|
Cash & Equivalents
|
| | | 64.05M | | | | 53.41M | 12.91M | 11.42M | 10.88M | 72.88M | 10.76M | 10.44M | 10.46M | 122.66M | 9.64M | 9.40M | 9.35M | 9.16M | 8.77M | 3.58M | 0.46M | 0.40M | 0.40M | 0.23M | 0.23M | 0.23M | 0.11M | 0.11M | 0.11M | 0.11M | 0.01M | 0.01M | 0.01M | | | 0.73M | |
|
Cash Due from Bank
|
471.16M | 441.79M | 471.37M | 462.27M | 546.82M | 529.36M | 561.76M | 575.00M | 555.61M | 629.15M | 522.66M | 420.28M | 421.79M | 418.59M | 415.64M | 373.42M | 304.63M | 500.82M | 398.96M | 621.27M | 866.46M | 939.93M | 1,011.05M | 1,132.09M | 1,037.59M | 753.29M | 413.67M | 294.24M | 195.20M | 266.19M | 420.55M | 190.31M | 434.25M | 486.12M | 502.94M | 601.49M | 727.34M | 626.44M | 659.27M |
|
Short-term Investments
|
1,574.44M | 1,510.43M | 1,746.80M | 1,908.08M | 1,909.56M | 1,986.24M | 2,096.39M | 1.80M | 1.76M | 1.75M | 1.73M | 1.75M | 1.77M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1,574.44M | 1,510.43M | 1,746.80M | 1,972.13M | 1,909.56M | 1,986.24M | 2,096.39M | 55.21M | 14.68M | 13.17M | 12.62M | 74.62M | 12.53M | 12.24M | 10.46M | 122.66M | 9.64M | 9.40M | 9.35M | 9.16M | 8.77M | 3.58M | 0.46M | 0.40M | 0.40M | 0.23M | 0.23M | 0.23M | 0.11M | 0.11M | 0.11M | 0.11M | 0.01M | 0.01M | 0.01M | | | 0.73M | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 53.80M | | | | 54.91M | | | | 44.92M | | | |
|
Securities - Mortgage Backed Securities
|
199.92M | 190.27M | 502.11M | 693.79M | 724.34M | 707.43M | 743.05M | 770.08M | 849.97M | 859.67M | 880.00M | 855.83M | 931.97M | 992.68M | 983.61M | 943.46M | 914.80M | 843.71M | 748.88M | 652.95M | 577.49M | 510.46M | 458.05M | 411.73M | 363.18M | 331.43M | 296.69M | 1,572.88M | 276.08M | 259.19M | 239.73M | 1,484.60M | 1,420.58M | 1,255.11M | 1,078.92M | 982.59M | 822.11M | 780.15M | 561.06M |
|
Securities - Tradable
|
1,585.97M | 1,531.04M | 1,762.41M | 1,890.76M | 1,893.31M | 1,976.16M | 2,090.48M | 2,191.71M | 2,351.97M | 2,363.19M | 2,478.91M | 2,654.67M | 2,702.24M | 2,775.90M | 2,983.77M | 3,078.85M | 3,210.69M | 3,708.37M | 3,983.99M | 4,063.18M | 3,990.57M | 4,304.16M | 4,602.71M | 4,638.85M | 4,616.59M | 4,607.11M | 4,376.33M | 4,331.74M | 4,217.51M | 4,046.46M | 3,906.23M | 3,999.80M | 3,889.18M | 3,699.32M | 3,580.49M | 3,395.81M | 3,236.05M | 3,226.45M | 3,305.32M |
|
Securities - Held-to-maturity
|
1,381.81M | 1,507.18M | 1,440.12M | 1,346.31M | 1,298.41M | 1,264.76M | 1,208.28M | 1,158.86M | 1,114.29M | 1,076.46M | 1,025.70M | 984.61M | 923.19M | 867.99M | 793.22M | 738.07M | 681.82M | 638.28M | 577.79M | 515.59M | 469.26M | 414.41M | 356.11M | 306.40M | 280.52M | 442.35M | 936.27M | 915.91M | 909.32M | 900.36M | 888.86M | 878.40M | 868.73M | 860.87M | 850.26M | 844.63M | 839.35M | 834.44M | 826.50M |
|
Loans - Gross
|
1,473.20M | 1,429.56M | 1,364.33M | 1,352.71M | 1,351.09M | 1,318.34M | 1,284.78M | 1,287.98M | 1,228.58M | 1,200.19M | 1,196.95M | 1,207.20M | 1,204.84M | 1,161.71M | 1,133.23M | 1,126.66M | 1,121.24M | 249.00M | 1,310.01M | 1,256.24M | 1,293.76M | 1,194.83M | 1,132.47M | 1,068.13M | 1,002.51M | 999.77M | 979.03M | 958.49M | 938.63M | 919.58M | 885.85M | 171.79M | 844.68M | 831.84M | 833.97M | 820.30M | 771.03M | 748.26M | 741.58M |
|
Loans - Loss Allowance
|
29.49M | 28.91M | 26.36M | 25.95M | 24.92M | 24.10M | 23.63M | 23.01M | 23.08M | 23.04M | 22.03M | 21.35M | 20.48M | 20.12M | 19.83M | 19.48M | 24.80M | 24.53M | 24.14M | 23.85M | 23.48M | 23.74M | 23.88M | 23.51M | 22.93M | 22.31M | 21.22M | 20.28M | 19.51M | 18.48M | 17.74M | 16.87M | 15.88M | 15.95M | 15.32M | 14.78M | 13.91M | 13.79M | 11.86M |
|
Loans - Net
|
1,443.71M | 1,400.65M | 1,337.97M | 1,326.76M | 1,326.17M | 1,294.24M | 1,261.15M | 1,264.97M | 1,205.50M | 1,177.15M | 1,174.93M | 1,185.85M | 1,184.37M | 1,141.60M | 1,113.40M | 1,107.18M | 1,096.44M | 1,291.83M | 1,285.87M | 1,232.39M | 1,270.27M | 1,171.10M | 1,108.59M | 1,044.61M | 979.59M | 977.46M | 957.82M | 938.20M | 919.12M | 901.10M | 868.11M | 849.74M | 828.80M | 815.89M | 818.65M | 805.52M | 757.12M | 734.48M | 729.72M |
|
Prepaid Assets
|
4.73M | 3.98M | 4.11M | 4.83M | 5.00M | 4.07M | 3.97M | 4.91M | 4.53M | 3.94M | 4.12M | 4.66M | 4.37M | 3.72M | 3.53M | 3.74M | 4.24M | 4.14M | 3.62M | 4.57M | 4.20M | 3.75M | 3.53M | 4.76M | 4.29M | 4.15M | 4.48M | 4.89M | 4.53M | 4.69M | 4.45M | 5.20M | 4.45M | 4.50M | 4.61M | 5.70M | 4.71M | 4.78M | 4.91M |
|
Property, Plant & Equipment (Net)
|
38.05M | 37.76M | 37.06M | 36.57M | 36.02M | 35.56M | 35.51M | 35.30M | 35.79M | 35.77M | 35.39M | 34.51M | 33.93M | 34.01M | 34.08M | 34.60M | 35.40M | 34.06M | 33.44M | 32.81M | 32.22M | 32.08M | 31.60M | 31.16M | 30.63M | 30.31M | 29.76M | 28.82M | 28.33M | 27.91M | 27.49M | 27.02M | 26.46M | 26.27M | 26.13M | 26.13M | 25.72M | 25.85M | 25.87M |
|
Long-Term Investments
|
14.27M | 14.27M | 14.27M | 14.27M | 14.25M | 14.20M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 11.90M | 14.09M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.23M | 14.66M |
|
Goodwill
|
121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M | 121.67M |
|
Intangibles
|
67.11M | 67.11M | 67.11M | 67.11M | 67.11M | 67.11M | 67.11M | 67.11M | 67.11M | 67.11M | 67.11M | 1.93M | 1.62M | 1.54M | 1.46M | 1.39M | 1.32M | 1.25M | 1.17M | 1.10M | 1.03M | 0.97M | 0.90M | 0.83M | 0.77M | 0.71M | 0.64M | 0.58M | 0.52M | 0.46M | 0.40M | 0.35M | 0.29M | 0.23M | 0.18M | 0.12M | 0.07M | 0.02M | |
|
Goodwill & Intangibles
|
188.78M | 188.78M | 188.78M | 188.78M | 188.78M | 188.78M | 188.78M | 188.78M | 188.78M | 188.78M | 188.78M | 123.60M | 123.29M | 123.21M | 123.14M | 123.06M | 122.99M | 122.92M | 122.85M | 122.78M | 122.71M | 122.64M | 122.57M | 122.51M | 122.44M | 122.38M | 122.32M | 122.26M | 122.20M | 122.14M | 122.08M | 122.02M | 121.96M | 121.91M | 121.85M | 121.80M | 121.75M | 121.69M | 121.67M |
|
Long-Term Deferred Tax
|
47.07M | 41.62M | 42.51M | 55.42M | 53.52M | 52.10M | 49.51M | 33.11M | 42.84M | 45.73M | 48.62M | 42.26M | 27.33M | 15.38M | 11.95M | 11.09M | 21.05M | | | | | | | | 55.70M | 96.86M | 139.89M | 125.14M | 114.59M | 122.49M | 136.46M | 99.51M | 100.36M | 100.83M | 72.92M | 88.61M | 71.24M | 63.64M | 56.83M |
|
Other Non-Current Assets
|
163.20M | 160.01M | 154.46M | 171.72M | 165.28M | 168.03M | 164.97M | 158.45M | 159.79M | 168.93M | 165.47M | 162.91M | 165.34M | 160.31M | 152.77M | 164.33M | 176.11M | 167.57M | 160.27M | 159.90M | 161.00M | 163.46M | 170.95M | 185.41M | 239.06M | 289.50M | 340.87M | 319.15M | 308.79M | 318.59M | 333.98M | 297.31M | 295.31M | 301.76M | 260.82M | 280.88M | 259.31M | 255.72M | 246.07M |
|
Assets
|
5,199.87M | 5,179.09M | 5,306.78M | 5,366.08M | 5,395.95M | 5,393.35M | 5,445.81M | 5,513.05M | 5,551.04M | 5,577.84M | 5,529.46M | 5,568.53M | 5,555.96M | 5,523.45M | 5,616.06M | 5,619.56M | 5,628.13M | 6,463.89M | 6,563.22M | 6,747.93M | 6,912.48M | 7,147.78M | 7,403.57M | 7,461.03M | 7,306.42M | 7,222.40M | 7,177.02M | 6,950.32M | 6,700.47M | 6,582.74M | 6,567.29M | 6,364.59M | 6,464.69M | 6,312.15M | 6,161.14M | 6,076.27M | 5,966.62M | 5,825.07M | 5,914.44M |
|
Accounts Payables
|
4,516.75M | 4,485.31M | 4,644.87M | 4,704.74M | 4,697.97M | 4,682.57M | 4,734.58M | 4,827.61M | 4,867.87M | 4,887.12M | 4,835.84M | 4,866.84M | 4,792.58M | 4,730.26M | 4,796.62M | 4,812.62M | 4,799.43M | 5,468.41M | 5,539.19M | 5,687.98M | 5,923.83M | 6,076.39M | 6,288.96M | 6,413.96M | 6,405.87M | 6,415.59M | 6,495.26M | 6,225.29M | 5,899.31M | 5,705.93M | 5,699.01M | 5,474.27M | 5,354.93M | 5,131.44M | 5,065.05M | 5,011.85M | 4,874.10M | 4,747.53M | 4,793.18M |
|
Notes Payables
|
52.45M | 67.85M | 56.36M | 59.08M | 73.61M | 75.77M | 66.34M | 58.47M | 65.36M | 68.89M | 61.76M | 51.25M | 58.32M | 54.58M | 45.65M | 30.93M | 52.66M | 86.17M | 107.97M | 102.55M | 95.48M | 90.04M | 119.10M | 146.25M | 124.44M | 118.17M | 76.89M | 57.79M | 83.09M | 138.00M | 115.34M | 58.16M | | | | 120.32M | | | |
|
Payables
|
4,569.20M | 4,553.17M | 4,701.23M | 4,763.82M | 4,771.58M | 4,758.34M | 4,800.92M | 4,886.08M | 4,933.22M | 4,956.02M | 4,897.59M | 4,918.09M | 4,850.90M | 4,784.84M | 4,842.27M | 4,843.55M | 4,852.09M | 5,554.58M | 5,647.16M | 5,790.52M | 6,019.31M | 6,166.43M | 6,408.06M | 6,560.20M | 6,530.32M | 6,533.76M | 6,572.14M | 6,283.08M | 5,982.40M | 5,843.93M | 5,814.35M | 5,532.43M | 5,354.93M | 5,131.44M | 5,065.05M | 5,132.17M | 4,874.10M | 4,747.53M | 4,793.18M |
|
Short term Debt
|
52.45M | 67.85M | 56.36M | 59.08M | 73.61M | 75.77M | 66.34M | 58.47M | 65.36M | 68.89M | 61.76M | 51.25M | 58.32M | 54.58M | 45.65M | 30.93M | 52.66M | 86.17M | 107.97M | 102.55M | 95.48M | 90.04M | 119.10M | 146.25M | 124.44M | 118.17M | 76.89M | 57.79M | 83.09M | 138.00M | 115.34M | 58.16M | | | | 120.32M | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 1.68M | | | | | | | | | | | 58.16M | 50.33M | 100.17M | 132.49M | 120.32M | 113.22M | 101.21M | 133.65M |
|
Operating Leases
|
| | | | | | | | | | | | 17.89M | 20.51M | 19.72M | 17.14M | 17.25M | 15.76M | 19.10M | 18.83M | 20.61M | 20.69M | 19.29M | 17.98M | 17.46M | 17.56M | 16.58M | 15.75M | 15.45M | 16.79M | 18.59M | 18.81M | 19.98M | 18.83M | 18.95M | 17.98M | 19.99M | 20.38M | 22.43M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 17.82M | 21.82M | 25.78M | 6.20M | 12.81M | 4.57M | 2.50M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
91.69M | 67.59M | 42.55M | 40.90M | 39.48M | 39.42M | 40.93M | 36.72M | 35.73M | 35.69M | 39.28M | 34.85M | 48.29M | 45.17M | 60.41M | 44.59M | 70.49M | 101.23M | 90.48M | 112.60M | 79.36M | 139.15M | 157.56M | 73.72M | 74.36M | 71.52M | 65.89M | 65.12M | 75.14M | 86.95M | 104.51M | 59.27M | 67.73M | 64.94M | 54.57M | 54.15M | 56.17M | 54.54M | 55.96M |
|
Total Non-Current Liabilities
|
4,569.20M | 4,553.17M | 4,701.23M | 4,763.82M | 4,771.58M | 4,758.34M | 4,800.92M | 4,886.08M | 4,933.22M | 4,956.02M | 4,897.59M | 4,918.09M | 4,850.90M | 4,784.84M | 4,842.27M | 4,843.55M | 4,852.09M | 5,554.58M | 5,647.16M | 5,790.52M | 6,020.99M | 6,166.43M | 6,408.06M | 6,560.20M | 6,530.32M | 6,533.76M | 6,572.14M | 6,283.08M | 5,982.40M | 5,843.93M | 5,814.35M | 5,532.43M | 5,605.26M | 5,431.61M | 5,197.54M | 5,132.17M | 4,987.31M | 4,848.74M | 4,926.83M |
|
Total Liabilities
|
4,660.90M | 4,620.76M | 4,743.78M | 4,804.72M | 4,811.06M | 4,797.76M | 4,841.85M | 4,922.81M | 4,968.95M | 4,991.71M | 4,936.87M | 4,952.94M | 4,899.19M | 4,830.01M | 4,902.68M | 4,888.14M | 4,922.58M | 5,655.81M | 5,737.64M | 5,903.12M | 6,100.35M | 6,305.58M | 6,565.62M | 6,633.92M | 6,604.67M | 6,605.28M | 6,638.04M | 6,348.21M | 6,057.55M | 5,930.88M | 5,918.86M | 5,591.70M | 5,672.99M | 5,496.55M | 5,252.10M | 5,186.32M | 5,043.49M | 4,903.29M | 4,982.79M |
|
Total Debt
|
52.45M | 67.85M | 56.36M | 59.08M | 73.61M | 75.77M | 66.34M | 58.47M | 65.36M | 68.89M | 61.76M | 51.25M | 58.32M | 54.58M | 45.65M | 30.93M | 52.66M | 86.17M | 107.97M | 102.55M | 97.16M | 90.04M | 119.10M | 146.25M | 124.44M | 118.17M | 76.89M | 57.79M | 83.09M | 138.00M | 115.34M | 116.32M | 50.33M | 100.17M | 132.49M | 240.64M | 113.22M | 101.21M | 133.65M |
|
Common Equity
|
538.97M | 558.33M | 563.00M | 561.37M | 584.89M | 595.59M | 603.96M | 590.24M | 582.08M | 586.14M | 592.59M | 615.59M | 656.77M | 693.44M | 713.38M | 731.42M | 705.55M | 808.08M | 825.58M | 844.81M | 812.13M | 842.20M | 837.95M | 827.10M | 701.74M | 617.13M | 538.99M | 602.11M | 642.92M | 651.86M | 648.42M | 772.89M | 791.69M | 815.60M | 909.04M | 889.96M | 923.14M | 921.78M | 931.65M |
|
Shareholder's Equity
|
538.97M | 558.33M | 563.00M | 561.37M | 584.89M | 595.59M | 603.96M | 590.24M | 582.08M | 586.14M | 592.59M | 615.59M | 656.77M | 693.44M | 713.38M | 731.42M | 705.55M | 808.08M | 825.58M | 844.81M | 812.13M | 842.20M | 837.95M | 827.10M | 701.74M | 617.13M | 538.99M | 602.11M | 642.92M | 651.86M | 648.42M | 772.89M | 791.69M | 815.60M | 909.04M | 889.96M | 923.14M | 921.78M | 931.65M |
|
Liabilities and Shareholders Equity
|
5,199.87M | 5,179.09M | 5,306.78M | 5,366.08M | 5,395.95M | 5,393.35M | 5,445.81M | 5,513.05M | 5,551.04M | 5,577.84M | 5,529.46M | 5,568.53M | 5,555.96M | 5,523.45M | 5,616.06M | 5,619.56M | 5,628.13M | 6,463.89M | 6,563.22M | 6,747.93M | 6,912.48M | 7,147.78M | 7,403.57M | 7,461.03M | 7,306.42M | 7,222.40M | 7,177.02M | 6,950.32M | 6,700.47M | 6,582.74M | 6,567.29M | 6,364.59M | 6,464.69M | 6,312.15M | 6,161.14M | 6,076.27M | 5,966.62M | 5,825.07M | 5,914.44M |
|
Retained Earnings
|
150.93M | 155.23M | 160.86M | 165.30M | 170.13M | 175.45M | 180.20M | 173.80M | 184.19M | 191.17M | 197.48M | 205.84M | 211.94M | 220.17M | 229.50M | 239.13M | 238.90M | 246.96M | 254.72M | 264.36M | 273.35M | 284.91M | 295.96M | 306.39M | 317.57M | 331.60M | 355.05M | 383.09M | 403.34M | 432.39M | 462.27M | 490.00M | 514.56M | 538.28M | 561.60M | 581.55M | 589.06M | 581.57M | 582.96M |
|
Treasury Shares
|
| | | 0.05M | | | | 0.05M | | | | 0.04M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | |
|
Shares Outstanding
|
25.44M | 25.63M | 25.66M | 25.91M | 26.28M | 26.30M | 26.32M | 26.43M | 26.59M | 26.65M | 26.73M | 26.73M | 26.90M | 26.96M | 27.01M | 27.06M | 26.93M | 26.93M | 26.90M | 26.81M | 26.86M | 26.86M | 26.87M | 26.87M | 26.88M | 26.90M | 26.91M | 26.91M | 26.65M | 26.65M | 26.65M | 26.67M | 26.68M | 26.68M | 26.69M | 26.71M | 26.36M | 25.59M | 25.11M |