|
Provisions
|
| | | | 0.25M | 0.32M | 0.20M | 0.85M | 0.15M | 0.12M | 0.15M | 0.17M | 4.00M | 2.55M | 1.55M | 1.04M | -0.05M | | | | | | | | 0.37M | -0.15M | 0.25M | 0.54M | 0.07M | -2.99M | 0.08M | 0.29M |
|
Revenue
|
12.55M | 0.57M | 0.87M | 0.88M | 0.82M | 0.81M | 0.84M | 0.89M | 0.94M | 0.95M | 1.02M | 1.00M | 0.99M | 0.71M | 0.83M | 0.90M | 1.28M | 0.91M | 0.90M | 0.97M | 0.96M | 1.01M | 1.08M | 1.02M | 0.96M | 0.99M | 1.00M | 1.01M | 0.99M | 1.07M | 1.19M | 26.91M |
|
Interest income - Loans
|
9.53M | 9.96M | 13.99M | 14.04M | 14.16M | 14.62M | 14.97M | 15.85M | 15.67M | 16.04M | 16.06M | 15.89M | 19.04M | 20.18M | 19.86M | -56.20M | 17.80M | 18.95M | 17.69M | 16.75M | 16.09M | 16.77M | 18.21M | 19.17M | 19.25M | | | | | | | |
|
Interest income - Investments
|
0.05M | 0.06M | 0.06M | 0.08M | 0.08M | 0.07M | 0.08M | 0.07M | 0.09M | 0.08M | 0.08M | 0.07M | 0.09M | 0.06M | 0.06M | 0.11M | 0.06M | 0.04M | 0.03M | 0.09M | 0.04M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.10M | 0.14M | 0.24M | 0.25M | 0.25M | 0.23M |
|
Interest Income - Debt Securities
|
0.84M | 1.13M | 1.01M | 1.20M | 1.11M | 1.18M | 1.10M | 1.39M | 1.25M | 1.32M | 1.13M | 1.25M | 1.28M | 1.28M | 1.28M | 1.41M | 1.28M | 1.45M | 1.37M | 1.81M | 1.55M | 2.72M | 2.83M | 2.70M | 3.29M | 2.69M | 2.48M | 2.53M | 2.91M | 2.67M | 2.62M | 2.56M |
|
Other interest income
|
0.00M | 0.03M | 0.08M | 0.07M | 0.05M | 0.18M | 0.26M | 0.16M | 0.11M | 0.27M | 0.45M | 0.42M | 0.41M | 0.04M | 0.08M | 0.10M | 0.09M | 0.13M | 0.26M | 0.30M | 0.26M | 0.89M | 2.13M | 2.47M | 1.01M | 0.89M | 0.72M | 0.69M | 0.75M | 0.68M | 0.67M | 0.73M |
|
Interest Income - Total
|
10.53M | 10.96M | 15.11M | 15.18M | 15.26M | 15.86M | 16.28M | 17.09M | 16.89M | 17.45M | 17.70M | 17.52M | 20.91M | 21.59M | 21.32M | 21.47M | 19.37M | 20.63M | 19.48M | 18.67M | 18.08M | 20.70M | 23.38M | 24.89M | 23.91M | 23.21M | 24.23M | 25.28M | 25.97M | 26.87M | 27.24M | 27.38M |
|
Interest Expense - Deposits
|
0.64M | 0.69M | 1.08M | 1.15M | 1.13M | 1.21M | 1.34M | 1.57M | 1.69M | 1.97M | 2.16M | 2.31M | 2.92M | 2.75M | 2.50M | 2.15M | 1.65M | 1.29M | 1.08M | 0.98M | 0.74M | 0.65M | 0.60M | 0.57M | 0.47M | 0.49M | 0.93M | 1.81M | 2.16M | 2.64M | 3.11M | 3.28M |
|
Interest Expense - Debt
|
0.39M | 0.43M | 0.46M | 0.53M | 0.54M | 0.56M | 0.53M | 0.46M | 0.50M | 0.49M | 0.47M | 0.45M | 0.52M | 0.48M | 0.45M | 0.40M | 0.38M | 0.77M | 0.39M | 0.33M | 0.27M | 0.23M | 0.23M | 0.26M | 0.33M | 0.63M | 1.12M | 1.65M | 2.88M | 2.96M | 2.98M | 2.98M |
|
Interest Expenses
|
1.07M | 1.13M | 1.55M | 1.69M | 1.69M | 1.77M | 1.87M | 2.06M | 2.22M | 2.48M | 2.65M | 2.78M | 3.45M | 3.24M | 2.96M | 2.57M | 2.04M | 2.06M | 1.48M | 1.32M | 1.02M | 0.89M | 0.86M | 0.85M | 0.82M | 1.22M | 2.49M | 3.79M | 5.38M | 5.91M | 6.30M | 6.27M |
|
Interest Income - Net
|
9.47M | 9.83M | 13.56M | 13.49M | 13.56M | 14.09M | 14.41M | 15.03M | 14.66M | 14.97M | 15.04M | 14.74M | 17.45M | 18.34M | 18.37M | 18.90M | 17.32M | 18.57M | 18.00M | 17.35M | 17.05M | 19.80M | 22.52M | 24.05M | 23.09M | 21.99M | 21.75M | 21.49M | 20.59M | 20.96M | 20.94M | 21.11M |
|
Interest Income - Total
|
9.47M | 9.83M | 13.56M | 13.49M | 13.31M | 13.77M | 14.21M | 14.18M | 14.52M | 14.85M | 14.89M | 14.56M | 13.46M | 15.79M | 16.82M | 17.86M | 17.27M | 18.57M | 18.00M | 17.35M | 17.05M | 19.80M | 22.52M | 24.05M | 22.72M | 22.14M | 21.67M | 20.95M | 20.52M | 24.21M | 20.82M | 20.82M |
|
Financial Services Fees
|
1.15M | 1.56M | 1.31M | 0.99M | 1.20M | 1.71M | 1.45M | 1.19M | 1.32M | 1.91M | 1.76M | 1.34M | 1.44M | 1.62M | 1.69M | 1.38M | 1.38M | 1.85M | 1.72M | 1.20M | 1.20M | 2.81M | 2.43M | 1.87M | 1.90M | 2.84M | 2.63M | 1.95M | 2.12M | 2.75M | 2.79M | 2.10M |
|
Service Charges
|
0.57M | 0.62M | 0.87M | 0.88M | 0.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | 0.03M | 0.04M | | | | | | | | | | | | | | | | -0.23M | -0.19M | -0.55M | | -4.50M | 0.07M | | | |
|
Investment Banking Income
|
0.13M | 0.07M | 0.19M | 0.11M | 0.14M | 0.13M | 0.13M | 0.14M | 0.07M | 0.10M | 0.24M | 0.28M | 0.32M | 0.53M | 0.43M | 1.05M | 1.28M | 0.91M | 0.30M | 0.90M | 0.28M | 0.14M | 0.04M | 0.02M | 0.02M | 0.01M | | 0.03M | 0.05M | 0.03M | 0.11M | 0.11M |
|
Income - Trust
|
0.44M | 0.48M | 0.49M | 0.60M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
| | | | | | 0.03M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.30M | 0.28M | 0.49M | 0.33M | 0.83M | 0.61M | 0.32M | 0.31M | 0.26M | 0.31M | 0.53M | 0.09M | 2.07M | 0.38M | 0.75M | 0.11M | 0.34M | 0.37M | 1.10M | 0.22M | 0.33M | 0.36M | 1.01M | 0.40M | 0.44M | 0.48M | 0.47M | 0.48M | 0.48M | 0.49M | 0.50M | -1.12M |
|
Non-Interest Income
|
3.08M | 3.53M | 3.93M | 3.61M | 3.71M | 4.32M | 4.12M | 3.79M | 3.94M | 4.82M | 4.94M | 4.47M | 4.17M | 4.89M | 5.01M | 6.02M | 5.91M | 5.96M | 5.27M | 5.63M | 4.46M | 6.08M | 5.85M | 5.42M | 4.98M | 6.19M | 6.30M | 0.97M | 5.67M | 6.43M | 6.83M | 5.80M |
|
Amortization - Intangibles
|
0.15M | 0.12M | 0.19M | 0.18M | 0.18M | 0.18M | 0.17M | 0.20M | 0.15M | 0.16M | 0.15M | 0.15M | 0.32M | 0.32M | 0.31M | 0.31M | 0.30M | 0.30M | 0.28M | 0.29M | 0.31M | 0.39M | 0.40M | 0.41M | 0.36M | 0.36M | 0.35M | 0.35M | 0.32M | 0.32M | 0.30M | 0.30M |
|
Depreciation & Amortization - Total
|
0.78M | 0.84M | 1.04M | 1.09M | 1.16M | 1.32M | 1.28M | 1.20M | 1.10M | 1.22M | 1.17M | 1.28M | 1.28M | 1.47M | 1.28M | 1.40M | 1.29M | 1.31M | 1.18M | 2.39M | 1.52M | 1.53M | 1.52M | 2.05M | 1.61M | 1.62M | 1.55M | 1.73M | 1.73M | 1.57M | 1.70M | 2.32M |
|
Wages, Salaries and Other
|
5.75M | 5.93M | 6.71M | 6.26M | 6.63M | 6.68M | 6.56M | 6.86M | 6.96M | 7.19M | 7.34M | 7.30M | 8.50M | 8.61M | 8.62M | 9.55M | 8.67M | 8.67M | 8.92M | 10.56M | 7.56M | 9.31M | 9.32M | 9.79M | 10.44M | 9.82M | 10.07M | 10.60M | 11.17M | 10.43M | 11.02M | 10.32M |
|
Rent Expense
|
0.54M | 0.50M | 0.68M | 0.69M | 0.78M | 0.72M | 0.70M | 0.77M | 0.86M | 0.73M | 0.74M | 0.76M | 0.98M | 0.87M | 0.86M | 0.97M | 1.17M | 0.91M | 0.97M | 1.07M | 1.16M | 0.94M | 1.00M | 0.98M | 1.04M | 1.00M | 0.94M | 0.93M | 1.13M | 0.99M | 0.94M | 1.10M |
|
Restructuring Costs
|
0.16M | 0.21M | 4.30M | 0.05M | | | | | | | 0.52M | 0.25M | 5.96M | | | | | | | | | | | | | | | | | 0.02M | 1.14M | 0.89M |
|
Other Operating Expenses
|
7.52M | 8.09M | 8.85M | 8.74M | 9.04M | 9.21M | 8.88M | 9.64M | 9.29M | 9.73M | 9.55M | 10.41M | 11.23M | 11.11M | 11.17M | 12.72M | 11.33M | 11.52M | 11.82M | 14.00M | 10.61M | 12.54M | 12.80M | 13.65M | 13.64M | 13.66M | 0.01M | 14.52M | 14.80M | 13.81M | 14.46M | 14.08M |
|
Operating Expenses
|
9.00M | 9.63M | 14.87M | 10.58M | 10.99M | 11.25M | 10.86M | 11.61M | 11.26M | 11.69M | 11.97M | 12.70M | 19.46M | 13.46M | 13.31M | 15.09M | 13.79M | 13.73M | 13.98M | 17.46M | 13.28M | 15.01M | 15.32M | 16.67M | 16.28M | 16.28M | 16.34M | 17.17M | 17.66M | 16.39M | 18.24M | 18.39M |
|
EBIT
|
4.62M | 4.86M | 4.17M | 8.21M | 7.73M | 8.61M | 9.35M | 8.43M | 9.41M | 10.46M | 10.51M | 9.11M | 1.62M | 10.47M | 11.48M | 11.36M | 11.45M | 12.86M | 10.78M | 6.85M | 9.25M | 11.77M | 13.91M | 13.64M | 12.24M | 13.28M | 14.12M | 8.54M | 13.91M | 20.15M | 15.71M | 14.50M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 21.75M | 21.49M | 20.59M | 20.96M | 20.94M | 21.11M |
|
EBT
|
3.55M | 3.73M | 2.62M | 6.52M | 6.04M | 6.84M | 7.48M | 6.36M | 7.19M | 7.98M | 7.86M | 6.33M | -1.84M | 7.23M | 8.52M | 8.79M | 9.40M | 10.79M | 9.30M | 5.53M | 8.23M | 10.87M | 13.05M | 12.80M | 11.42M | 12.05M | 11.63M | 4.75M | 8.53M | 14.25M | 9.41M | 8.23M |
|
Tax Provisions
|
0.91M | 1.00M | 0.71M | 4.01M | 1.12M | 1.33M | 1.44M | 1.07M | 1.33M | 1.51M | 1.55M | 1.25M | -0.61M | 1.44M | 1.75M | 1.74M | 1.93M | 2.29M | 1.94M | 1.03M | 1.63M | 2.24M | 2.73M | 2.60M | 2.40M | 2.53M | 2.58M | 0.65M | 1.76M | 2.97M | 2.21M | 1.64M |
|
Profit After Tax
|
2.64M | 2.72M | 1.91M | 2.52M | 4.91M | 5.51M | 6.04M | 5.29M | 5.86M | 6.47M | 6.31M | 5.08M | -1.22M | 5.80M | 6.77M | 7.05M | 7.47M | 8.51M | 7.36M | 4.50M | 6.60M | 8.63M | 10.32M | 10.20M | 9.02M | 9.52M | 9.04M | 4.10M | 6.77M | 11.28M | 7.20M | 6.59M |
|
Equity Income
|
| | | | -0.03M | 0.01M | -0.02M | -0.25M | 0.03M | 0.13M | 0.03M | 0.07M | -0.47M | 0.07M | -0.08M | 0.29M | 0.36M | 0.01M | | 0.06M | -0.11M | -0.15M | -0.09M | 0.05M | 0.02M | -0.01M | -0.03M | 0.04M | -0.01M | 0.00M | 0.03M | -0.03M |
|
Income from Continuing Operations
|
2.64M | 2.72M | 1.91M | 2.52M | 4.91M | 5.51M | 6.04M | 5.29M | 5.86M | 6.47M | 6.31M | 5.08M | -1.22M | 5.80M | 6.77M | 7.05M | 7.47M | 8.51M | 7.36M | 4.50M | 6.60M | 8.63M | 10.32M | 10.20M | 9.02M | 9.52M | 9.04M | 4.10M | 6.77M | 11.28M | 7.20M | 6.59M |
|
Consolidated Net Income
|
2.64M | 2.72M | 1.91M | 2.52M | 4.91M | 5.51M | 6.04M | 5.29M | 5.86M | 6.47M | 6.31M | 5.08M | -1.22M | 5.80M | 6.77M | 7.05M | 7.47M | 8.51M | 7.36M | 4.50M | 6.60M | 8.63M | 10.32M | 10.20M | 9.02M | 9.52M | 9.04M | 4.10M | 6.77M | 11.28M | 7.20M | 6.59M |
|
Income towards Parent Company
|
2.64M | 2.72M | 1.91M | 2.52M | 4.91M | 5.51M | 6.04M | 5.29M | 5.86M | 6.47M | 6.31M | 5.08M | -1.22M | 5.80M | 6.77M | 7.05M | 7.47M | 8.51M | 7.36M | 4.50M | 6.60M | 8.63M | 10.32M | 10.20M | 9.02M | 9.52M | 9.04M | 4.10M | 6.77M | 11.28M | 7.20M | 6.59M |
|
Net Income towards Common Stockholders
|
2.64M | 2.72M | 1.91M | 2.52M | 4.91M | 5.51M | 6.04M | 5.29M | 5.86M | 6.47M | 6.31M | 5.08M | -1.22M | 5.80M | 6.77M | 7.05M | 7.47M | 8.51M | 7.36M | 4.50M | 6.60M | 8.63M | 10.32M | 10.20M | 9.02M | 9.52M | 9.04M | 4.10M | 6.77M | 11.28M | 7.20M | 6.59M |
|
EPS (Basic)
|
0.43 | 0.45 | 0.27 | 0.35 | 0.70 | 0.78 | 0.86 | 0.75 | 0.83 | 0.92 | 0.89 | 0.72 | -0.14 | 0.67 | 0.79 | 0.81 | 0.86 | 0.98 | 0.84 | 0.52 | 0.76 | 0.99 | 1.20 | 1.20 | 1.06 | 1.12 | 1.06 | 0.48 | 0.80 | 1.32 | 0.85 | 0.78 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | 0.76 | 0.99 | 1.20 | 1.20 | 1.06 | 1.12 | 1.06 | 0.48 | 0.80 | 1.32 | 0.84 | 0.77 |
|
Shares Outstanding (Weighted Average)
|
| 6.07M | 7.02M | 7.02M | 7.02M | 7.03M | 7.04M | 7.04M | 7.05M | 7.05M | 7.07M | 7.07M | 7.08M | 8.67M | 8.70M | 8.70M | 8.71M | 8.72M | 8.72M | 8.70M | 8.68M | 8.71M | 8.53M | 8.51M | 8.51M | 8.52M | 8.56M | 8.51M | 8.51M | 8.54M | 8.55M | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | 8.62M | | | 8.55M | 8.54M | 8.51M | 8.54M | 8.55M | |
|
EBITDA
|
5.40M | 5.70M | 5.21M | 9.30M | 8.89M | 9.93M | 10.63M | 9.63M | 10.52M | 11.68M | 11.68M | 10.40M | 2.90M | 11.94M | 12.76M | 12.76M | 12.74M | 14.17M | 11.96M | 9.24M | 10.77M | 13.29M | 15.43M | 15.69M | 13.85M | 14.90M | 15.67M | 10.27M | 15.64M | 21.72M | 17.41M | 16.83M |
|
Tax Rate
|
25.68% | 26.93% | 27.16% | 61.42% | 18.63% | 19.45% | 19.29% | 16.88% | 18.49% | 18.97% | 19.74% | 19.73% | 33.39% | 19.85% | 20.51% | 19.78% | 20.53% | 21.18% | 20.84% | 18.66% | 19.82% | 20.64% | 20.88% | 20.31% | 21.00% | 21.00% | 22.22% | 13.67% | 20.62% | 20.84% | 23.44% | 19.91% |