|
Receivables - Accured
|
4.95M | | | 6.52M | | | | 11.07M | | | | 15.25M | | | | 15.95M | | | | 16.88M |
|
Loans - Gross
|
62.95M | 16.39M | 33.67M | -352.92M | 19.37M | 39.47M | 64.65M | | 34.74M | 72.10M | 115.20M | | 48.14M | -121.40M | 144.45M | | | | | |
|
Loans - Loss Allowance
|
| | | 1,672.85M | | | | 2,253.17M | | | | | | | | | | | | |
|
Cash & Equivalents
|
194.86M | 200.27M | 204.65M | 215.98M | 214.53M | 214.38M | 211.12M | 66.69M | 65.67M | 65.47M | 66.37M | 97.53M | 94.32M | 146.62M | 181.10M | 164.95M | 158.67M | 239.06M | 335.01M | 419.23M |
|
Receivables - Net
|
0.20M | 2.02M | 0.83M | 2.10M | 2.32M | 2.96M | 2.91M | 2.84M | 2.53M | 2.27M | 2.38M | 2.85M | 3.07M | 4.37M | 4.17M | 7.85M | | | | 5.31M |
|
Receivables - Other
|
1.97M | | | 2.23M | | | | 2.94M | | | | 4.38M | | | | 6.62M | | | | 4.06M |
|
Receivables
|
2.17M | 2.02M | 0.83M | 4.33M | 2.32M | 2.96M | 2.91M | 5.78M | 2.53M | 2.27M | 2.38M | 7.22M | 3.07M | 4.37M | 4.17M | 14.47M | | | | 9.38M |
|
Prepaid Assets
|
5.18M | 7.56M | 8.29M | 10.10M | 9.07M | 8.25M | 7.78M | 12.34M | 14.45M | 15.43M | 16.24M | 16.32M | 14.94M | 15.62M | 15.71M | 10.54M | | | | 12.89M |
|
Property, Plant & Equipment (Net)
|
5.62M | | | 5.63M | | | | 5.17M | | | | 4.82M | | | | 17.49M | | | | 17.25M |
|
Long-Term Investments
|
| | 0.76M | 0.76M | 0.75M | 0.75M | 0.74M | 0.72M | 0.71M | 0.70M | 0.71M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | | | | 0.69M |
|
Goodwill
|
| 4.47M | 4.57M | 4.58M | 4.55M | 4.54M | 4.47M | 4.33M | 4.27M | 4.25M | 4.31M | 4.24M | 4.26M | 4.24M | 4.20M | 9.01M | 8.67M | 8.64M | 8.95M | 8.87M |
|
Intangibles
|
| 3.02M | 3.02M | 2.90M | 7.06M | 7.23M | 7.27M | 2.40M | 2.29M | 2.21M | 2.16M | 2.06M | 1.99M | 1.91M | 1.82M | 8.83M | 8.25M | 7.84M | 7.89M | 7.61M |
|
Goodwill & Intangibles
|
| 7.49M | 7.59M | 7.47M | 11.60M | 11.77M | 11.75M | 6.73M | 6.55M | 6.46M | 6.48M | 6.30M | 6.25M | 6.16M | 6.02M | 17.83M | 16.92M | 16.49M | 16.84M | 16.48M |
|
Long-Term Deferred Tax
|
| 3.33M | 2.34M | 2.33M | 2.27M | 1.83M | 1.75M | 1.60M | 1.49M | 1.68M | 1.98M | 2.99M | 2.27M | 1.91M | 1.64M | | | | | |
|
Other Non-Current Assets
|
23.70M | 5.45M | 10.67M | 32.23M | 35.13M | 10.82M | 20.55M | 32.51M | 17.68M | 37.97M | 36.34M | 26.51M | 30.53M | 25.64M | 24.46M | 21.66M | 21.57M | 21.43M | 95.00M | 23.54M |
|
Assets
|
1,470.22M | | | 1,921.05M | | | 2,392.15M | 2,460.07M | | | 2,982.46M | 3,098.66M | 3,187.93M | 3,236.47M | 3,298.41M | 3,543.17M | 3,502.22M | 3,546.77M | 3,986.44M | 4,186.09M |
|
Accounts Payables
|
3.20M | | | 5.48M | | | | 5.77M | | | | 7.14M | | | | 7.87M | | | | 9.02M |
|
Payables
|
3.20M | | | 5.48M | | | | 5.77M | | | | 7.14M | | | | 7.87M | | | | 9.02M |
|
Other Accumulated Expenses
|
2.16M | 0.33M | 0.62M | 1.14M | 0.16M | 0.46M | 1.24M | | 2.01M | 4.14M | 7.10M | | 3.12M | 6.91M | 10.51M | | 4.43M | 7.99M | 12.04M | |
|
Current Taxes
|
| | | 2.35M | | | | 4.36M | | | | 5.51M | | | | 0.65M | | | | 0.09M |
|
Non-Current Debt
|
| | | 75.78M | | | | 79.02M | | | | | 76.45M | 74.57M | 74.23M | 75.06M | 75.25M | 71.57M | 74.34M | 74.60M |
|
Operating Leases
|
2.33M | | | 4.07M | | | | 3.37M | | | | 2.78M | | | | 2.22M | | | | 1.92M |
|
Non-Current Deferred Tax Liability
|
| | | 0.71M | | | | 0.59M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
81.22M | | | 106.99M | | | | 115.07M | | | | 135.87M | 132.11M | 142.79M | 134.83M | 140.68M | 148.05M | 148.84M | 159.96M | 224.44M |
|
Total Non-Current Liabilities
|
1,195.91M | | | 1,549.89M | | | | 2,079.87M | | | | 2,684.64M | 2,768.05M | 2,798.60M | 2,864.89M | 3,110.16M | 2,986.95M | 3,026.67M | 3,442.10M | 3,577.76M |
|
Total Liabilities
|
1,277.14M | | | 1,656.88M | | | 2,121.63M | 2,194.93M | | | 2,708.97M | 2,820.51M | 2,900.15M | 2,941.39M | 2,999.72M | 3,250.84M | 3,135.01M | 3,175.51M | 3,602.06M | 3,802.20M |
|
Total Debt
|
| | | 75.78M | | | | 79.02M | | | | | 76.45M | 74.57M | 74.23M | 75.06M | 75.25M | 71.57M | 74.34M | 74.60M |
|
Common Equity
|
115.42M | | | 181.10M | | | | 170.14M | | | | 158.43M | 169.00M | 168.50M | 166.86M | 292.33M | 232.81M | 231.76M | 237.29M | 383.89M |
|
Shareholder's Equity
|
115.42M | | | 181.10M | | | | 170.14M | | | | 158.43M | | | | 292.33M | | | | 383.89M |
|
Liabilities and Shareholders Equity
|
1,470.22M | | | 1,921.05M | | | 2,392.15M | 2,460.07M | | | 2,982.46M | 3,098.66M | 3,187.93M | 3,236.47M | 3,298.41M | 3,543.17M | 3,502.22M | 3,546.77M | 3,986.44M | 4,186.09M |
|
Retained Earnings
|
55.36M | | | 72.10M | | | | 82.32M | | | | 133.66M | 116.76M | 124.48M | 129.69M | 132.72M | 132.83M | 137.93M | 145.85M | 146.82M |