|
Provisions
|
| 0.15M | 0.15M | 0.40M | 0.67M | 0.15M | 0.10M | 0.30M | 0.35M | 1.30M | 0.25M | 2.33M | 0.47M | 0.47M | 0.50M | 0.94M | 0.63M | 1.30M | 0.48M | 0.19M | 1.37M | 5.44M | 2.49M | 2.13M | 3.36M | 2.24M | 1.15M | 1.30M | 1.62M | 2.94M | 3.27M | 3.05M | 3.22M | 0.54M | 0.60M | 0.12M | 1.19M | 1.31M | 1.67M | 6.71M | 2.81M | 2.23M | 3.18M |
|
Revenue
|
| 6.35M | 6.17M | 6.46M | 10.87M | 10.37M | 11.11M | 10.66M | 0.51M | 0.53M | 0.54M | 0.53M | 0.61M | 0.64M | 0.69M | 0.87M | 0.94M | 1.03M | 1.03M | 1.03M | 0.93M | 1.16M | 1.59M | 1.67M | 1.57M | 1.68M | 1.76M | 1.80M | 1.80M | 2.09M | 2.12M | 2.27M | 2.28M | 2.41M | 2.54M | 2.47M | 2.44M | 2.54M | 2.72M | 2.88M | 2.86M | 2.63M | 2.56M |
|
Interest income - Loans
|
530.00M | 6.51M | 6.37M | 6.42M | 9.70M | 9.57M | 10.28M | 9.92M | 11.14M | 12.40M | 11.43M | 12.54M | 15.68M | 16.55M | 17.78M | 19.78M | 22.42M | 23.87M | 24.41M | 24.73M | 24.14M | 34.64M | 39.92M | 41.76M | 41.42M | 39.13M | 37.90M | 38.34M | 40.18M | 49.64M | 58.85M | 69.36M | 73.77M | 79.22M | 84.58M | 85.76M | 85.95M | 90.60M | 93.31M | 104.70M | 102.99M | 104.03M | 106.66M |
|
Interest income - Investments
|
| | | | | | | | | | | | | | | | | | | | | | 1.03M | 0.81M | 0.33M | 0.23M | 0.35M | 0.86M | 0.52M | 2.43M | 1.10M | 3.68M | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
0.74M | 1.31M | 1.25M | 1.23M | 2.60M | 3.10M | 2.84M | 2.48M | 2.61M | 2.53M | 2.52M | 2.84M | 3.82M | 4.10M | 3.16M | 5.44M | 3.34M | 3.94M | 3.95M | 4.46M | 5.32M | 7.29M | 8.29M | 11.32M | 8.09M | 9.89M | 8.86M | 8.89M | 9.60M | 10.07M | 13.92M | 11.22M | 10.50M | 12.25M | 10.68M | 11.80M | 11.75M | 11.87M | 11.74M | 14.38M | 13.72M | 15.73M | 13.98M |
|
Interest Income - Fed Funds
|
1.29M | 0.01M | 0.04M | 0.02M | 0.04M | 0.08M | 0.04M | 0.01M | 0.02M | 0.03M | 0.04M | 0.17M | 0.13M | 0.13M | 0.16M | 0.16M | 0.29M | 0.20M | 0.13M | 0.04M | 0.14M | 0.08M | 0.07M | -0.12M | 0.04M | 0.03M | 0.04M | 0.05M | 0.10M | 0.23M | 0.43M | 0.82M | 0.94M | 1.53M | 3.69M | 3.71M | 4.46M | 3.33M | 3.17M | 3.98M | 3.44M | 3.92M | 4.47M |
|
Other interest income
|
| 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
| 6.99M | 6.79M | 6.84M | 10.71M | 10.58M | 11.28M | 10.85M | 12.11M | 13.40M | 12.42M | 13.67M | 17.23M | 18.09M | 19.32M | 21.55M | 24.59M | 25.90M | 26.32M | 26.66M | 26.02M | 36.89M | 42.46M | 44.39M | 44.26M | 42.35M | 41.53M | 42.29M | 44.12M | 54.01M | 63.47M | 74.50M | 79.49M | 85.85M | 93.32M | 94.67M | 96.01M | 99.87M | 102.74M | 116.14M | 113.69M | 114.85M | 118.69M |
|
Interest Expense - Deposits
|
0.00M | 0.90M | 0.93M | 0.93M | 1.11M | 1.32M | 1.38M | 1.35M | 1.35M | 1.50M | 1.67M | 1.81M | 2.30M | 2.56M | 3.13M | 3.85M | 4.76M | 5.04M | 5.05M | 4.91M | 4.69M | 4.79M | 4.34M | 3.74M | 3.24M | 3.23M | 3.06M | 2.65M | 2.26M | 2.56M | 6.29M | 13.31M | 18.93M | 23.68M | 30.11M | 34.19M | 38.03M | 40.90M | 41.30M | 44.86M | 42.44M | 41.55M | 43.36M |
|
Interest Expense - Debt
|
| 0.07M | 0.08M | 0.08M | 0.17M | 0.16M | 0.16M | 0.18M | 0.20M | 0.21M | 0.23M | 0.27M | 0.43M | 0.56M | 0.56M | 0.58M | 0.71M | 0.67M | 1.01M | 1.13M | 1.12M | 1.18M | 1.18M | 1.07M | 0.72M | 1.17M | 1.18M | 1.30M | 1.38M | 1.90M | 3.71M | 5.14M | 7.82M | 8.84M | 7.92M | 6.71M | 6.45M | 4.96M | 5.32M | 5.55M | 5.27M | 6.26M | 6.05M |
|
Interest Expenses
|
| 0.98M | 1.00M | 1.01M | 1.28M | 1.48M | 1.54M | 1.53M | 1.54M | 1.71M | 1.89M | 2.08M | 2.73M | 3.12M | 3.69M | 4.44M | 5.47M | 5.70M | 6.06M | 6.04M | 5.80M | 5.97M | 5.53M | 4.80M | 3.96M | 4.41M | 4.24M | 3.95M | 3.65M | 4.45M | 9.99M | 18.45M | 26.74M | 32.52M | 38.03M | 40.91M | 44.48M | 45.86M | 46.63M | 50.41M | 47.71M | 47.81M | 49.41M |
|
Interest Income - Net
|
| 6.01M | 5.79M | 5.83M | 9.43M | 9.10M | 9.74M | 9.32M | 10.56M | 11.69M | 10.53M | 11.59M | 14.50M | 14.98M | 15.64M | 17.12M | 19.12M | 20.19M | 20.26M | 20.63M | 20.21M | 30.92M | 36.93M | 39.58M | 40.30M | 37.95M | 37.29M | 38.34M | 40.48M | 49.56M | 53.48M | 56.06M | 52.75M | 53.33M | 55.29M | 53.76M | 51.53M | 54.01M | 56.11M | 65.73M | 65.98M | 67.04M | 69.28M |
|
Interest Income - Total
|
| 5.86M | 5.63M | 5.42M | 8.76M | 8.95M | 9.64M | 9.02M | 10.21M | 10.38M | 10.29M | 9.26M | 14.03M | 14.50M | 15.13M | 16.18M | 18.49M | 18.89M | 19.78M | 20.43M | 18.84M | 25.48M | 34.44M | 37.45M | 36.94M | 35.70M | 36.15M | 37.04M | 38.86M | 46.62M | 50.21M | 53.01M | 49.53M | 52.79M | 54.69M | 53.64M | 50.34M | 52.70M | 54.45M | 59.02M | 63.17M | 64.82M | 66.09M |
|
Financial Services Fees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.88M | 1.97M | 2.06M | 2.15M | 1.98M | 1.88M |
|
Service Charges
|
| 0.14M | 0.15M | 0.14M | 0.49M | 0.49M | 0.56M | 0.49M | 0.51M | 0.53M | 0.54M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | | | | | | 0.18M | 0.01M | | 4.41M | -0.02M | 10.04M | 0.09M | 0.00M | 0.07M | 0.19M | 0.26M | 0.06M | 0.61M | 0.49M | 0.32M | 0.55M | 0.14M | 2.46M | 0.12M | 0.25M | 1.26M | 0.78M | 0.62M |
|
Other Non-Interest Income
|
| 0.19M | 0.23M | 0.50M | 0.77M | 0.72M | 0.81M | 0.85M | 0.79M | 1.07M | 0.67M | 0.94M | 1.12M | 1.37M | 0.85M | 1.53M | 1.37M | 3.13M | 0.86M | 0.98M | 1.67M | 3.83M | 2.53M | 3.45M | 3.31M | 5.49M | 4.50M | 5.41M | 4.06M | 4.76M | 5.74M | 5.96M | 5.50M | 9.11M | 7.02M | 5.90M | 6.81M | 7.18M | 7.94M | 8.71M | 9.11M | 11.05M | 8.40M |
|
Non-Interest Income
|
| 0.34M | 0.39M | 0.64M | 1.44M | 1.27M | 1.37M | 1.34M | 1.30M | 1.60M | 1.24M | 1.47M | 1.74M | 2.01M | 1.55M | 2.49M | 2.31M | 4.22M | 1.92M | 2.26M | 2.80M | 5.00M | 4.22M | 9.55M | 4.85M | 17.16M | 6.35M | 7.66M | 5.90M | 7.02M | 8.12M | 8.28M | 8.39M | 11.96M | 9.88M | 6.41M | 9.39M | 12.18M | 10.77M | 11.86M | 13.23M | 14.41M | 11.67M |
|
Wages, Salaries and Other
|
| 2.73M | 2.78M | 2.83M | 4.70M | 5.03M | 5.04M | 4.70M | 4.98M | 5.40M | 5.56M | 5.54M | 6.70M | 6.52M | 7.19M | 7.44M | 8.55M | 8.76M | 8.79M | 9.03M | 9.44M | 17.62M | 15.43M | 14.91M | 14.93M | 16.75M | 16.79M | 17.36M | 19.70M | 21.41M | 21.91M | 22.20M | 23.18M | 22.34M | 22.49M | 22.61M | 25.42M | 25.52M | 24.88M | 28.10M | 29.50M | 28.32M | 27.61M |
|
Rent Expense
|
| 0.63M | 0.61M | 0.61M | 1.10M | 1.02M | 1.27M | 1.18M | 1.17M | 1.19M | 1.14M | 1.32M | 1.42M | 1.40M | 1.52M | 1.52M | 1.89M | 1.88M | 2.13M | 1.72M | 1.89M | 2.89M | 3.23M | 3.37M | 3.72M | 4.26M | 3.91M | 3.86M | 4.41M | 4.91M | 5.12M | 4.92M | 5.00M | 5.11M | 5.45M | 5.30M | 5.36M | 5.72M | 5.83M | 7.09M | 7.36M | 7.16M | 7.28M |
|
Other Operating Expenses
|
| 4.03M | 4.03M | 4.07M | 7.30M | 8.13M | 7.88M | 7.18M | 7.60M | 7.92M | 8.07M | 8.39M | 10.53M | 10.62M | 10.35M | 12.89M | 11.90M | 11.17M | 12.27M | 13.49M | 12.02M | 8.11M | 10.57M | 14.28M | 12.33M | 17.43M | 10.31M | -39.58M | 29.31M | 31.48M | 35.82M | 33.43M | 33.68M | 34.59M | 33.16M | 34.41M | 37.16M | 37.39M | 36.62M | 42.48M | 43.22M | 44.04M | 41.60M |
|
Operating Expenses
|
| 4.66M | 4.63M | 4.67M | 8.40M | 9.15M | 9.16M | 8.36M | 8.77M | 9.11M | 9.21M | 9.71M | 11.94M | 12.03M | 11.87M | 14.41M | 13.79M | 14.58M | 14.88M | 15.20M | 16.64M | 27.80M | 26.95M | 29.60M | 26.73M | 30.91M | 29.57M | 30.10M | 33.72M | 36.40M | 40.95M | 38.35M | 38.68M | 39.70M | 38.61M | 39.71M | 42.52M | 43.11M | 42.45M | 49.57M | 50.58M | 51.21M | 48.88M |
|
EBIT
|
| 2.52M | 2.39M | 2.40M | 3.08M | 2.55M | 3.39M | 3.53M | 4.29M | 4.58M | 4.20M | 3.11M | 6.54M | 7.60M | 8.50M | 8.70M | 12.47M | 14.24M | 12.88M | 13.53M | 10.81M | 8.65M | 17.24M | 22.20M | 19.02M | 26.37M | 17.17M | 18.55M | 14.68M | 21.69M | 27.37M | 41.39M | 45.98M | 57.57M | 63.99M | 61.24M | 61.69M | 67.63M | 69.40M | 71.72M | 73.53M | 75.83M | 78.29M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.03M | | 0.10M | 0.01M | -0.01M | -0.05M | -0.01M | 0.44M | -0.03M | -0.01M | -0.01M | -0.00M | -0.00M | -0.06M | | -2.50M | -0.00M | | -0.01M | 0.02M | -0.00M | -0.05M | 0.08M |
|
Interest & Investment Income
|
| 6.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| 1.54M | 1.39M | 1.39M | 1.80M | 1.07M | 1.85M | 2.00M | 2.74M | 2.87M | 2.31M | 1.02M | 3.82M | 4.48M | 4.81M | 4.26M | 7.01M | 8.53M | 6.82M | 7.49M | 5.00M | 2.67M | 11.71M | 17.39M | 15.06M | 21.96M | 12.93M | 14.60M | 11.03M | 17.24M | 17.38M | 22.94M | 19.24M | 25.04M | 25.97M | 20.34M | 17.21M | 21.77M | 22.77M | 21.30M | 25.82M | 28.03M | 28.88M |
|
Tax Provisions
|
| 0.40M | 0.35M | 0.36M | 0.40M | 0.23M | 0.47M | 0.51M | 0.77M | 0.82M | 0.63M | 1.89M | 0.71M | 0.84M | 0.91M | 1.22M | 1.35M | 1.69M | 1.31M | 2.06M | 0.51M | 0.62M | 2.10M | 3.56M | 2.73M | 4.54M | 2.62M | 3.12M | 2.30M | 3.48M | 3.58M | 4.97M | 4.21M | 5.30M | 5.51M | 4.52M | 3.64M | 4.56M | 4.93M | 4.82M | 5.28M | 5.92M | 6.03M |
|
Profit After Tax
|
2.71M | 1.14M | 1.03M | 1.03M | 1.40M | 0.84M | 1.38M | 1.49M | 1.98M | 2.05M | 1.68M | -0.86M | 3.11M | 3.64M | 3.90M | 3.44M | 5.66M | 6.84M | 5.51M | 5.76M | 4.50M | 2.05M | 9.61M | 13.83M | 12.33M | 17.43M | 10.31M | 12.07M | 8.73M | 13.76M | 13.80M | 17.97M | 15.03M | 19.74M | 20.45M | 15.82M | 13.57M | 17.21M | 17.84M | 16.49M | 20.54M | 22.10M | 22.86M |
|
Income from Continuing Operations
|
| 1.14M | 1.03M | 1.03M | 1.40M | 0.84M | 1.38M | 1.49M | 1.98M | 2.05M | 1.68M | -0.86M | 3.11M | 3.64M | 3.90M | 3.04M | 5.66M | 6.84M | 5.51M | 5.42M | 4.50M | 2.05M | 9.61M | 13.83M | 12.33M | 17.43M | 10.31M | 11.48M | 8.73M | 13.76M | 13.80M | 17.97M | 15.03M | 19.74M | 20.45M | 15.82M | 13.57M | 17.21M | 17.84M | 16.49M | 20.54M | 22.10M | 22.86M |
|
Consolidated Net Income
|
| 1.14M | 1.03M | 1.03M | 1.40M | 0.84M | 1.38M | 1.49M | 1.98M | 2.05M | 1.68M | -0.86M | 3.11M | 3.64M | 3.90M | 3.04M | 5.66M | 6.84M | 5.51M | 5.42M | 4.50M | 2.05M | 9.61M | 13.83M | 12.33M | 17.43M | 10.31M | 11.48M | 8.73M | 13.76M | 13.80M | 17.97M | 15.03M | 19.74M | 20.45M | 15.82M | 13.57M | 17.21M | 17.84M | 16.49M | 20.54M | 22.10M | 22.86M |
|
Income towards Parent Company
|
| 1.14M | 1.03M | 1.03M | 1.40M | 0.84M | 1.38M | 1.49M | 1.98M | 2.05M | 1.68M | -0.86M | 3.11M | 3.64M | 3.90M | 3.04M | 5.66M | 6.84M | 5.51M | 5.42M | 4.50M | 2.05M | 9.61M | 13.83M | 12.33M | 17.43M | 10.31M | 11.48M | 8.73M | 13.76M | 13.80M | 17.97M | 15.03M | 19.74M | 20.45M | 15.82M | 13.57M | 17.21M | 17.84M | 16.49M | 20.54M | 22.10M | 22.86M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M |
|
Net Income towards Common Stockholders
|
| 1.14M | 1.03M | 1.03M | 1.40M | 0.84M | 1.38M | 1.49M | 1.98M | 2.05M | 1.68M | -0.86M | 3.11M | 3.64M | 3.90M | 3.04M | 5.66M | 6.84M | 5.51M | 5.42M | 4.50M | 2.05M | 9.61M | 13.83M | 12.33M | 17.43M | 10.31M | 11.48M | 8.73M | 13.76M | 13.80M | 16.62M | 13.68M | 18.39M | 19.10M | 14.47M | 12.22M | 15.86M | 16.49M | 15.14M | 19.19M | 20.75M | 21.50M |
|
EPS (Basic)
|
| 0.21 | 0.19 | 0.19 | 0.20 | 0.12 | 0.20 | 0.21 | 0.29 | 0.30 | 0.24 | -0.19 | 0.30 | 0.34 | 0.34 | 0.28 | 0.43 | 0.51 | 0.41 | 0.44 | 0.34 | 0.11 | 0.47 | 0.72 | 0.60 | 0.84 | 0.51 | 0.59 | 0.42 | 0.61 | 0.61 | 0.69 | 0.55 | 0.73 | 0.76 | 0.58 | 0.49 | 0.63 | 0.65 | 0.50 | 0.65 | 0.70 | 0.73 |
|
EPS (Weighted Average and Diluted)
|
| 0.21 | 0.19 | 0.19 | 0.19 | 0.11 | 0.19 | 0.21 | 0.27 | 0.28 | 0.23 | -0.17 | 0.29 | 0.33 | 0.33 | 0.27 | 0.41 | 0.50 | 0.40 | 0.42 | 0.34 | 0.11 | 0.46 | 0.71 | 0.59 | 0.84 | 0.50 | 0.59 | 0.41 | 0.61 | 0.61 | 0.68 | 0.54 | 0.73 | 0.76 | 0.57 | 0.48 | 0.62 | 0.65 | 0.51 | 0.65 | 0.70 | 0.73 |
|
Shares Outstanding (Weighted Average)
|
| | | | 7.04M | 7.04M | 7.04M | 7.04M | 6.91M | 6.93M | 6.93M | 10.23M | 10.23M | 10.27M | 11.53M | 11.53M | 13.32M | 13.36M | 13.37M | 13.28M | 13.44M | 20.67M | 20.67M | 20.67M | 20.69M | 20.79M | 20.52M | 20.39M | 20.40M | 22.56M | 22.58M | 25.11M | 25.11M | 25.32M | 25.34M | 25.34M | 25.36M | 25.49M | 25.50M | 29.54M | 29.55M | 29.69M | 29.60M |
|
Shares Outstanding (Diluted Average)
|
5.31M | 5.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 1.11M | 2.39M | 2.40M | 3.08M | 2.55M | 3.39M | 3.53M | 4.29M | 4.58M | 4.20M | 3.11M | 6.54M | 7.60M | 8.50M | 8.70M | 12.47M | 14.24M | 12.88M | 13.53M | 10.81M | 8.65M | 17.24M | 22.20M | 19.02M | 26.37M | 17.17M | 18.55M | 14.68M | 21.69M | 27.37M | 41.39M | 45.98M | 57.57M | 63.99M | 61.24M | 61.69M | 67.63M | 69.40M | 71.72M | 73.53M | 75.83M | 78.29M |
|
Tax Rate
|
| 25.85% | 25.58% | 25.74% | 22.04% | 21.48% | 25.57% | 25.63% | 27.96% | 28.53% | 27.28% | | 18.57% | 18.85% | 18.92% | 28.57% | 19.25% | 19.81% | 19.23% | 27.58% | 10.11% | 23.29% | 17.92% | 20.47% | 18.15% | 20.65% | 20.24% | 21.38% | 20.87% | 20.21% | 20.58% | 21.68% | 21.89% | 21.18% | 21.22% | 22.20% | 21.15% | 20.95% | 21.65% | 22.61% | 20.43% | 21.13% | 20.86% |