|
Provisions
|
1.53M | 4.02M | 1.53M | 1.53M | 2.22M | 1.80M | 1.50M | 1.80M | 2.50M | 3.50M | 3.50M | 1.40M | -0.56M | -1.79M | -2.00M | -1.50M | 0.77M | -1.12M | 1.33M | -1.25M | 0.55M | 0.19M | | 1.51M | 0.80M | 4.49M | 1.66M | 11.95M | 2.41M | 1.12M | 1.14M |
|
Revenue
|
42.40M | 44.99M | 45.19M | 45.39M | 44.19M | 48.27M | 48.26M | 48.02M | 16.22M | 13.71M | 15.10M | 15.92M | 17.25M | 17.87M | 18.03M | 18.55M | 17.65M | 16.29M | 16.60M | 16.60M | 15.48M | 15.89M | 18.61M | 15.32M | 15.65M | 16.08M | 16.14M | 16.49M | 16.11M | 16.02M | 16.50M |
|
Interest income - Loans
|
| | 20.58M | 21.57M | 21.57M | 21.71M | 21.89M | 20.66M | 20.54M | 21.37M | 21.96M | 22.55M | 20.57M | 19.32M | 18.89M | 19.35M | 17.29M | 17.99M | 25.38M | 29.25M | 30.93M | 33.27M | 34.99M | 37.73M | 39.29M | 41.66M | 42.59M | 60.01M | 61.49M | 63.85M | 63.88M |
|
Interest income - Investments
|
| | 0.19M | 0.16M | 0.18M | 0.22M | 0.20M | 0.49M | 0.57M | 0.13M | 0.12M | 0.11M | 0.12M | 0.13M | 0.18M | 0.17M | 0.12M | 0.16M | 0.75M | 0.54M | 0.73M | 0.76M | 0.72M | 0.74M | 5.00M | 6.34M | 4.85M | 1.40M | 0.82M | 1.10M | 1.52M |
|
Interest Income - Debt Securities
|
| | 1.13M | 1.20M | 1.31M | 1.34M | 1.37M | 1.55M | 1.76M | 1.80M | 1.97M | 2.30M | 2.40M | 2.90M | 3.25M | 4.45M | 5.44M | 6.07M | 5.94M | 5.81M | 5.95M | 6.12M | 6.15M | 6.04M | 4.57M | 4.84M | 4.60M | 5.74M | 5.71M | 5.31M | 5.09M |
|
Interest Income - Total
|
20.46M | 21.82M | 22.20M | 23.23M | 23.31M | 23.48M | 23.62M | 22.89M | 23.11M | 23.51M | 24.29M | 25.20M | 23.32M | 22.58M | 22.55M | 24.20M | 23.06M | 24.43M | 32.27M | 35.81M | 37.81M | 40.34M | 42.04M | 44.70M | 49.04M | 53.02M | 52.21M | 67.31M | 68.18M | 70.42M | 70.64M |
|
Interest Expense - Deposits
|
| | 1.79M | 2.51M | 2.75M | 3.55M | 3.51M | 3.53M | 3.39M | 2.56M | 1.68M | 1.21M | 0.99M | 0.91M | 0.88M | 0.88M | 0.83M | 0.81M | 1.85M | 5.67M | 9.10M | 12.68M | 14.44M | 17.17M | 20.15M | 21.28M | 22.29M | 25.52M | 23.54M | 22.76M | 24.35M |
|
Interest Expense - Debt
|
| | 0.90M | 0.90M | 0.91M | 0.90M | 0.90M | 0.90M | 0.88M | 0.86M | 0.84M | 0.84M | 0.29M | 0.54M | 0.54M | 0.54M | 0.56M | 0.56M | 1.52M | 2.54M | 4.39M | 4.76M | 6.53M | 5.29M | 5.99M | 7.05M | 6.71M | 2.84M | 2.84M | 3.98M | 2.51M |
|
Interest Expenses
|
2.32M | 2.92M | 3.27M | 3.98M | 4.19M | 5.19M | 4.94M | 4.43M | 4.27M | 3.42M | 2.52M | 2.05M | 1.28M | 1.44M | 1.42M | 1.42M | 1.39M | 1.65M | 3.96M | 8.85M | 14.15M | 18.11M | 21.64M | 23.14M | 26.82M | 29.02M | 29.67M | 29.02M | 27.02M | 27.39M | 27.51M |
|
Interest Income - Net
|
18.14M | 18.90M | 18.93M | 19.25M | 19.12M | 18.29M | 18.68M | 18.46M | 18.84M | 20.09M | 21.77M | 23.15M | 22.04M | 21.14M | 21.13M | 22.79M | 21.67M | 22.78M | 28.32M | 26.96M | 23.66M | 22.23M | 20.39M | 21.55M | 22.22M | 24.00M | 22.54M | 38.28M | 41.16M | 43.03M | 43.14M |
|
Interest Income - Total
|
16.61M | 14.88M | 17.40M | 17.72M | 16.90M | 16.49M | 17.18M | 16.66M | 16.34M | 16.59M | 18.27M | 21.75M | 22.04M | 21.14M | 23.13M | 24.29M | 21.67M | 22.78M | 28.32M | 26.96M | 23.11M | 22.23M | 20.39M | 20.05M | 22.22M | 19.51M | 20.88M | 26.29M | 40.29M | 43.03M | 43.14M |
|
Financial Services Fees
|
| | 0.51M | 0.49M | | | 0.51M | 0.49M | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
| | 0.44M | 0.47M | 0.44M | 0.43M | 0.45M | 0.45M | 0.42M | 0.30M | 0.35M | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | 0.01M | -0.03M | 0.13M | 0.18M | 0.05M | | | | 1.43M | 0.01M | 0.11M | | 0.01M | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.44M | 2.06M | 3.05M | 2.45M | 1.65M | 2.76M | 3.53M |
|
Mortgage Banking
|
| | 5.32M | 4.08M | 4.57M | 7.04M | 8.13M | 6.07M | 5.04M | 17.55M | 22.27M | 16.78M | 17.13M | 12.29M | 11.12M | 7.97M | 4.93M | 6.04M | 3.78M | 2.17M | 1.72M | 2.90M | 2.51M | 1.28M | 1.67M | 2.55M | | | | | |
|
Other Non-Interest Income
|
24.26M | 26.09M | 1.26M | 1.23M | 1.95M | 3.62M | 1.75M | 1.64M | 1.46M | 3.67M | 1.61M | 1.03M | 1.06M | 1.12M | 1.23M | 1.20M | 1.20M | 0.94M | 1.40M | 1.32M | 2.56M | 1.22M | 1.69M | 2.56M | 1.49M | 1.92M | 2.47M | 6.45M | 2.44M | 1.93M | 2.23M |
|
Non-Interest Income
|
24.26M | 26.09M | 26.26M | 26.14M | 25.07M | 29.98M | 29.58M | 29.56M | 27.19M | 38.23M | 45.26M | 38.70M | 40.88M | 36.75M | 36.04M | 33.72M | 29.47M | 29.23M | 27.01M | 25.52M | 25.25M | 25.78M | 28.41M | 0.79M | 25.32M | 27.37M | 28.36M | 33.87M | 27.63M | 31.76M | 29.43M |
|
Amortization - Intangibles
|
| | 1.20M | 1.05M | 1.05M | 1.10M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.20M | 1.10M | 1.10M | 1.07M | 1.10M | 1.10M | 1.32M | 1.37M | 1.32M | 1.32M | 1.32M | 1.33M | 1.32M | 1.32M | 1.32M | 2.80M | 2.71M | 2.71M | 2.71M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | 1.88M | 1.86M | 1.91M | 1.81M | 2.08M | 1.96M | 2.91M | 2.56M | 2.85M |
|
Research & Development
|
| | 0.86M | 1.02M | 0.50M | 0.71M | 0.89M | 1.14M | 0.61M | 0.55M | 0.93M | 1.04M | 0.68M | 0.77M | 0.86M | 0.87M | 0.60M | 0.81M | 0.89M | 1.05M | 0.69M | 0.67M | 0.75M | 0.89M | 0.69M | 0.65M | 0.76M | 1.05M | 0.96M | 0.79M | 1.07M |
|
Wages, Salaries and Other
|
| | 17.87M | 18.50M | 16.81M | 18.14M | 20.04M | 19.02M | 18.73M | 21.21M | 22.74M | 26.52M | 23.70M | 24.31M | 23.29M | 22.09M | 19.05M | 21.25M | 21.17M | 19.19M | 19.16M | 18.85M | 19.07M | 19.21M | 19.33M | 20.27M | 21.06M | 26.66M | 22.96M | 24.34M | 24.98M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.56M | 1.66M | 7.72M | 0.29M | 0.01M | -0.04M |
|
Other Operating Expenses
|
32.27M | 33.81M | 33.48M | 34.89M | 33.01M | 34.55M | 36.44M | 35.30M | 36.12M | 39.19M | 39.28M | 46.08M | 42.37M | 41.78M | 41.18M | 40.40M | 37.47M | 39.17M | 41.88M | 36.90M | 37.18M | 35.71M | 34.63M | 35.91M | 36.40M | 35.72M | 37.94M | 49.72M | 46.21M | 45.08M | 46.67M |
|
Operating Expenses
|
32.27M | 33.81M | 34.34M | 35.91M | 33.51M | 35.26M | 37.33M | 36.44M | 36.73M | 39.73M | 40.21M | 47.13M | 43.04M | 42.55M | 42.04M | 41.28M | 38.07M | 39.98M | 42.77M | 37.95M | 37.87M | 36.37M | 37.26M | 38.65M | 39.02M | 38.75M | 42.45M | 60.46M | 50.37M | 48.44M | 50.54M |
|
Operating Income
|
| | 1.96M | 1.67M | 1.78M | 2.36M | 1.98M | 2.05M | 1.43M | 3.17M | 4.89M | 2.80M | 4.17M | 3.22M | 3.60M | 3.51M | 2.75M | 2.52M | 2.64M | 3.05M | 2.20M | 2.44M | 2.42M | -3.74M | 1.79M | 1.71M | 1.43M | -0.06M | 3.69M | 5.54M | 4.62M |
|
EBIT
|
10.91M | 10.08M | 1.96M | 1.67M | 1.78M | 2.36M | 1.98M | 2.05M | 1.43M | 3.17M | 4.89M | 2.80M | 4.17M | 3.22M | 3.60M | 3.51M | 2.75M | 2.52M | 2.64M | 3.05M | 2.20M | 2.44M | 2.42M | -3.74M | 1.79M | 1.71M | 1.43M | -0.06M | 3.69M | 5.54M | 4.62M |
|
EBT
|
8.60M | 7.17M | 9.32M | 7.95M | 8.46M | 11.22M | 9.44M | 9.78M | 6.80M | 15.09M | 23.31M | 13.32M | 19.88M | 15.34M | 17.13M | 16.73M | 13.07M | 12.02M | 12.56M | 14.53M | 10.49M | 11.64M | 11.54M | -17.82M | 8.52M | 8.13M | 6.80M | -0.29M | 17.56M | 26.36M | 22.02M |
|
Tax Provisions
|
1.73M | 1.57M | 1.95M | 1.92M | 2.02M | 2.87M | 2.33M | 2.13M | 1.44M | 3.61M | 5.65M | 3.14M | 4.66M | 3.64M | 4.06M | 4.03M | 2.89M | 2.73M | 2.94M | 3.62M | 2.31M | 2.54M | 2.38M | -3.06M | 2.09M | 1.92M | 1.59M | -0.23M | 4.25M | 6.10M | 5.10M |
|
Profit After Tax
|
6.86M | 5.60M | 7.37M | 6.03M | 6.44M | 8.35M | 7.10M | 7.65M | 5.36M | 11.47M | 17.66M | 10.18M | 15.21M | 11.69M | 13.07M | 12.71M | 10.18M | 9.29M | 9.62M | 10.91M | 8.19M | 9.10M | 9.16M | -14.76M | 6.43M | 6.21M | 5.21M | -0.07M | 13.31M | 20.25M | 16.92M |
|
Income from Continuing Operations
|
6.86M | 5.60M | 7.37M | 6.03M | 6.44M | 8.35M | 7.10M | 7.65M | 5.36M | 11.47M | 17.66M | 10.18M | 15.21M | 11.69M | 13.07M | 12.71M | 10.18M | 9.29M | 9.62M | 10.91M | 8.19M | 9.10M | 9.16M | -14.76M | 6.43M | 6.21M | 5.21M | -0.07M | 13.31M | 20.25M | 16.92M |
|
Consolidated Net Income
|
6.86M | 5.60M | 7.37M | 6.03M | 6.44M | 8.35M | 7.10M | 7.65M | 5.36M | 11.47M | 17.66M | 10.18M | 15.21M | 11.69M | 13.07M | 12.71M | 10.18M | 9.29M | 9.62M | 10.91M | 8.19M | 9.10M | 9.16M | -14.76M | 6.43M | 6.21M | 5.21M | -0.07M | 13.31M | 20.25M | 16.92M |
|
Income towards Parent Company
|
6.86M | 5.60M | 7.37M | 6.03M | 6.44M | 8.35M | 7.10M | 7.65M | 5.36M | 11.47M | 17.66M | 10.18M | 15.21M | 11.69M | 13.07M | 12.71M | 10.18M | 9.29M | 9.62M | 10.91M | 8.19M | 9.10M | 9.16M | -14.76M | 6.43M | 6.21M | 5.21M | -0.07M | 13.31M | 20.25M | 16.92M |
|
Net Income towards Common Stockholders
|
6.86M | 5.60M | 7.37M | 6.03M | 6.44M | 8.35M | 7.10M | 7.65M | 5.36M | 11.47M | 17.66M | 10.18M | 15.21M | 11.69M | 13.07M | 12.71M | 10.18M | 9.29M | 9.62M | 10.91M | 8.19M | 9.10M | 9.16M | -14.76M | 6.43M | 6.21M | 5.21M | -0.07M | 13.31M | 20.25M | 16.92M |
|
EPS (Basic)
|
0.50 | 0.41 | 0.53 | 0.44 | 0.47 | 0.60 | 0.49 | 0.44 | 0.31 | 0.66 | 1.01 | 0.64 | 0.87 | 0.67 | 0.75 | 0.73 | 0.58 | 0.53 | 0.48 | 0.54 | 0.41 | 0.45 | 0.46 | -0.72 | 0.32 | 0.31 | 0.26 | -0.06 | 0.52 | 0.79 | 0.66 |
|
EPS (Weighted Average and Diluted)
|
0.49 | 0.40 | 0.52 | 0.43 | 0.46 | 0.59 | 0.48 | 0.43 | 0.30 | 0.65 | 0.99 | 0.63 | 0.86 | 0.66 | 0.74 | 0.71 | 0.57 | 0.52 | 0.47 | 0.54 | 0.40 | 0.45 | 0.45 | -0.72 | 0.32 | 0.31 | 0.26 | -0.06 | 0.52 | 0.78 | 0.65 |
|
Shares Outstanding (Weighted Average)
|
| | | 17.07M | 17.07M | 17.07M | 17.05M | 17.05M | 17.11M | 17.11M | 17.12M | 17.12M | 17.13M | 17.19M | 17.20M | 17.21M | 17.26M | 17.29M | 19.99M | 19.99M | 20.06M | 20.07M | 19.91M | 19.78M | 19.74M | 19.78M | 19.78M | 25.34M | 25.36M | 25.37M | 25.40M |
|
EBITDA
|
10.91M | 10.08M | 1.96M | 1.67M | 1.78M | 2.36M | 1.98M | 2.05M | 1.43M | 3.17M | 4.89M | 2.80M | 4.17M | 3.22M | 3.60M | 3.51M | 2.75M | 2.52M | 2.64M | 3.05M | 2.20M | 2.44M | 4.31M | -1.88M | 3.70M | 3.52M | 3.51M | 1.90M | 6.59M | 8.09M | 7.47M |
|
Tax Rate
|
20.17% | 21.87% | 20.93% | 24.14% | 23.92% | 25.58% | 24.71% | 21.78% | 21.13% | 23.95% | 24.23% | 23.60% | 23.45% | 23.76% | 23.72% | 24.06% | 22.09% | 22.67% | 23.41% | 24.94% | 21.98% | 21.78% | 20.63% | 17.20% | 24.53% | 23.65% | 23.39% | 77.32% | 24.18% | 23.16% | 23.16% |