|
Provisions
|
0.05M | 0.05M | | -0.70M | -0.40M | | 0.23M | 0.97M | 0.17M | 0.45M | 0.68M | 1.07M | 0.40M | 0.10M | 0.35M | 0.25M | -0.40M | -0.33M | 0.50M | 0.28M | 1.18M | 0.04M | 0.19M | 6.02M | -0.56M | 0.43M | -0.05M | 1.06M | -0.10M | 3.20M | 0.36M |
|
Revenue
|
12.38M | 12.54M | 12.70M | 12.10M | 12.26M | 3.12M | 3.22M | 3.24M | 3.23M | 3.04M | 3.29M | 3.25M | 3.51M | 3.77M | 3.94M | 3.74M | 3.91M | 3.75M | 3.64M | 3.44M | 3.48M | 3.58M | 3.71M | 3.71M | 4.06M | 3.87M | 3.88M | 3.81M | 3.47M | 3.60M | 3.66M |
|
Interest income - Loans
|
9.82M | 10.12M | 10.61M | | 10.42M | 10.99M | 10.74M | | 10.33M | 10.45M | 9.72M | -28.60M | 10.33M | 10.28M | 9.83M | -28.14M | 9.50M | 9.72M | 10.69M | -29.48M | 12.28M | 12.61M | 13.15M | | 13.78M | 14.00M | 14.30M | | 14.51M | 14.93M | 15.69M |
|
Interest income - Investments
|
0.04M | 0.05M | 0.06M | 3.35M | 0.07M | 0.06M | 0.08M | 3.59M | 0.07M | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
1.16M | 1.26M | 1.48M | 1.36M | 1.32M | 1.34M | 1.55M | 1.45M | 1.23M | 1.42M | 1.33M | 0.61M | 1.24M | 1.91M | 1.46M | 0.82M | 1.12M | 1.64M | 1.49M | 1.69M | 1.77M | 1.72M | 1.75M | 1.82M | 1.82M | 1.88M | 1.76M | 1.74M | 1.81M | 1.88M | 1.97M |
|
Interest Income - Deposits
|
0.00M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Trading Account Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M |
|
Other interest income
|
| 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | 0.01M | | | | | | | | | | | |
|
Interest Income - Total
|
11.22M | 11.60M | 12.15M | 12.12M | 12.16M | 12.77M | 12.43M | 12.40M | 11.94M | 12.06M | 11.24M | 11.64M | 11.77M | 11.84M | 11.37M | 11.69M | 11.03M | 11.53M | 12.70M | 13.80M | 14.57M | 14.88M | 15.44M | 15.97M | 16.22M | 16.51M | 16.71M | 17.06M | 17.02M | 17.69M | 18.48M |
|
Interest Expense - Deposits
|
1.78M | 1.97M | 2.16M | 2.52M | 2.73M | 2.87M | 2.90M | 2.70M | 2.46M | 1.87M | 1.73M | 1.58M | 1.40M | 1.31M | 1.19M | 0.91M | 0.80M | 0.96M | 1.72M | 2.95M | 4.19M | 5.02M | 5.65M | 6.15M | 6.20M | 6.39M | 6.51M | 6.34M | 6.12M | 6.41M | 6.55M |
|
Interest Expense - Debt
|
0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.30M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.38M | | 0.26M | 0.26M | 0.26M | 0.27M | 0.49M | 0.34M | 0.51M | 0.60M | 0.50M | 0.55M | 0.60M | 0.61M | 0.60M | 0.56M | 0.53M |
|
Interest Expenses
|
2.47M | 2.75M | 3.04M | 3.35M | 3.51M | 3.70M | 3.67M | 3.44M | 3.19M | 2.59M | 2.45M | 2.29M | 2.08M | 1.97M | 2.15M | 1.39M | 1.26M | 1.40M | 2.17M | 3.66M | 5.05M | 5.77M | 6.64M | 7.38M | 7.48M | 7.63M | 7.82M | 7.52M | 7.09M | 7.29M | 7.48M |
|
Interest Income - Net
|
8.75M | 8.86M | 9.11M | 8.78M | 8.66M | 9.06M | 8.76M | 8.96M | 8.75M | 9.47M | 8.79M | 9.35M | 9.69M | 9.87M | 9.23M | 10.30M | 9.77M | 10.12M | 10.53M | 10.14M | 9.52M | 9.11M | 8.80M | 8.59M | 8.75M | 8.88M | 8.89M | 9.54M | 9.93M | 10.39M | 11.01M |
|
Interest Income - Total
|
8.70M | 8.81M | 9.11M | 9.48M | 9.06M | 9.06M | 8.54M | 7.99M | 8.58M | 9.02M | 8.12M | 8.28M | 9.29M | 9.77M | 8.88M | 10.05M | 10.17M | 10.45M | 10.03M | 9.87M | 8.34M | 9.07M | 8.61M | 2.57M | 9.30M | 8.44M | 8.94M | 8.48M | 10.03M | 7.26M | 10.65M |
|
Service Charges
|
0.38M | 0.36M | 0.33M | 0.36M | 0.31M | 0.49M | 0.87M | 0.17M | 0.60M | 0.72M | 1.01M | 1.12M | 1.10M | 0.63M | 0.47M | 0.59M | 0.43M | 0.39M | 0.69M | 0.46M | 2.02M | 0.28M | 0.55M | -0.95M | 0.89M | 0.50M | 0.32M | 0.64M | 0.65M | 0.49M | 0.74M |
|
Investment Gain (Loss)
|
-0.15M | | | -0.29M | | 0.03M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.10M | 0.12M | 0.18M | 0.10M | 0.06M | 0.11M | 0.41M | 0.29M | 0.24M | 0.34M | 0.51M | 0.44M | 0.49M | 0.12M | 0.01M | 0.03M | 0.10M | 0.04M | 0.05M | 0.03M | 0.03M | 0.04M | 0.06M | 0.05M | 0.01M | 0.06M | 0.06M | 0.05M | 0.02M | 0.04M | 0.02M |
|
Income - Trust
|
2.43M | 2.45M | 2.36M | 2.43M | 2.40M | 2.42M | 2.43M | 2.48M | 2.55M | 2.47M | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
0.04M | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.11M | 0.09M | | 0.03M | 0.06M | 0.04M |
|
Trading Income
|
| | | | | | | | 0.01M | -0.02M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.70M | 0.57M | 0.54M | 0.57M | 0.67M | 0.58M | 0.62M | 0.60M | 0.50M | 0.49M | 0.67M | 0.64M | 0.58M | 0.63M | 0.70M | 0.67M | 0.56M | 0.60M | 0.81M | 0.57M | 0.46M | 0.48M | 0.68M | 0.17M | 1.01M | 0.67M | 0.52M | 0.89M | 0.69M | 0.71M | 0.62M |
|
Non-Interest Income
|
3.63M | 3.68M | 3.59M | 3.32M | 3.60M | 3.66M | 4.09M | 3.42M | 3.83M | 3.77M | 4.30M | 4.37M | 4.61M | 4.40M | 4.42M | 4.33M | 4.33M | 4.14M | 4.33M | 3.89M | 5.51M | 3.86M | 4.26M | 2.76M | 4.95M | 4.37M | 4.20M | 4.45M | 4.12M | 4.10M | 4.40M |
|
Depreciation & Amortization - Total
|
0.39M | 0.38M | 0.34M | 0.36M | 0.36M | 0.39M | 0.33M | 0.43M | 0.40M | 0.39M | 0.37M | 0.40M | 0.39M | 0.40M | 0.39M | 0.40M | 0.40M | 0.41M | 0.39M | 0.43M | 0.41M | 0.42M | 0.38M | 0.41M | 0.39M | 0.39M | 0.37M | 0.39M | 0.39M | 0.40M | 0.38M |
|
Research & Development
|
| | | | | | | | | | | | | | | | 0.95M | 0.94M | 1.04M | 1.02M | 1.08M | 1.08M | 1.14M | 1.13M | 1.16M | 1.14M | 1.29M | 1.23M | 1.25M | 1.15M | 1.25M |
|
Wages, Salaries and Other
|
6.09M | 6.22M | 5.82M | 6.23M | 6.30M | 6.35M | 6.32M | 6.46M | 6.70M | 6.62M | 6.84M | 7.23M | 6.94M | 6.87M | 6.91M | 7.13M | 7.41M | 6.96M | 7.07M | 7.05M | 7.17M | 7.73M | 7.36M | 7.37M | 7.12M | 7.11M | 7.12M | 7.04M | 7.22M | 7.08M | 7.32M |
|
Rent Expense
|
0.67M | 0.61M | 0.58M | 0.60M | 0.66M | 0.62M | 0.60M | 0.62M | 0.67M | 0.61M | 0.61M | 0.62M | 0.68M | 0.65M | 0.65M | 0.64M | 0.74M | 0.70M | 0.70M | 0.75M | 0.77M | 0.71M | 0.72M | 0.71M | 0.79M | 0.73M | 0.71M | 0.74M | 0.84M | 0.75M | 0.70M |
|
Restructuring Costs
|
| | | | | | | | | | | | 0.11M | 0.19M | 0.09M | -0.00M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
9.05M | 9.30M | 9.18M | 9.42M | 9.27M | 9.45M | 9.57M | 9.52M | 9.57M | 10.01M | 10.12M | 10.68M | 10.12M | 10.79M | 10.39M | 11.07M | 9.39M | 10.06M | 9.60M | 10.49M | 9.70M | 10.96M | 9.86M | 9.88M | 9.53M | 11.03M | 9.36M | 9.50M | 9.28M | 9.41M | 9.64M |
|
Operating Expenses
|
10.11M | 10.29M | 10.10M | 10.37M | 10.29M | 10.46M | 10.50M | 10.56M | 10.63M | 11.01M | 11.11M | 11.71M | 11.30M | 12.04M | 11.52M | 12.11M | 11.48M | 12.11M | 11.73M | 12.69M | 11.96M | 13.18M | 12.10M | 12.13M | 11.86M | 13.30M | 11.72M | 11.86M | 11.76M | 11.71M | 11.96M |
|
EBIT
|
4.69M | 4.94M | 5.64M | 5.77M | 5.88M | 5.97M | 5.80M | 4.28M | 4.97M | 4.37M | 3.76M | 3.23M | 4.68M | 4.10M | 3.92M | 3.67M | 4.28M | 3.88M | 4.80M | 4.73M | 6.94M | 5.52M | 7.41M | 0.58M | 9.86M | 7.15M | 9.24M | 8.60M | 9.48M | 6.94M | 10.56M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | 9.52M | 8.80M | 8.59M | 8.75M | 8.88M | 8.89M | 9.54M | 9.93M | 10.39M | 11.01M |
|
EBT
|
2.22M | 2.20M | 2.60M | 2.43M | 2.37M | 2.26M | 2.13M | 0.84M | 1.77M | 1.78M | 1.31M | 0.94M | 2.60M | 2.13M | 1.77M | 2.27M | 3.02M | 2.48M | 2.63M | 1.07M | 1.89M | -0.25M | 0.77M | -6.80M | 2.39M | -0.48M | 1.42M | 1.08M | 2.39M | -0.35M | 3.08M |
|
Tax Provisions
|
0.46M | 0.45M | 0.27M | 0.50M | 0.49M | 0.47M | 0.44M | 0.17M | 0.37M | 0.36M | 0.23M | 0.25M | 0.52M | 0.42M | 0.34M | 0.42M | 0.60M | 0.50M | 0.53M | 0.13M | 0.37M | -0.06M | 0.12M | -1.48M | 0.48M | -0.11M | 0.24M | 0.19M | 0.48M | -0.07M | 0.54M |
|
Profit After Tax
|
1.77M | 1.74M | 2.33M | 1.93M | 1.88M | 1.79M | 1.69M | 0.67M | 1.41M | 1.42M | 1.08M | 0.69M | 2.08M | 1.71M | 1.43M | 1.85M | 2.42M | 1.98M | 2.10M | 0.95M | 1.51M | -0.19M | 0.65M | -5.32M | 1.90M | -0.38M | 1.18M | 0.89M | 1.91M | -0.28M | 2.54M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | 1.75M | | | | | | | | | | |
|
Income from Continuing Operations
|
1.77M | 1.74M | 2.33M | 1.93M | 1.88M | 1.79M | 1.69M | 0.67M | 1.41M | 1.42M | 1.08M | 0.69M | 2.08M | 1.71M | 1.43M | 1.85M | 2.42M | 1.98M | 2.10M | 0.95M | 1.51M | -0.19M | 0.65M | -5.32M | 1.90M | -0.38M | 1.18M | 0.89M | 1.91M | -0.28M | 2.54M |
|
Consolidated Net Income
|
1.77M | 1.74M | 2.33M | 1.93M | 1.88M | 1.79M | 1.69M | 0.67M | 1.41M | 1.42M | 1.08M | 0.69M | 2.08M | 1.71M | 1.43M | 1.85M | 2.42M | 1.98M | 2.10M | 0.95M | 1.51M | -0.19M | 0.65M | -5.32M | 1.90M | -0.38M | 1.18M | 0.89M | 1.91M | -0.28M | 2.54M |
|
Income towards Parent Company
|
1.77M | 1.74M | 2.33M | 1.93M | 1.88M | 1.79M | 1.69M | 0.67M | 1.41M | 1.42M | 1.08M | 0.69M | 2.08M | 1.71M | 1.43M | 1.85M | 2.42M | 1.98M | 2.10M | 0.95M | 1.51M | -0.19M | 0.65M | -5.32M | 1.90M | -0.38M | 1.18M | 0.89M | 1.91M | -0.28M | 2.54M |
|
Net Income towards Common Stockholders
|
1.77M | 1.74M | 2.33M | 1.93M | 1.88M | 1.79M | 1.69M | 0.67M | 1.41M | 1.42M | 1.08M | 0.69M | 2.08M | 1.71M | 1.43M | 1.85M | 2.42M | 1.98M | 2.10M | 0.95M | 1.51M | -0.19M | 0.65M | -5.32M | 1.90M | -0.38M | 1.18M | 0.89M | 1.91M | -0.28M | 2.54M |
|
EPS (Basic)
|
0.10 | 0.10 | 0.13 | 0.11 | 0.11 | 0.10 | 0.10 | 0.04 | 0.08 | 0.08 | 0.06 | 0.04 | 0.12 | 0.10 | 0.08 | 0.11 | 0.14 | 0.12 | 0.12 | 0.06 | 0.09 | -0.01 | 0.04 | -0.31 | 0.11 | -0.02 | 0.07 | 0.05 | 0.12 | -0.02 | 0.15 |
|
EPS (Weighted Average and Diluted)
|
0.10 | 0.10 | 0.13 | 0.11 | 0.11 | 0.10 | 0.10 | 0.04 | 0.08 | 0.08 | 0.06 | 0.04 | 0.12 | 0.10 | 0.08 | 0.11 | 0.14 | 0.12 | 0.12 | 0.06 | 0.09 | -0.01 | 0.04 | -0.31 | 0.11 | -0.02 | 0.07 | 0.05 | 0.12 | -0.02 | 0.15 |
|
Shares Outstanding (Weighted Average)
|
18.13M | 18.03M | 18.03M | 17.75M | 17.62M | 17.54M | 17.38M | 17.14M | 17.06M | 17.04M | 17.06M | 17.06M | 17.07M | 17.07M | 17.07M | 17.08M | 17.10M | 17.11M | 17.11M | 17.11M | 17.15M | 17.15M | 17.15M | 17.15M | 17.15M | 17.15M | 16.52M | 16.52M | 16.52M | 16.52M | 16.52M |
|
Shares Outstanding (Diluted Average)
|
18.18M | 18.16M | 18.12M | 18.04M | 17.66M | 17.61M | 17.52M | | 17.10M | 17.07M | 17.06M | | 17.10M | 17.13M | 17.11M | | 17.15M | 17.15M | 17.15M | | 17.16M | 17.15M | 17.15M | | 17.15M | 17.09M | 16.90M | | 16.52M | 16.52M | 16.52M |
|
EBITDA
|
5.08M | 5.32M | 5.97M | 6.13M | 6.24M | 6.35M | 6.13M | 4.71M | 5.36M | 4.76M | 4.13M | 3.63M | 5.07M | 4.50M | 4.31M | 4.06M | 4.68M | 4.29M | 5.19M | 5.16M | 7.35M | 5.94M | 7.79M | 0.99M | 10.25M | 7.54M | 9.61M | 8.99M | 9.87M | 7.35M | 10.94M |
|
Tax Rate
|
20.48% | 20.62% | 10.39% | 20.56% | 20.73% | 20.78% | 20.74% | 20.17% | 20.62% | 20.46% | 17.90% | 26.38% | 19.99% | 19.74% | 19.24% | 18.52% | 20.01% | 20.02% | 20.02% | 11.74% | 19.71% | 24.60% | 16.08% | 21.73% | 20.23% | 22.52% | 16.69% | 17.38% | 20.03% | 19.89% | 17.51% |