XML 54 R43.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans (Tables)
12 Months Ended
Mar. 31, 2017
Loans by Facility

Loans by facility as of March 31, 2016 and March 31, 2017 were as follows:

 

     As of March 31,  
     2016      2017      2017  
     (In millions)  

Retail loans:

        

Auto loans

   Rs. 589,010.3      Rs. 720,657.8      US$ 11,112.7  

Personal loans/Credit cards

     626,152.2        841,806.8        12,980.8  

Retail business banking

     791,857.3        913,720.2        14,089.7  

Commercial vehicle and construction equipment finance

     369,992.4        460,365.2        7,098.9  

Housing loans

     318,692.0        383,866.9        5,919.3  

Other retail loans

     762,861.5        728,544.4        11,234.4  
  

 

 

    

 

 

    

 

 

 

Subtotal

   Rs. 3,458,565.7      Rs. 4,048,961.3      US$ 62,435.8  

Wholesale loans

   Rs. 1,534,268.7      Rs. 1,939,948.4      US$ 29,914.4  
  

 

 

    

 

 

    

 

 

 

Gross loans

     4,992,834.4        5,988,909.7        92,350.2  

Less: Allowance for credit losses

     57,360.1        78,496.9        1,210.5  
  

 

 

    

 

 

    

 

 

 

Total

   Rs. 4,935,474.3      Rs. 5,910,412.8      US$ 91,139.7  
  

 

 

    

 

 

    

 

 

 
Financing Receivable, by Maturity

The maturity of gross loans as of March 31, 2017 is set out below:

 

     As of March 31, 2017  
     Wholesale loans      Retail loans      Total  
     (In millions)  

Maturity profile of loans:

        

Within one year

   Rs. 1,057,595.8      Rs. 1,180,988.2      Rs. 2,238,584.0  

Over one year through five years

     689,181.5        2,521,946.3        3,211,127.8  

Over five years

     193,171.1        346,026.8        539,197.9  
  

 

 

    

 

 

    

 

 

 

Total gross loans

   Rs. 1,939,948.4      Rs. 4,048,961.3      Rs. 5,988,909.7  
  

 

 

    

 

 

    

 

 

 

Total gross loans

   US$ 29,914.4      US$ 62,435.8      US$ 92,350.2  
  

 

 

    

 

 

    

 

 

Financing Receivable Credit Quality Indicators

Gross loans analyzed by performance are as follows:

 

     As of  
     March 31, 2016      March 31, 2017      March 31, 2017  
     (In millions)  

Performing

   Rs. 4,939,851.7      Rs. 5,905,930.0      US$ 91,070.6  

Impaired

     52,982.7        82,979.7        1,279.6  
  

 

 

    

 

 

    

 

 

 

Total gross loans

   Rs. 4,992,834.4      Rs. 5,988,909.7      US$ 92,350.2  
  

 

 

    

 

 

    

 

 

 
Past Due Financing Receivables

The following table provides details of age analysis of loans as of March 31, 2016 and March 31, 2017.

 

     As of March 31, 2016  
     31-90 days
past due
     Impaired /
91 days or
more past
due
     Total current 1,2       Total  
     (in millions)  

Retail Loans

           

Auto loans

   Rs. 3,383.3      Rs. 4,494.5      Rs. 581,132.5      Rs. 589,010.3  

Personal loans/Credit card

     4,228.6        4,441.6        617,482.0        626,152.2  

Retail business banking

     8,281.2        15,486.0        768,090.1        791,857.3  

Commercial vehicle and construction equipment finance

     5,146.2        5,150.7        359,695.5        369,992.4  

Housing loans

     62.2        1,068.6        317,561.2        318,692.0  

Other retail

     3,842.8        6,781.6        752,237.1        762,861.5  

Wholesale loans

     1,823.7        15,559.7        1,516,885.3        1,534,268.7  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   Rs. 26,768.0      Rs. 52,982.7      Rs. 4,913,083.7      Rs. 4,992,834.4  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1) Loans up to 30 days past due are considered current
2) Includes crop related agricultural loans with days past due less than 366 as they are not considered as impaired

 

     As of March 31, 2017  
     31-90 days
past due
     Impaired /
91 days or
more past
due
     Total current 1,2       Total  
     (in millions)  

Retail Loans

           

Auto loans

   Rs. 3,300.4      Rs. 6,105.6      Rs. 711,251.8      Rs. 720,657.8  

Personal loans/Credit card

     5,305.5        6,467.4        830,033.9        841,806.8  

Retail business banking

     7,959.1        21,060.1        884,701.0        913,720.2  

Commercial vehicle and construction equipment finance

     6,098.3        6,086.6        448,180.3        460,365.2  

Housing loans

     47.6        1,678.2        382,141.1        383,866.9  

Other retail

     11,635.5        11,306.1        705,602.8        728,544.4  

Wholesale loans

     1,062.7        30,275.7        1,908,610.0        1,939,948.4  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   Rs. 35,409.1      Rs. 82,979.7      Rs. 5,870,520.9      Rs. 5,988,909.7  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   US$ 546.0      US$ 1,279.6      US$ 90,524.6      US$ 92,350.2  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1) Loans up to 30 days past due are considered current
2) Includes crop related agricultural loans with days past due less than 366 as they are not considered as impaired
Impaired Financing Receivables

The following table provides details of impaired loans as of March 31, 2016 and March 31, 2017.

 

    As of March 31, 2016  
    Recorded
investments
    Unpaid
principal
balance
    Related
specific
allowance
    Average recorded
investments
    Finance receivable
on non-accrual status
 
    (In millions)  

Retail Loans

         

Auto loans

  Rs. 4,494.5     Rs. 4,494.5     Rs. 2,101.1     Rs. 3,606.6     Rs. 4,494.5  

Personal loans/Credit card

    4,441.6       4,441.6       2,638.6       3,545.0       4,441.6  

Retail business banking

    15,486.0       15,486.0       10,617.5       12,749.3       15,485.5  

Commercial vehicle and construction equipment finance

    5,150.7       5,150.7       3,876.7       5,355.1       5,150.7  

Housing loans

    1,068.6       1,068.6       410.4       655.7       1,068.6  

Other retail

    6,781.6       6,781.6       3,950.4       5,717.6       6,781.6  

Wholesale loans

    15,559.7       15,559.7       7,413.4       14,524.7       11,268.9  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  Rs. 52,982.7     Rs. 52,982.7     Rs. 31,008.1     Rs. 46,154.0     Rs. 48,691.4  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    As of March 31, 2017  
    Recorded
investments
    Unpaid
principal
balance
    Related
specific
allowance
    Average recorded
investments
    Finance receivable
on non-accrual status
 
    (In millions)  

Retail Loans

         

Auto loans

  Rs. 6,105.6     Rs. 6,105.6     Rs. 2,792.9     Rs. 5,300.1     Rs. 6,105.6  

Personal loans/Credit card

    6,467.4       6,467.4       4,040.0       5,454.5       6,467.4  

Retail business banking

    21,060.1       21,060.1       15,278.4       18,273.1       21,060.1  

Commercial vehicle and construction equipment finance

    6,086.6       6,086.6       4,398.5       5,618.7       6,086.6  

Housing loans

    1,678.2       1,678.2       739.3       1,373.4       1,678.2  

Other retail

    11,306.1       11,306.1       6,767.5       9,043.9       11,306.1  

Wholesale loans

    30,275.7       30,275.7       11,713.5       22,917.7       30,275.7  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  Rs. 82,979.7     Rs. 82,979.7     Rs. 45,730.1     Rs. 67,981.4     Rs. 82,979.7  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  US$ 1,279.6     US$ 1,279.6     US$ 705.2     US$ 1,048.3     US$ 1,279.6  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Allowance for Credit Losses on Financing Receivables

Allowance for credit losses as of March 31, 2015 are as follows:

 

    As of March 31, 2015  
    Specific     Unallocated        
    Retail                          
    Auto loans     Personal
Loans/
Credit card
    Retail
business
banking
    Commercial
vehicle and
Construction
equipment
finance
    Housing
loans
    Other retail     Wholesale     Retail     Wholesale     Total  
    (In millions)  

Allowance for credit losses, beginning of the period

  Rs.  796.1     Rs.  1,267.3     Rs.  5,598.1     Rs.  3,472.9     Rs.  116.7     Rs.  2,082.0     Rs.  7,316.1     Rs.  19,225.5     Rs. 2,738.5     Rs.  42,613.2  

Write-offs

    (2,858.9     (7,418.1     (380.8     (4,327.8     (9.2     (1,328.8     (3,480.4         (19,804.0

Net allowance for credit losses*

    3,288.8       7,784.8       1,888.3       4,485.5       19.9       2,148.4       4,248.1       151.2       509.9       24,524.9  

Allowance for credit losses, end of the period

  Rs.  1,226.0     Rs. 1,634.0     Rs. 7,105.6     Rs. 3,630.6     Rs. 127.4     Rs. 2,901.6     Rs. 8,083.8     Rs. 19,376.7     Rs. 3,248.4     Rs. 47,334.1  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for credit losses:

                   

Allowance individually evaluated for impairment

  Rs. —     Rs. —     Rs. —     Rs. —     Rs. —     Rs. —     Rs. 8,083.8     Rs. —     Rs. —     Rs. 8,083.8  

Allowance collectively evaluated for impairment

    1,226.0       1,634.0       7,105.6       3,630.6       127.4       2,901.6       —         19,376.7       3,248.4       39,250.3  

Loans:

                   

Loans individually evaluated for impairment

    —         —         —         —         —         —         13,489.6       —         —         13,489.6  

Loans collectively evaluated for impairment

    2,718.7       2,648.4       10,012.5       5,559.4       242.7       4,653.5       —         2,695,153.3       1,208,971.0       3,929,959.5  

 

* Net allowances for credit losses charged to expense does not include the recoveries against write-off cases amounting to Rs 7,524.7 million.

 

Allowance for credit losses as of March 31, 2016 are as follows:

 

    As of March 31, 2016  
    Specific     Unallocated        
    Retail                          
    Auto loans     Personal
Loans/
Credit card
    Retail
business
banking
    Commercial
vehicle and
Construction
equipment
finance
    Housing
loans
    Other
retail
    Wholesale     Retail     Wholesale     Total  
    (In millions)  

Allowance for credit losses, beginning of the period

  Rs. 1,226.0     Rs. 1,634.0     Rs. 7,105.6     Rs. 3,630.6     Rs. 127.4     Rs. 2,901.6     Rs. 8,083.8     Rs. 19,376.7     Rs. 3,248.4     Rs. 47,334.1  

Write-offs

    (3,581.4     (8,296.6     (686.1     (3,065.1     (29.0     (1,818.4     (2,742.0         (20,218.6

Net allowance for credit losses*

    4,456.5       9,301.2       4,198.0       3,311.2       312.0       2,867.2       2,071.6       3,171.9       555.0       30,244.6  

Allowance for credit losses, end of the period

  Rs. 2,101.1     Rs. 2,638.6     Rs. 10,617.5     Rs. 3,876.7     Rs. 410.4     Rs. 3,950.4     Rs. 7,413.4     Rs. 22,548.6     Rs. 3,803.4     Rs. 57,360.1  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for credit losses:

                   

Allowance individually evaluated for impairment

  Rs. —     Rs. —     Rs. —     Rs. —     Rs. —     Rs. —     Rs. 7,413.4     Rs. —     Rs. —     Rs. 7,413.4  

Allowance collectively evaluated for impairment

    2,101.1       2,638.6       10,617.5       3,876.7       410.4       3,950.4       —         22,548.6       3,803.4       49,946.7  

Loans:

                   

Loans individually evaluated for impairment

    —         —         —         —         —         —         15,559.7       —         —         15,559.7  

Loans collectively evaluated for impairment

    4,494.5       4,441.6       15,486.0       5,150.7       1,068.6       6,781.6       —         3,421,142.7       1,518,709.0       4,977,274.7  

 

* Net allowances for credit losses charged to expense does not include the recoveries against write-off cases amounting to Rs 8,713.3 million.

Allowance for credit losses as of March 31, 2017 are as follows:

 

    As of March 31, 2017  
    Specific     Unallocated              
    Retail                                
    Auto loans     Personal
Loans/
Credit card
    Retail
business
banking
    Commercial
vehicle and
Construction
equipment
finance
    Housing
loans
    Other
retail
    Wholesale     Retail     Wholesale     Total     Total  
    (In millions)  

Allowance for credit losses, beginning of the period

  Rs. 2,101.1     Rs. 2,638.6     Rs. 10,617.5     Rs. 3,876.7     Rs. 410.4     Rs. 3,950.4     Rs. 7,413.4     Rs. 22,548.6     Rs. 3,803.4     Rs. 57,360.1     US$ 884.5  

Write-offs

    (5,155.0     (11,639.3     (1,453.4     (3,227.4     (32.9     (2,793.5     (2,261.7     —         —         (26,563.2     (409.6

Net allowance for credit losses*

    5,846.8       13,040.7       6,114.3       3,749.2       361.8       5,610.6       6,561.8       5,562.0       852.8       47,700.0       735.6  

Allowance for credit losses, end of the period

  Rs. 2,792.9     Rs. 4,040.0     Rs. 15,278.4     Rs. 4,398.5     Rs. 739.3     Rs. 6,767.5     Rs. 11,713.5     Rs. 28,110.6     Rs. 4,656.2     Rs. 78,496.9     US$ 1,210.5  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for credit losses:

                     

Allowance individually evaluated for impairment

  Rs. —     Rs. —     Rs. —     Rs. —     Rs. —     Rs. —     Rs. 11,713.5     Rs. —     Rs. —     Rs. 11,713.5     US$ 180.7  

Allowance collectively evaluated for impairment

    2,792.9       4,040.0       15,278.4       4,398.5       739.3       6,767.5       —         28,110.6       4,656.2       66,783.4       1,029.8  

Loans:

                     

Loans individually evaluated for impairment

    —         —         —         —         —       —       30,275.7       —         —         30,275.7       466.9  

Loans collectively evaluated for impairment

    6,105.6       6,467.4       21,060.1       6,086.6       1,678.2       11,306.1       —         3,996,257.3       1,909,672.7       5,958,634.0       91,883.3  

 

* Net allowances for credit losses charged to expense does not include the recoveries against write-off cases amounting to Rs 9,748.6 million (US$ 150.2)
Troubled Debt Restructurings Modifications

The following table summarizes the Bank’s TDR modifications during the year ended March 31, 2016 and March 31, 2017 presented by primary modification type and includes the financial effects of these modifications.

 

     Fiscal year ended March 31, 2016  
     Carrying
value
     TDRs involving
changes in the
amount of
principal
payments (1)
     TDRs involving
changes in the
amount of interest
payments (2)
     TDRs involving
changes in the
amount of both
principal and
interest payments
     Balance of
principal
forgiven
     Net P&L
impact (3)
 
     (In millions)  

Retail Loans

                 

Retail business banking

   Rs.  19.0      Rs.  —      Rs.  19.0      Rs.  —      Rs.  —      Rs.  0.1  

Commercial vehicle and construction equipment finance

     67.0        —          67.0        —          —          17.0  

Wholesale loans

     38.0        —          38.0        —          —          23.1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total(4)

   Rs.  124.0      Rs.  —      Rs.  124.0      Rs.  —      Rs.  —      Rs.  40.2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) TDRs involving changes in the amount of principal payment may include principal forgiveness or deferral of periodic and/or final principal payments.
(2) TDRs involving changes in the amount of interest payments may involve a reduction in interest rate.
(3) Balances reflect charge-offs and/or allowance for credit losses and/or income not recognized/deferred
(4) TDR modification during the year ended March 31, 2016 comprised of three cases.

 

     Fiscal year ended March 31, 2017  
     Carrying
value
     TDRs involving
changes in the
amount of
principal
payments (1)
     TDRs involving
changes in the
amount of interest
payments (2)
     TDRs involving
changes in the
amount of both
principal and
interest payments
     Balance of
principal
forgiven
     Net P&L
impact (3)
 
     (In millions)  

Retail Loans

                 

Retail business banking

   Rs. —        Rs. —      Rs. —        Rs. —      Rs. —      Rs. —    

Commercial vehicle and construction equipment finance

     —          —          —          —          —          —    

Wholesale loans

     12,747.5        —          —          12,747.5        —          1,278.4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total(4)

   Rs. 12,747.5      Rs. —      Rs. —        Rs. 12,747.5      Rs. —      Rs. 1,278.4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total(4)

   US$ 196.6      US$ —      US$  —        US$ 196.6      US$  —      US$ 19.7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) TDRs involving changes in the amount of principal payment may include principal forgiveness or deferral of periodic and/or final principal payments.
(2) TDRs involving changes in the amount of interest payments may involve a reduction in interest rate.
(3) Balances reflect charge-offs and/or allowance for credit losses and/or income not recognized/deferred
(4) TDR modification during the year ended March 31, 2017 comprised of one case.

The table below summarizes TDRs that have defaulted in the current period within 12 months of their modification date. The defaulted TDRs are based on a payment default definition of 90 days past due.

 

     As of March 31, 2017  
     recorded investments  
     (In millions)  

Retail loans

  

Retail business banking

   Rs. 17.3  

Commercial vehicle and construction equipment finance

     45.4  

Wholesale loans

     40.5  
  

 

 

 

Total

   Rs. 103.2  
  

 

 

 

Total

   US$ 1.6  
  

 

 

 
Schedule of Interest and Fee Income, Loans and Leases

Interest on loans by facility are as follows:

 

     Fiscal years ended March 31,  
     2015      2016      2017      2017  
     (In millions)  

Wholesale loans

   Rs.  105,465.8      Rs.  116,589.2      Rs.  134,543.1      US$  2,074.7  

Retail loans

     282,798.9        354,229.3        418,143.7        6,447.8  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   Rs. 388,264.7      Rs. 470,818.5      Rs. 552,686.8      US$ 8,522.5  
  

 

 

    

 

 

    

 

 

    

 

 

 
Receivable By Industry  
Impaired Financing Receivables

Impaired loans by industry as of March 31, 2016 and March 31, 2017 are as follows:

 

     As of March 31, 2016  
     (In millions)  

Gross impaired loans by industry:

  

—Agriculture and Allied Activities

   Rs. 7,397.1  

—Iron & Steel

     4,712.7  

—Wholesale Trade

     4,671.8  

—Consumer Loans*

     3,818.7  

—Real estate & Property services

     3,559.2  

—Construction and Developers (Infrastructure)

     2,991.7  

—Others (none greater than 5% of impaired loans)

     25,831.5  
  

 

 

 

Total

   Rs. 52,982.7  
  

 

 

 

 

     As of March 31, 2017  
     (In millions)  

Gross impaired loans by industry:

     

—Wholesale Trade- Consumer Goods

   Rs.  15,722.9      US$ 242.5  

—Consumer Loans*

     10,760.3        165.9  

—Iron & Steel

     4,499.4        69.4  

—Agriculture Production—Food

     4,217.1        65.0  

—Others (none greater than 5% of impaired loans)

     47,780.0        736.8  
  

 

 

    

 

 

 

Total

   Rs. 82,979.7      US$  1,279.6  
  

 

 

    

 

 

 

 

* Primarily includes retail loans such as personal loans, auto loans and from fiscal 2017 also includes credit card receivables and housing loans.

Summary information relating to impaired loans during the year ended March 31, 2015, March 31, 2016 and March 31, 2017 is as follows:

 

     Fiscal Year ended March 31,  
     2015      2016      2017      2017  
     (In millions)  

Average impaired loans, net of allowance

   Rs.  11,826.6      Rs.  18,295.2      Rs.  29,612.1      US$ 456.6  

Interest income recognized on impaired loans

   Rs. 1,898.0      Rs. 2,848.5      Rs. 3,472.7      US$ 53.5
Wholesale loans  
Financing Receivable Credit Quality Indicators

Wholesale Loans

The Bank has in place a process of grading each borrower according to its financial health and the performance of its business and each borrower is graded as pass/labeled/impaired. Wholesale loans that are not impaired are disclosed as pass or labeled and considered to be performing. Labeled loans are those with evidence of weakness where such exposures indicate deteriorating trends which if not corrected could adversely impact repayment of the obligations. The Bank’s model assesses the overall risk over four major categories – industry risk, business risk, management risk and financial risk. The inputs in each of the categories are combined to provide an aggregate numerical rating, which is a function of the aggregate weighted scores based on the assessment under each of these four risk categories.

 

     As of March 31,  
     2016      2017      2017  
     (In millions)  

Credit quality indicators-Internally assigned grade and payment activity

        

Pass

   Rs. 1,517,064.5      Rs. 1,893,736.5      US$ 29,201.8  

Labeled

     1,644.5        15,936.2        245.7  

Impaired

     15,559.7        30,275.7        466.9  
  

 

 

    

 

 

    

 

 

 

Total

   Rs. 1,534,268.7      Rs. 1,939,948.4      US$ 29,914.4  
  

 

 

    

 

 

    

 

 

 
Retail Loans  
Financing Receivable Credit Quality Indicators

Retail Loans

Credit quality indicator based on payment activity as of March 31, 2016 and as of March 31, 2017 is given below.

 

    As of March 31, 2016  
    Auto loans     Personal loans/
Credit card
    Retail business
banking
    Commercial
vehicle and
Construction
equipment
finance
    Housing loans     Other retail     Total  
    (In millions)  

Performing

  Rs. 584,515.8     Rs. 621,710.6     Rs. 776,371.3     Rs. 364,841.7     Rs. 317,623.4     Rs. 756,079.9     Rs. 3,421,142.7  

Impaired

    4,494.5       4,441.6       15,486.0       5,150.7       1,068.6       6,781.6       37,423.0  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  Rs. 589,010.3     Rs. 626,152.2     Rs. 791,857.3     Rs. 369,992.4     Rs. 318,692.0     Rs. 762,861.5     Rs. 3,458,565.7  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    As of March 31, 2017  
    Auto loans     Personal loans/
Credit card
    Retail business
banking
    Commercial
vehicle and
Construction
equipment
finance
    Housing loans     Other retail     Total  
    (In millions)  

Performing

  Rs. 714,552.2     Rs. 835,339.4     Rs. 892,660.1     Rs. 454,278.6     Rs. 382,188.7     Rs. 717,238.3     Rs. 3,996,257.3  

Impaired

    6,105.6       6,467.4       21,060.1       6,086.6       1,678.2       11,306.1       52,704.0  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  Rs. 720,657.8     Rs. 841,806.8     Rs. 913,720.2     Rs. 460,365.2     Rs. 383,866.9     Rs. 728,544.4     Rs. 4,048,961.3  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  US$ 11,112.7     US$ 12,980.8     US$ 14,089.7     US$ 7,098.9     US$ 5,919.3     US$ 11,234.4     US$ 62,435.8