|
Assets
|
| 304.15M | 434.52M | 533.89M | 530.27M | 626.37M | 712.22M | 829.48M | 956.39M | 1,158.54M | 1,103.86M | 1,459.66M | 1,724.99M | 1,800.00M | 1,909.11M |
|
Cash & Equivalents
|
0.86M | 4.85M | 3.30M | 4.12M | 4.01M | 7.65M | 4.45M | 5.23M | 3.66M | 2.26M | 8.05M | 10.51M | 3.87M | 4.51M | 3.95M |
|
Short-term Investments
|
| | 0.00M | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.86M | 4.85M | 3.30M | 4.12M | 4.01M | 7.65M | 4.45M | 5.23M | 3.66M | 2.26M | 8.05M | 10.51M | 3.87M | 4.51M | 3.95M |
|
Loans - Gross
|
| 307.37M | 439.47M | 544.68M | 546.19M | 628.44M | 717.77M | 817.46M | 951.18M | 1,133.40M | 1,136.26M | 1,426.26M | 1,699.39M | 1,771.41M | 1,892.54M |
|
Loans - Loss Allowance
|
18.00M | 19.30M | 23.62M | | 40.51M | 37.45M | 41.25M | 48.91M | 58.30M | 62.20M | 150.00M | 159.30M | 178.80M | 187.40M | 199.50M |
|
Loans - Adjustments
|
| 80.90M | 92.38M | 113.49M | 117.24M | 156.60M | 199.18M | 249.19M | 305.28M | 396.15M | | | | | |
|
Loans - Net
|
| 287.29M | 415.86M | 514.60M | 505.68M | 590.99M | 676.52M | 768.55M | 873.94M | 1,042.61M | 951.71M | 1,219.12M | 1,469.59M | 1,536.12M | 1,644.97M |
|
Prepaid Assets
|
| | 1.03M | 1.48M | 1.90M | 1.80M | 2.56M | 2.81M | 4.17M | 3.26M | 8.95M | 8.68M | 9.12M | 9.66M | 8.69M |
|
Property, Plant & Equipment (Net)
|
| 4.45M | 5.11M | 7.10M | 8.90M | 9.05M | 11.69M | 12.29M | 13.93M | 15.30M | 14.01M | 12.94M | 14.53M | 13.79M | 13.68M |
|
Long-Term Investments
|
| | | | | | | | | | | | 20.42M | 22.74M | 21.71M |
|
Goodwill
|
0.36M | 0.36M | 0.36M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | | |
|
Intangibles
|
| 0.14M | 1.81M | 1.39M | 0.85M | 1.83M | 5.52M | 9.85M | 9.29M | 15.39M | 16.59M | 8.80M | 11.41M | | |
|
Goodwill & Intangibles
|
0.36M | 0.50M | 2.18M | 2.10M | 1.56M | 3.02M | 6.45M | 10.61M | 14.76M | 9.44M | 8.69M | 9.52M | 12.12M | 15.85M | 24.52M |
|
Long-Term Deferred Tax
|
| 0.01M | 11.65M | | 1.87M | 20.12M | 0.03M | | | 0.62M | 14.12M | 18.42M | 13.81M | 13.64M | 9.29M |
|
Other Non-Current Assets
|
| 7.14M | 7.36M | 5.42M | 5.78M | 10.51M | 8.30M | 16.79M | 46.48M | 54.16M | 63.82M | 138.68M | 127.93M | 124.16M | 131.68M |
|
Total Liabilities
|
-30.90M | 239.27M | 305.31M | 372.71M | 351.95M | 421.15M | 504.75M | 590.07M | 677.23M | 855.76M | 831.73M | 1,176.93M | 1,416.35M | 1,472.25M | 1,552.03M |
|
Accounts Payables
|
| 7.45M | 6.99M | 7.31M | 10.53M | 12.66M | 15.22M | 18.57M | 25.14M | 28.68M | 40.28M | 49.28M | 33.80M | 40.44M | 39.45M |
|
Notes Payables
|
| 0.00M | | | | | | | | | | | | | |
|
Payables
|
| 7.45M | 6.99M | 7.31M | 10.53M | 12.66M | 15.22M | 18.57M | 25.14M | 28.68M | 40.28M | 49.28M | 33.80M | 40.44M | 39.45M |
|
Short term Debt
|
| | | | | 33.56M | 21.59M | 27.88M | 13.95M | | 99.07M | 74.70M | 32.17M | 441.29M | 466.63M |
|
Current Deferred Revenue
|
| | | | | | | | | 28.59M | 34.55M | 47.84M | 51.01M | 47.89M | 48.07M |
|
Non-Current Debt
|
| 206.01M | 292.38M | 362.75M | 341.42M | 338.28M | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 12.00M | | | | | | | | | | | | | |
|
Minority Interest
|
| 12.00M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 28.47M | 29.20M | 30.70M | 36.71M | 36.58M | 40.58M |
|
Non-Current Deferred Tax Liability
|
| | 17.60M | 2.65M | | 18.14M | 22.92M | 4.96M | 0.75M | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 39.45M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 1,512.58M |
|
Total Debt
|
| 206.01M | 292.38M | 362.75M | 341.42M | 371.84M | 21.59M | 27.88M | 13.95M | | 99.07M | 74.70M | 32.17M | 441.29M | 466.63M |
|
Common Equity
|
30.90M | 52.13M | 129.20M | 161.17M | 178.32M | 205.23M | 207.47M | 239.41M | 279.16M | 302.78M | 272.12M | 282.74M | 308.63M | 322.27M | 357.08M |
|
Shareholder's Equity
|
30.90M | 52.13M | 129.20M | 161.17M | 178.32M | 205.23M | 207.47M | 239.41M | 279.16M | 302.78M | 272.12M | 282.74M | 308.63M | 322.27M | 357.08M |
|
Liabilities and Shareholders Equity
|
| 304.15M | 434.52M | 533.89M | 530.27M | 626.37M | 712.22M | 829.48M | 956.39M | 1,158.54M | 1,103.86M | 1,459.66M | 1,724.99M | 1,800.00M | 1,909.11M |
|
Treasury Shares
|
0.16M | 0.04M | 0.28M | | 0.63M | 1.92M | 1.55M | 1.55M | 1.55M | 0.94M | 0.43M | 1.45M | 0.44M | 4.81M | 4.91M |
|
Retained Earnings
|
2.00M | 23.05M | 47.80M | 76.59M | 91.39M | 114.76M | 138.79M | 168.75M | 204.10M | 248.83M | 227.34M | 306.11M | 345.55M | 349.58M | 378.48M |
|
Shares Outstanding
|
| | 12.49M | 12.65M | 12.75M | 12.91M | 13.00M | 13.21M | 13.32M | 13.50M | 0.01M | 14.16M | 14.33M | 14.57M | 14.92M |