|
Provisions
|
0.40M | 0.77M | 0.06M | 0.30M | 0.03M | 0.06M | 0.10M | 0.45M | 0.10M | 0.07M | 0.38M | 0.77M | 2.32M | 1.57M | 0.54M | 1.26M | -0.43M | -0.02M | -0.09M | -0.22M | -0.13M | -0.06M | -0.52M | -0.17M | 0.28M | 0.07M | -0.27M | 0.71M | 0.17M | 0.25M | 0.37M | -0.06M | 0.99M | 0.11M | 0.64M |
|
Revenue
|
0.70M | 0.73M | 0.75M | 0.88M | 0.75M | 0.91M | 0.88M | 0.81M | 0.78M | 1.02M | 0.86M | 0.94M | 0.86M | 0.91M | 1.04M | 1.04M | 0.93M | 1.15M | 1.15M | 1.22M | 1.28M | 1.25M | 1.06M | 1.35M | 1.17M | 1.19M | 1.16M | 1.14M | 1.20M | 1.48M | 1.24M | 1.40M | 1.44M | 1.52M | 1.37M |
|
Interest income - Loans
|
8.12M | 8.50M | 8.73M | 8.70M | 8.89M | 9.00M | 9.56M | 10.57M | 10.70M | 10.81M | 10.51M | 12.26M | 12.59M | 12.57M | 12.87M | 12.45M | 11.98M | 12.13M | 12.53M | 11.19M | 10.64M | 10.90M | 11.69M | 12.73M | 13.07M | 14.00M | 14.59M | 15.15M | 15.82M | 16.22M | 16.75M | 17.00M | 16.67M | 16.67M | 17.41M |
|
Interest Income - Debt Securities
|
1.51M | 1.57M | 1.56M | 1.49M | 1.53M | 1.56M | 1.55M | 1.55M | 1.49M | 1.55M | 1.67M | 1.77M | 1.82M | 1.92M | 1.99M | 2.04M | 1.99M | 2.21M | 2.26M | 2.40M | 2.59M | 3.05M | 3.23M | 3.24M | 3.22M | 3.19M | 3.15M | 3.12M | 3.09M | 3.03M | 2.98M | 2.91M | 2.84M | 3.12M | 3.34M |
|
Interest Income - Fed Funds
|
0.14M | 0.11M | 0.11M | 0.15M | 0.19M | 0.26M | 0.27M | | 0.24M | 0.29M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other interest income
|
| | | | | | | | 0.24M | 0.29M | 0.40M | 0.44M | 0.52M | 0.20M | 0.17M | 0.19M | 0.18M | 0.17M | 0.17M | 0.18M | 0.17M | 0.26M | 0.25M | 0.23M | 0.29M | 0.71M | 0.48M | 1.04M | 0.66M | 0.78M | 0.49M | 0.87M | 1.15M | 1.25M | 0.69M |
|
Interest Income - Total
|
11.08M | 11.47M | 11.61M | 11.63M | 11.80M | 12.00M | 12.46M | 13.47M | 13.53M | 13.72M | 13.53M | 15.40M | 15.84M | 15.64M | 15.92M | 15.55M | 14.99M | 15.33M | 15.68M | 14.48M | 14.07M | 14.88M | 15.80M | 16.80M | 17.20M | 18.49M | 18.76M | 19.86M | 20.11M | 20.54M | 20.71M | 21.25M | 21.12M | 21.48M | 21.85M |
|
Interest Expense - Deposits
|
0.92M | 1.11M | 1.17M | 1.24M | 1.36M | 1.63M | 1.74M | 2.11M | 2.36M | 2.61M | 2.55M | 2.69M | 2.65M | 1.90M | 1.72M | 1.55M | 1.29M | 1.12M | 0.99M | 0.93M | 0.89M | 1.19M | 1.85M | 3.40M | 4.71M | 5.98M | 6.52M | 7.26M | 7.59M | 8.17M | 8.28M | 7.97M | 7.42M | 7.39M | 7.17M |
|
Interest Expense - Debt
|
0.28M | 0.29M | 0.29M | 0.28M | 0.25M | 0.15M | 0.13M | 0.23M | 0.20M | 0.18M | 0.17M | 0.17M | 0.14M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.03M | 0.06M | 0.29M | 0.61M | 0.81M | 1.20M | 1.55M | 1.63M | 1.62M | 1.49M | 1.36M | 1.15M | 0.78M | 0.63M | 0.63M |
|
Interest Expenses
|
1.20M | 1.40M | 1.46M | 1.51M | 1.61M | 1.78M | 1.87M | 2.33M | 2.56M | 2.79M | 2.72M | 2.86M | 2.79M | 1.96M | 1.76M | 1.59M | 1.33M | 1.16M | 1.03M | 0.97M | 0.92M | 1.24M | 2.14M | 4.00M | 5.53M | 7.18M | 8.07M | 8.89M | 9.21M | 9.66M | 9.63M | 9.13M | 8.20M | 8.02M | 7.80M |
|
Interest Income - Net
|
9.88M | 10.07M | 10.15M | 10.11M | 10.19M | 10.21M | 10.59M | 11.14M | 10.97M | 10.93M | 10.81M | 12.53M | 13.05M | 13.68M | 14.16M | 13.96M | 13.66M | 14.17M | 14.65M | 13.51M | 13.15M | 13.64M | 13.66M | 12.79M | 11.67M | 11.30M | 10.69M | 10.96M | 10.91M | 10.87M | 11.08M | 12.12M | 12.91M | 13.47M | 14.05M |
|
Interest Income - Total
|
9.49M | 9.30M | 10.09M | 9.82M | 10.16M | 10.15M | 10.49M | 10.69M | 10.87M | 10.86M | 10.44M | 11.76M | 10.73M | 12.11M | 13.62M | 12.70M | 14.09M | 14.19M | 14.75M | 13.73M | 13.28M | 13.70M | 14.18M | 12.96M | 11.39M | 11.27M | 10.96M | 10.21M | 10.74M | 10.69M | 10.71M | 12.25M | 11.95M | 13.36M | 13.42M |
|
Service Charges
|
0.36M | 0.37M | 0.40M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.37M | 0.10M | 0.04M | 0.01M | | | | | | | 0.02M | | 0.39M | 0.04M | | | | | 0.02M | | 0.04M | | 0.00M | | | 0.01M | 0.03M | | -0.17M | | | | | | |
|
Investment Banking Income
|
0.14M | 0.23M | 0.18M | 0.24M | 0.18M | 0.19M | 0.21M | 0.20M | 0.17M | 0.22M | 0.29M | 0.36M | 0.27M | 0.57M | 0.65M | 0.63M | 0.50M | 0.38M | 0.43M | 0.36M | 0.18M | 0.18M | 0.14M | 0.10M | 0.05M | 0.11M | 0.10M | 0.11M | 0.08M | 0.17M | 0.11M | 0.16M | 0.07M | 0.15M | 0.17M |
|
Income - Trust
|
0.70M | 0.73M | 0.75M | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
0.32M | 0.35M | 0.35M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.19M | 0.51M | 0.14M | 0.12M | 0.19M | 0.19M | 0.20M | 0.19M | 0.24M | 0.19M | 0.33M | 0.21M | 0.25M | 0.48M | 0.90M | 2.14M | 0.27M | 0.21M | 0.20M | 0.22M | 0.28M | 0.16M | 0.27M | 0.22M | 0.30M | 0.35M | 0.33M | 0.27M | 0.38M | 0.30M | 0.28M | -0.40M | 0.31M | 0.28M | 0.25M |
|
Non-Interest Income
|
2.06M | 2.03M | 1.86M | 1.98M | 1.76M | 1.99M | 2.16M | 1.98M | 1.93M | 2.21M | 2.12M | 2.37M | 2.63M | 2.43M | 2.80M | 2.77M | 2.51M | 2.64M | 2.67M | 2.72M | 2.55M | 2.38M | 2.29M | 2.47M | 2.25M | 2.31M | 2.36M | 2.29M | 2.18M | 2.62M | 2.41M | 2.63M | 2.55M | 2.64M | 2.53M |
|
Amortization - Intangibles
|
1.32M | 1.29M | 1.21M | 1.20M | 1.19M | 1.18M | 1.09M | 1.13M | 1.10M | 1.07M | 0.95M | 0.93M | 0.91M | 0.95M | 0.89M | 0.87M | 0.84M | 0.82M | 0.72M | 0.70M | 0.67M | 0.68M | 0.64M | 0.60M | 0.61M | 0.58M | 0.55M | 0.54M | 0.54M | 0.51M | 0.48M | 0.47M | 0.45M | 0.45M | 0.41M |
|
Research & Development
|
0.82M | 0.85M | 0.81M | 0.82M | 0.78M | 0.89M | 0.84M | 0.97M | 0.89M | 0.87M | 1.09M | 1.28M | 1.19M | 1.34M | 1.21M | 1.45M | 1.37M | 1.31M | 1.31M | 1.56M | 1.43M | 1.67M | 1.49M | 1.56M | 1.32M | 1.58M | 1.50M | 1.59M | 1.44M | 1.57M | 1.48M | 1.67M | 1.35M | 1.46M | 1.50M |
|
Wages, Salaries and Other
|
4.05M | 3.99M | 4.03M | 3.94M | 4.57M | 4.32M | 4.33M | 4.60M | 4.72M | 4.80M | 4.78M | 5.38M | 5.78M | 5.81M | 5.84M | 5.44M | 5.51M | 5.77M | 5.49M | 5.51M | 5.61M | 5.75M | 5.73M | 5.82M | 5.97M | 5.88M | 5.90M | 5.91M | 6.24M | 6.44M | 6.29M | 6.18M | 6.37M | 6.48M | 6.37M |
|
Rent Expense
|
0.54M | 0.48M | 0.53M | 0.47M | 0.49M | 0.46M | 0.54M | 0.52M | 0.60M | 0.52M | 0.53M | 0.63M | 0.69M | 0.66M | 0.67M | 0.65M | 0.73M | 0.64M | 0.63M | 0.67M | 0.72M | 0.71M | 0.67M | 0.85M | 0.81M | 0.79M | 0.67M | 0.69M | 0.78M | 0.72M | 0.74M | 0.77M | 0.77M | 0.73M | 0.75M |
|
Restructuring Costs
|
| | | | | | 0.17M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
5.09M | 5.07M | 4.96M | 4.89M | 5.59M | 5.37M | 5.45M | 5.85M | 5.97M | 5.83M | 5.86M | 7.46M | 7.17M | 7.11M | 7.41M | 7.01M | 6.91M | 7.46M | 6.96M | 7.08M | 7.23M | 7.48M | 7.32M | 7.52M | 7.65M | 8.19M | 7.63M | 7.74M | 7.98M | 8.46M | 8.29M | 8.10M | 8.14M | 8.18M | 7.99M |
|
Operating Expenses
|
6.46M | 6.40M | 6.30M | 6.18M | 6.87M | 6.71M | 6.99M | 7.40M | 7.46M | 7.22M | 7.48M | 9.37M | 9.05M | 9.10M | 9.29M | 9.11M | 9.01M | 9.41M | 8.90M | 9.30M | 9.38M | 9.85M | 9.49M | 9.93M | 9.78M | 10.56M | 9.80M | 10.02M | 10.19M | 10.74M | 10.51M | 10.54M | 10.26M | 10.36M | 10.24M |
|
EBIT
|
6.29M | 6.33M | 7.12M | 7.12M | 6.67M | 7.21M | 7.53M | 7.61M | 7.90M | 8.65M | 7.80M | 7.63M | 7.10M | 7.40M | 8.88M | 7.95M | 8.92M | 8.57M | 9.55M | 8.12M | 7.37M | 7.46M | 9.12M | 9.51M | 9.39M | 10.21M | 11.59M | 11.37M | 11.93M | 12.23M | 12.25M | 13.47M | 12.44M | 13.65M | 13.52M |
|
EBT
|
5.09M | 4.92M | 5.66M | 5.61M | 5.06M | 5.42M | 5.66M | 5.28M | 5.34M | 5.86M | 5.08M | 4.76M | 4.31M | 5.44M | 7.12M | 6.36M | 7.59M | 7.41M | 8.52M | 7.15M | 6.45M | 6.22M | 6.98M | 5.50M | 3.87M | 3.02M | 3.52M | 2.48M | 2.72M | 2.57M | 2.61M | 4.34M | 4.24M | 5.64M | 5.71M |
|
Tax Provisions
|
1.48M | 1.45M | 1.73M | 2.92M | 1.02M | 1.11M | 1.20M | 1.08M | 1.10M | 1.24M | 1.04M | 0.47M | 0.76M | 1.01M | 1.45M | 1.16M | 1.57M | 1.53M | 1.81M | 1.85M | 1.31M | 2.03M | 1.44M | 1.09M | 0.67M | 0.46M | 0.60M | 0.34M | 0.42M | 0.39M | 0.40M | 0.82M | 0.79M | 1.12M | 1.16M |
|
Profit After Tax
|
3.61M | 3.47M | 3.93M | 2.69M | 4.04M | 4.32M | 4.46M | 4.20M | 4.24M | 4.62M | 4.04M | 4.30M | 3.56M | 4.43M | 5.67M | 5.20M | 6.02M | 5.88M | 6.71M | 5.30M | 5.14M | 4.19M | 5.54M | 4.41M | 3.20M | 2.56M | 2.92M | 2.14M | 2.30M | 2.18M | 2.22M | 3.51M | 3.44M | 4.51M | 4.56M |
|
Income from Continuing Operations
|
3.61M | 3.47M | 3.93M | 2.69M | 4.04M | 4.32M | 4.46M | 4.20M | 4.24M | 4.62M | 4.04M | 4.30M | 3.56M | 4.43M | 5.67M | 5.20M | 6.02M | 5.88M | 6.71M | 5.30M | 5.14M | 4.19M | 5.54M | 4.41M | 3.20M | 2.56M | 2.92M | 2.14M | 2.30M | 2.18M | 2.22M | 3.51M | 3.44M | 4.51M | 4.56M |
|
Consolidated Net Income
|
3.61M | 3.47M | 3.93M | 2.69M | 4.04M | 4.32M | 4.46M | 4.20M | 4.24M | 4.62M | 4.04M | 4.30M | 3.56M | 4.43M | 5.67M | 5.20M | 6.02M | 5.88M | 6.71M | 5.30M | 5.14M | 4.19M | 5.54M | 4.41M | 3.20M | 2.56M | 2.92M | 2.14M | 2.30M | 2.18M | 2.22M | 3.51M | 3.44M | 4.51M | 4.56M |
|
Income towards Parent Company
|
3.61M | 3.47M | 3.93M | 2.69M | 4.04M | 4.32M | 4.46M | 4.20M | 4.24M | 4.62M | 4.04M | 4.30M | 3.56M | 4.43M | 5.67M | 5.20M | 6.02M | 5.88M | 6.71M | 5.30M | 5.14M | 4.19M | 5.54M | 4.41M | 3.20M | 2.56M | 2.92M | 2.14M | 2.30M | 2.18M | 2.22M | 3.51M | 3.44M | 4.51M | 4.56M |
|
Net Income towards Common Stockholders
|
3.61M | 3.47M | 3.93M | 2.69M | 4.04M | 4.32M | 4.46M | 4.20M | 4.24M | 4.62M | 4.04M | 4.30M | 3.56M | 4.43M | 5.67M | 5.20M | 6.02M | 5.88M | 6.71M | 5.30M | 5.14M | 4.19M | 5.54M | 4.41M | 3.20M | 2.56M | 2.92M | 2.14M | 2.30M | 2.18M | 2.22M | 3.51M | 3.44M | 4.51M | 4.56M |
|
EPS (Basic)
|
0.39 | 0.37 | 0.42 | 0.29 | 0.43 | 0.46 | 0.48 | 0.45 | 0.46 | 0.50 | 0.44 | 0.46 | 0.39 | 0.49 | 0.62 | 0.57 | 0.66 | 0.64 | 0.74 | 0.58 | 0.57 | 0.46 | 0.62 | 0.50 | 0.36 | 0.28 | 0.33 | 0.23 | 0.26 | 0.24 | 0.25 | 0.39 | 0.39 | 0.51 | 0.51 |
|
Shares Outstanding (Weighted Average)
|
9.31M | 9.31M | 9.31M | 9.31M | 9.31M | 9.31M | 9.31M | 9.31M | 9.24M | 9.24M | 9.23M | 9.22M | 9.22M | 9.12M | 9.12M | 9.12M | 9.12M | 9.12M | 9.12M | 9.09M | 9.09M | 9.09M | 8.99M | 8.99M | 8.99M | 8.99M | 8.99M | 8.99M | 8.99M | 8.99M | 8.99M | 8.99M | 8.92M | 8.92M | 8.90M |
|
EBITDA
|
6.29M | 6.33M | 7.12M | 7.12M | 6.67M | 7.21M | 7.53M | 7.61M | 7.90M | 8.65M | 7.80M | 7.63M | 7.10M | 7.40M | 8.88M | 7.95M | 8.92M | 8.57M | 9.55M | 8.12M | 7.37M | 7.46M | 9.12M | 9.51M | 9.39M | 10.21M | 11.59M | 11.37M | 11.93M | 12.23M | 12.25M | 13.47M | 12.44M | 13.65M | 13.52M |
|
Tax Rate
|
29.06% | 29.49% | 30.57% | 52.10% | 20.16% | 20.41% | 21.22% | 20.42% | 20.67% | 21.16% | 20.43% | 9.80% | 17.54% | 18.65% | 20.37% | 18.24% | 20.65% | 20.70% | 21.22% | 25.88% | 20.27% | 32.62% | 20.61% | 19.83% | 17.35% | 15.36% | 16.96% | 13.72% | 15.29% | 14.99% | 15.19% | 19.02% | 18.74% | 19.96% | 20.23% |