21M | 9.52M | 6.09M | 6.46M | 7.09M | 7.32M | 13.30M | 4.39M | 4.32M | 4.38M | 2.33M | | | 1.08M | 2.55M | 3.43M | | | 4.86M | | | | 16.98M | 16.48M | 16.86M | 18.32M | 15.77M | 16.55M | 16.58M | 15.03M | 19.05M | 19.11M | 17.51M | 14.94M |
|
Other Non-Current Assets
|
| 32.36M | 32.58M | 3.54M | 32.98M | 33.18M | 33.38M | 33.58M | 33.77M | 33.96M | 34.16M | 34.35M | 34.54M | 34.74M | 34.93M | 35.12M | 35.31M | 55.33M | 55.66M | 55.99M | 56.31M | 56.64M | 56.98M | 57.31M | 57.65M | 57.99M | 58.35M | 58.72M | 59.10M | 59.49M | 59.89M | 60.30M | 60.70M | 61.11M | 61.54M |
|
Assets
|
| 1,533.60M | 1,642.71M | 1,691.06M | 1,715.10M | 1,816.87M | 2,136.84M | 2,974.00M | 2,978.12M | 2,801.96M | 2,820.30M | 2,788.53M | 3,128.65M | 3,136.18M | 3,400.00M | 3,350.07M | 3,700.00M | 3,900.00M | 3,801.81M | 4,228.19M | 4,013.57M | 4,000.00M | 3,905.23M | 3,919.06M | 4,110.08M | 4,100.00M | 4,100.00M | 4,026.03M | 3,878.01M | 3,868.19M | 3,990.48M | 3,992.48M | 4,009.40M | 4,090.04M | 4,208.45M |
|
Accounts Payables
|
| 1,278.45M | 1,318.29M | 1,337.28M | 1,373.50M | 1,424.41M | 1,564.96M | 2,144.04M | 2,184.34M | 2,235.33M | 2,251.92M | 2,248.94M | 2,435.98M | 2,436.52M | 2,611.75M | 2,635.13M | 2,821.29M | 3,100.00M | 3,000.00M | 3,385.53M | 3,200.00M | 3,027.57M | 3,000.00M | 2,977.68M | 3,200.00M | 3,200.00M | 3,200.00M | 3,174.76M | 3,028.33M | 3,023.61M | 3,092.18M | 3,083.79M | 3,142.63M | 3,188.23M | 3,400.00M |
|
Payables
|
| 1,278.45M | 1,318.29M | 1,337.28M | 1,373.50M | 1,424.41M | 1,564.96M | 2,144.04M | 2,184.34M | 2,235.33M | 2,251.92M | 2,248.94M | 2,435.98M | 2,436.52M | 2,611.75M | 2,635.13M | 2,821.29M | 3,100.00M | 3,000.00M | 3,385.53M | 3,200.00M | 3,027.57M | 3,000.00M | 2,977.68M | 3,200.00M | 3,200.00M | 3,200.00M | 3,174.76M | 3,028.33M | 3,023.61M | 3,092.18M | 3,083.79M | 3,142.63M | 3,188.23M | 3,400.00M |
|
Current Taxes
|
| | | | 1.56M | | | | 3.01M | 1.61M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 3.38M | 3.40M | 25.00M | 3.45M | 40.00M | 210.00M | 319.50M | 275.00M | 40.00M | 35.00M | 9.67M | 14.86M | 14.39M | 190.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 250.00M | 240.00M | 220.00M | 220.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 200.00M | 200.00M | 160.00M | 180.00M | 130.00M |
|
Minority Interest
|
| | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 26.20M | 25.80M | 24.52M | 23.28M | 23.31M | 26.82M | 25.70M | 26.52M | 31.08M | 29.91M | 31.27M | 31.19M | 32.69M | 32.09M | 30.88M | 29.70M | 28.48M | 27.29M | 26.07M |
|
Non-Current Deferred Tax Liability
|
| | | 2.66M | | | | 8.66M | | | | 8.53M | 0.31M | 0.66M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.04M | | | | 0.34M | | | | 0.35M | | | | 1.61M | | | | 1.61M | | | 0.01M | 1.64M | -0.03M | -0.03M | -0.02M | 1.35M | | | | 1.56M | | | |
|
Total Non-Current Liabilities
|
| | | 1,425.85M | | | | 2,599.04M | | | | 2,380.50M | | | | 2,919.97M | | | | 3,759.90M | | | 3,433.42M | 3,432.86M | 3,615.36M | 3,575.36M | 3,566.86M | 3,513.41M | | | | 3,483.04M | | | |
|
Total Liabilities
|
| 1,341.26M | 1,382.38M | 1,425.88M | 1,439.28M | 1,530.67M | 1,841.84M | 2,599.38M | 2,593.32M | 2,408.14M | 2,421.46M | 2,380.84M | 2,720.66M | 2,722.16M | 2,938.16M | 2,921.58M | 3,228.63M | 3,448.31M | 3,345.78M | 3,761.51M | 3,548.74M | 3,505.33M | 3,433.43M | 3,434.49M | 3,615.33M | 3,575.33M | 3,566.84M | 3,514.76M | 3,364.02M | 3,356.89M | 3,480.75M | 3,484.60M | 3,499.09M | 3,572.39M | 3,694.12M |
|
Total Debt
|
| 3.38M | 3.40M | 25.00M | 3.45M | 40.00M | 210.00M | 319.50M | 275.00M | 40.00M | 35.00M | 9.67M | 14.86M | 14.39M | 190.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 250.00M | 240.00M | 220.00M | 220.00M | 150.00M | 150.00M | 150.00M | 150.00M | 150.00M | 200.00M | 200.00M | 160.00M | 180.00M | 130.00M |
|
Common Equity
|
183.50M | 192.34M | 260.33M | 265.18M | 275.82M | 286.20M | 295.00M | 374.62M | 384.80M | 393.82M | 398.84M | 407.69M | 407.99M | 414.02M | 421.42M | 428.49M | 435.67M | 442.32M | 456.02M | 466.68M | 464.82M | 463.71M | 471.80M | 484.56M | 494.80M | 500.29M | 502.51M | 511.26M | 513.99M | 511.29M | 509.73M | 507.88M | 510.31M | 517.65M | 514.34M |
|
Shareholder's Equity
|
183.50M | 192.34M | 260.33M | 265.18M | 275.82M | 286.20M | 295.00M | 374.62M | 384.80M | 393.82M | 398.84M | 407.69M | 407.99M | 414.02M | 421.42M | 428.49M | 435.67M | 442.32M | 456.02M | 466.68M | 464.82M | 463.71M | 471.80M | 484.56M | 494.80M | 500.29M | 502.51M | 511.26M | 513.99M | 511.29M | 509.73M | 507.88M | 510.31M | 517.65M | 514.34M |
|
Liabilities and Shareholders Equity
|
| 1,533.60M | 1,642.71M | 1,691.06M | 1,715.10M | 1,816.87M | 2,136.84M | 2,974.00M | 2,978.12M | 2,801.96M | 2,820.30M | 2,788.53M | 3,128.65M | 3,136.18M | 3,400.00M | 3,350.07M | 3,700.00M | 3,900.00M | 3,801.81M | 4,228.19M | 4,013.57M | 4,000.00M | 3,905.23M | 3,919.06M | 4,110.08M | 4,100.00M | 4,100.00M | 4,026.03M | 3,878.01M | 3,868.19M | 3,990.48M | 3,992.48M | 4,009.40M | 4,090.04M | 4,208.45M |
|
Retained Earnings
|
| 40.96M | 47.58M | 51.27M | 58.84M | 66.80M | 73.65M | 81.62M | 89.99M | 98.13M | 103.37M | 112.05M | 116.15M | 121.48M | 128.81M | 138.09M | 147.81M | 156.56M | 168.93M | 181.33M | 190.85M | 200.09M | 213.47M | 225.88M | 233.81M | 241.72M | 247.16M | 255.15M | 259.90M | 262.52M | 262.95M | 264.46M | 263.88M | 270.15M | 274.61M |
|
Treasury Shares
|
| | | | | | | | | | 0.17M | 0.17M | 0.35M | 0.35M | 0.35M | 0.52M | 0.13M | 0.35M | 0.40M | 0.47M | 0.23M | 0.76M | 0.85M | 0.90M | 0.03M | 0.03M | 0.03M | 0.40M | 0.08M | 0.53M | 1.04M | 0.14M | 0.11M | 0.09M | 0.75M |