|
Provisions
|
3.21M | 2.33M | 2.40M | 1.65M | 1.42M | 1.83M | 1.78M | 0.98M | 2.79M | 2.78M | 2.32M | 5.62M | -1.30M | 2.90M | 2.91M | 0.95M |
|
Revenue
|
-17.67M | -13.57M | -11.42M | -7.12M | -4.59M | -3.16M | 53.81M | 57.72M | 118.14M | 23.74M | 22.07M | 8.77M | 137.83M | 148.33M | 152.75M | 150.73M |
|
Interest income - Loans
|
34.80M | 34.87M | 34.85M | 36.58M | 37.22M | 37.74M | 39.30M | 41.65M | 94.98M | 104.02M | 111.04M | 107.08M | 95.24M | 107.80M | 149.42M | 163.85M |
|
Interest income - Investments
|
| | | | | | | | 1.81M | 1.34M | 1.94M | 2.96M | 15.56M | 20.68M | 23.16M | 35.94M |
|
Interest Income - Debt Securities
|
5.70M | 5.53M | 5.88M | 6.91M | 6.58M | 6.94M | 15.92M | 15.83M | 21.09M | 23.44M | 24.35M | 19.02M | 15.57M | 18.73M | 24.76M | 24.88M |
|
Interest Income - Total
|
| | | | | | 55.22M | 57.49M | 116.07M | 127.45M | 135.39M | 126.10M | 110.80M | 126.53M | 174.18M | 188.72M |
|
Interest Expense - Deposits
|
10.72M | 9.91M | 8.77M | 7.71M | 6.62M | 5.89M | 6.10M | 6.70M | 11.31M | 19.52M | 27.03M | 18.04M | 8.54M | 7.34M | 38.23M | 61.70M |
|
Interest Expense - Debt
|
9.76M | 9.24M | 7.49M | 5.72M | 4.56M | 3.34M | 4.29M | 5.41M | 12.61M | 17.05M | 18.55M | 8.88M | 6.69M | 5.50M | 18.27M | 13.19M |
|
Interest Expenses
|
21.09M | 19.43M | 16.52M | 13.87M | 11.66M | 9.90M | 10.39M | 12.11M | 23.91M | 36.57M | 45.58M | 26.92M | 15.23M | 12.85M | 56.51M | 74.89M |
|
Interest Income - Net
|
33.28M | 31.71M | 34.39M | 36.97M | 39.09M | 43.81M | 44.83M | 45.37M | 92.16M | 90.88M | 89.81M | 99.18M | 95.57M | 113.68M | 117.67M | 113.84M |
|
Interest Income - Total
|
30.07M | 29.38M | 31.99M | 35.32M | 37.67M | 41.98M | 43.05M | 44.40M | 89.37M | 88.10M | 87.49M | 93.56M | 96.88M | 110.78M | 114.77M | 111.71M |
|
Financial Services Fees
|
| | | | | | | | 1.10M | | | | | | | |
|
Service Charges
|
1.41M | 1.36M | 1.28M | 1.20M | 1.01M | 0.97M | 2.59M | 2.65M | 8.48M | 9.54M | 10.13M | 11.33M | 13.21M | 14.79M | 15.17M | 14.84M |
|
Investment Gain (Loss)
|
1.52M | 2.13M | 2.69M | 1.94M | 0.68M | 0.40M | 1.33M | 4.50M | 0.02M | 11.98M | 12.06M | 13.38M | 15.18M | 14.57M | 14.28M | 15.70M |
|
Investment Banking Income
|
0.45M | 0.03M | | | | | | | 0.22M | 0.12M | 0.49M | 5.26M | 4.13M | 0.16M | 0.19M | 0.66M |
|
Income - Trust
|
2.44M | 2.98M | 3.06M | 3.28M | 3.63M | 3.98M | 3.89M | 3.83M | 12.27M | 11.98M | 12.06M | | | | | |
|
Mortgage Banking
|
0.49M | 0.12M | 0.08M | | | | 0.03M | 0.03M | 1.20M | 1.30M | 1.30M | 1.30M | 1.60M | 1.60M | 1.60M | 2.10M |
|
Card Income
|
1.00M | 1.16M | 1.28M | 1.46M | 1.57M | 1.58M | 1.69M | 1.78M | | | | | | | | |
|
Other Non-Interest Income
|
1.42M | 1.87M | 2.93M | 2.03M | 1.25M | 1.62M | 0.61M | 0.70M | 2.57M | 3.17M | 2.05M | 2.17M | 2.18M | 2.00M | 2.70M | 0.28M |
|
Non-Interest Income
|
6.02M | 7.46M | 6.79M | 7.71M | 7.57M | 7.76M | 8.98M | 12.35M | 25.98M | 27.93M | 29.07M | 42.96M | 42.26M | 34.65M | 35.07M | 36.89M |
|
Amortization - Intangibles
|
| | | | | | 0.09M | 0.09M | 0.81M | 0.83M | 0.86M | 1.02M | 0.94M | 0.93M | 0.93M | 0.93M |
|
Depreciation & Amortization - Total
|
1.38M | 1.60M | 1.66M | 1.78M | 2.00M | 2.17M | 2.32M | 2.28M | | | | | | 4.30M | 4.20M | 4.20M |
|
Research & Development
|
| | | | | | 0.39M | 0.59M | 1.29M | 0.80M | 0.82M | 0.89M | 0.91M | 0.88M | 0.70M | 0.76M |
|
Wages, Salaries and Other
|
11.59M | 12.19M | 12.81M | 14.03M | 15.23M | 16.84M | 17.88M | 19.77M | 39.59M | 40.96M | 45.00M | 48.92M | 47.12M | 48.66M | 52.52M | 54.85M |
|
Rent Expense
|
1.33M | 1.36M | 1.51M | 1.68M | 1.97M | 2.14M | 4.57M | 4.61M | 11.06M | 12.39M | 14.21M | 16.75M | 16.36M | 13.28M | 13.39M | 13.79M |
|
Other Operating Expenses
|
19.05M | 19.09M | 20.11M | 22.16M | 22.89M | 24.90M | 23.63M | 28.46M | 60.38M | 62.35M | 74.70M | 77.22M | 73.24M | 72.12M | 74.44M | 77.24M |
|
Operating Expenses
|
21.75M | 22.05M | 23.28M | 25.62M | 26.86M | 29.21M | 30.91M | 35.94M | 72.73M | 75.54M | 89.73M | 94.86M | 90.51M | 90.58M | 92.72M | 95.99M |
|
Operating Income
|
| 5.18M | 5.43M | 6.09M | 6.43M | 7.18M | 7.39M | 7.28M | | 8.51M | 5.63M | 8.75M | 10.21M | 11.52M | 11.99M | 11.05M |
|
EBIT
|
35.43M | 5.18M | 5.43M | 6.09M | 6.43M | 7.18M | 7.39M | 7.28M | 66.54M | 8.51M | 5.63M | 8.75M | 10.21M | 11.52M | 11.99M | 11.05M |
|
Interest & Investment Income
|
54.37M | 51.14M | 50.91M | 50.84M | 50.75M | 53.72M | 55.22M | 57.49M | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | -1.10M | -1.35M | -2.85M | | | |
|
EBT
|
14.34M | 14.79M | 15.51M | 17.41M | 18.37M | 20.53M | 21.12M | 20.81M | 42.62M | 40.50M | 26.83M | 41.65M | 48.63M | 54.84M | 57.12M | 52.61M |
|
Tax Provisions
|
3.99M | 4.13M | 4.46M | 5.03M | 5.30M | 5.91M | 5.97M | 5.88M | 16.63M | 8.01M | 4.21M | 8.45M | 9.33M | 11.99M | 12.95M | 9.44M |
|
Profit After Tax
|
10.35M | 10.66M | 11.04M | 12.47M | 13.18M | 14.61M | 15.15M | 14.93M | 25.99M | 32.94M | 22.62M | 33.21M | 39.30M | 42.85M | 44.17M | 43.18M |
|
Equity Income
|
| 7.46M | 7.50M | 9.14M | 9.47M | 10.14M | 11.27M | 10.38M | 15.69M | 13.33M | 4.84M | | | | | |
|
Income from Continuing Operations
|
10.35M | 10.66M | 11.04M | 12.38M | 13.07M | 14.61M | 15.15M | 14.93M | 25.99M | 32.49M | 22.62M | 33.21M | 39.30M | 42.85M | 44.17M | 43.18M |
|
Consolidated Net Income
|
10.35M | 10.66M | 11.04M | 12.38M | 13.07M | 14.61M | 15.15M | 14.93M | 25.99M | 32.49M | 22.62M | 33.21M | 39.30M | 42.85M | 44.17M | 43.18M |
|
Income towards Parent Company
|
10.35M | 10.66M | 11.04M | 12.38M | 13.07M | 14.61M | 15.15M | 14.93M | 25.99M | 32.49M | 22.62M | 33.21M | 39.30M | 42.85M | 44.17M | 43.18M |
|
Preferred Dividend Payments
|
1.03M | 0.65M | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
9.32M | 10.01M | 11.04M | 12.47M | 13.07M | 14.61M | 15.15M | 14.93M | 25.99M | 32.49M | 22.62M | 33.21M | 39.30M | 42.85M | 44.17M | 43.18M |
|
EPS (Basic)
|
3.19 | 2.65 | 2.86 | 2.13 | 2.24 | 2.47 | 1.69 | 1.65 | 1.71 | 2.13 | 1.46 | 2.18 | 2.63 | 2.90 | 2.96 | 2.86 |
|
EPS (Weighted Average and Diluted)
|
3.12 | 2.61 | 2.85 | 2.12 | 2.22 | 2.45 | 1.67 | 1.63 | 1.70 | 2.12 | 1.45 | 2.18 | 2.61 | 2.88 | 2.95 | 2.84 |
|
Shares Outstanding (Weighted Average)
|
| 8.56M | 8.74M | 8.82M | 8.86M | 8.91M | 9.00M | 9.08M | | 15.51M | 15.55M | 14.93M | 14.99M | 15.07M | 15.16M | 15.27M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 15.57M | 15.60M | | | | | |
|
Tax Rate
|
27.83% | 27.93% | 28.78% | 28.87% | 28.86% | 28.81% | 28.25% | 28.24% | 39.02% | 19.77% | 15.69% | 20.28% | 19.18% | 21.87% | 22.67% | 17.93% |