|
Provisions
|
0.23M | 0.58M | 0.57M | 0.60M | 0.57M | 0.28M | 0.57M | 3.50M | 4.00M | 2.38M | | | | 0.12M | 2.50M | 7.49M | 3.90M | 11.79M | -1.51M | 10.61M | 11.60M | 3.60M | -1.00M | 3.60M | -6.20M | -1.00M |
|
Revenue
|
7.53M | 7.90M | 0.55M | 0.54M | 0.52M | 0.59M | 0.86M | 0.70M | 0.79M | 0.82M | 35.56M | 66.67M | 34.42M | 42.82M | 47.76M | 34.28M | 36.65M | 33.97M | 32.48M | 33.63M | 29.61M | 25.70M | 28.14M | 20.36M | 21.80M | 21.94M |
|
Interest income - Loans
|
5.29M | 5.85M | 9.54M | 6.60M | 6.93M | 7.45M | 9.54M | 12.44M | 13.78M | 15.79M | 21.36M | 32.59M | 22.29M | 21.68M | 23.90M | 23.79M | 30.21M | 33.11M | 37.13M | 38.33M | 38.55M | 38.93M | 38.35M | 36.20M | 34.75M | 33.05M |
|
Interest income - Investments
|
| | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.84M | 1.62M | 1.24M | 1.68M | 3.51M | 1.75M | 1.11M | 3.04M | | | | | | | | |
|
Interest Income - Debt Securities
|
0.87M | 0.25M | 1.23M | 0.98M | 1.13M | 1.36M | 1.37M | 1.49M | 1.97M | 0.89M | 1.87M | 4.26M | 2.79M | 3.19M | 2.63M | 2.48M | 3.66M | 3.74M | 3.89M | 4.13M | 3.93M | 4.23M | 4.18M | 4.43M | 4.48M | 4.88M |
|
Interest Income - Fed Funds
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
5.77M | 6.37M | 10.42M | 7.64M | 8.12M | 8.46M | 10.42M | 13.17M | 14.44M | 16.43M | 22.58M | 33.81M | 23.75M | 23.40M | 25.80M | 26.24M | 33.15M | 36.46M | 40.89M | 42.46M | 42.48M | 43.16M | 42.53M | 40.63M | 39.23M | 37.93M |
|
Interest Expense - Deposits
|
0.91M | 1.04M | 1.73M | 1.54M | 1.76M | 1.72M | 1.73M | 1.65M | 1.51M | 1.36M | 1.54M | 1.68M | 1.62M | 1.59M | 1.56M | 1.54M | 3.03M | 5.13M | 11.33M | 14.62M | 16.11M | 17.90M | 18.48M | 17.27M | 16.98M | 16.33M |
|
Interest Expense - Debt
|
0.17M | 0.18M | 0.50M | 0.18M | 0.17M | 0.18M | 0.18M | 0.61M | 0.69M | 0.65M | 0.63M | 0.87M | 0.64M | 0.48M | 0.55M | 0.55M | 0.87M | 1.94M | 3.81M | 3.40M | 3.61M | 2.96M | 3.14M | 2.72M | 2.57M | 1.74M |
|
Interest Expense - Others
|
0.26M | 0.37M | 0.46M | 0.72M | 0.75M | 0.68M | 0.50M | 0.61M | 0.69M | 0.65M | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
1.33M | 1.59M | 2.40M | 2.44M | 2.68M | 2.58M | 2.40M | 2.52M | 2.62M | 2.41M | 2.56M | 3.35M | 2.63M | 2.53M | 2.13M | 2.15M | 4.47M | 8.33M | 15.69M | 18.57M | 20.29M | 21.40M | 22.18M | 20.55M | 20.12M | 18.81M |
|
Interest Income - Net
|
4.44M | 4.79M | 8.02M | 5.20M | 5.44M | 5.88M | 8.02M | 10.64M | 11.83M | 14.01M | 20.02M | 30.46M | 21.12M | 20.88M | 23.67M | 24.09M | 28.68M | 28.13M | 25.20M | 23.89M | 22.19M | 21.76M | 20.35M | 20.09M | 19.10M | 19.13M |
|
Interest Income - Total
|
4.21M | 4.20M | 7.45M | 4.60M | 4.87M | 5.60M | 7.45M | 7.14M | 7.83M | 11.64M | 20.02M | 30.46M | 21.12M | 20.76M | 21.17M | 16.60M | 24.78M | 16.34M | 26.71M | 13.88M | 11.14M | 18.99M | 21.35M | 16.98M | 25.30M | 20.13M |
|
Financial Services Fees
|
0.90M | 0.81M | 1.12M | 0.74M | 1.65M | 0.54M | 0.82M | 4.21M | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
0.15M | 0.16M | 0.27M | 0.15M | 0.17M | 0.19M | 0.27M | 0.18M | 0.21M | 0.24M | 0.33M | 0.37M | 0.38M | 0.39M | 0.32M | 0.33M | 0.35M | 0.29M | 0.34M | 0.35M | 0.36M | 0.20M | 0.36M | 0.39M | 0.38M | 0.40M |
|
Investment Banking Income
|
1.39M | 1.59M | 1.97M | 3.19M | 2.29M | 2.93M | 3.04M | 9.50M | 14.85M | 14.75M | 4.71M | 8.45M | 4.67M | 3.60M | 0.08M | 3.06M | -0.52M | 1.83M | 0.36M | 0.63M | 0.53M | 0.57M | 0.13M | 0.49M | 0.85M | 0.96M |
|
Income - Trust
|
| | | | | | | | | | 0.17M | 0.83M | 0.50M | 0.44M | 0.39M | 0.41M | 0.51M | 0.45M | 0.43M | 0.46M | 0.46M | 0.48M | 0.52M | 0.62M | 0.73M | 0.56M |
|
Mortgage Banking
|
| | 3.86M | | 3.94M | 3.16M | 3.86M | 13.71M | 14.40M | 12.49M | 9.30M | 7.25M | 7.70M | 12.76M | 9.56M | 5.96M | 3.17M | 1.96M | 3.20M | 3.15M | 2.92M | 2.62M | 2.66M | 3.09M | 2.75M | 2.18M |
|
Card Income
|
| | 0.13M | | | | | 0.13M | 0.21M | 0.81M | 0.30M | 0.30M | 0.50M | 0.71M | 0.42M | 0.60M | 0.35M | 0.87M | 0.34M | 0.56M | 0.36M | 0.45M | 0.24M | 0.51M | 0.69M | 0.61M |
|
Trading Income
|
| | | | | | | | | | | | | | | | | | 0.01M | | 0.20M | -1.84M | | | | |
|
Other Non-Interest Income
|
0.60M | 2.52M | 0.22M | 4.84M | 4.45M | 3.95M | 0.32M | 0.26M | 0.31M | 0.72M | 0.83M | 1.05M | 2.01M | 17.79M | 12.52M | 2.79M | 2.48M | 2.98M | 3.57M | 9.02M | 3.55M | 16.52M | 4.40M | 12.61M | 7.91M | 5.21M |
|
Non-Interest Income
|
3.09M | 3.11M | 4.84M | 5.38M | 4.97M | 4.54M | 5.00M | 16.35M | 17.61M | 17.04M | 15.54M | 36.21M | 13.29M | 21.94M | 24.09M | 10.19M | 7.97M | 5.84M | 7.28M | 9.74M | 7.42M | 3.94M | 7.79M | 0.27M | 2.70M | 2.81M |
|
Amortization - Intangibles
|
0.07M | 0.07M | 0.14M | 0.06M | 0.06M | 0.05M | 0.14M | 0.23M | 0.23M | 0.02M | 0.35M | 0.46M | 0.45M | 0.44M | 0.40M | 0.39M | 0.38M | 0.36M | 0.35M | 0.34M | 0.31M | 0.30M | 0.29M | 0.28M | 0.27M | 0.26M |
|
Research & Development
|
0.27M | 0.31M | 0.38M | 0.31M | 0.41M | 0.83M | 0.47M | 0.61M | 0.66M | 0.85M | 0.81M | 1.48M | 0.84M | 1.11M | 0.95M | 0.87M | 1.33M | 1.44M | 1.35M | 1.13M | 2.89M | 2.43M | 2.28M | 2.33M | 2.77M | 2.65M |
|
Wages, Salaries and Other
|
3.43M | 3.72M | 7.16M | 4.82M | 5.08M | 5.18M | 7.34M | 10.85M | 11.88M | 15.09M | 13.90M | 17.54M | 14.68M | 15.36M | 14.10M | 15.87M | 14.17M | 11.86M | 15.29M | 14.52M | 14.64M | 13.71M | 16.05M | 14.93M | 13.94M | 13.24M |
|
Restructuring Costs
|
| | 0.27M | | | | 0.27M | 0.18M | 1.26M | 0.66M | 9.02M | 1.24M | 1.44M | 0.17M | 0.05M | | | | | | 6.00M | | | | | |
|
Other Operating Expenses
|
5.44M | 5.82M | 10.53M | 7.86M | 7.79M | 8.79M | 3.93M | 9.05M | 8.73M | 6.36M | 11.94M | 28.21M | 7.88M | 12.93M | 21.69M | 24.45M | 27.88M | 26.11M | 27.50M | 32.92M | 55.73M | 27.99M | 30.16M | 26.98M | 23.69M | 23.00M |
|
Operating Expenses
|
5.70M | 6.13M | 11.18M | 8.16M | 8.21M | 9.63M | 11.34M | 15.64M | 18.68M | 21.74M | 30.23M | 30.27M | 25.34M | 25.14M | 22.69M | 25.33M | 29.21M | 27.55M | 28.85M | 34.05M | 64.62M | 30.42M | 32.44M | 29.31M | 26.45M | 25.64M |
|
EBIT
|
2.93M | 2.78M | 3.51M | 4.26M | 4.31M | 3.09M | 3.51M | 10.38M | 9.38M | 9.35M | 7.88M | 39.76M | 11.71M | 20.09M | 24.71M | 3.61M | 8.01M | 2.96M | 20.84M | 8.13M | -25.77M | 13.91M | 18.88M | 8.49M | 21.67M | 16.11M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | 7.32M | 9.36M | -0.09M | -0.05M | 0.08M | -0.05M | -0.28M | 0.06M | 0.17M | -0.01M | -8.54M | 0.16M | 0.23M |
|
EBT
|
1.60M | 1.19M | 1.11M | 1.82M | 1.63M | 0.52M | 1.11M | 7.86M | 6.77M | 6.94M | 5.32M | 36.41M | 9.07M | 17.56M | 22.57M | 1.46M | 3.54M | -5.37M | 5.14M | -10.44M | -46.06M | -7.48M | -3.30M | -12.05M | 1.54M | -2.70M |
|
Tax Provisions
|
0.33M | -2.10M | 0.27M | 0.29M | 0.38M | 0.07M | 0.27M | 1.64M | 1.71M | 1.22M | 1.08M | 7.71M | 2.21M | 4.73M | 5.15M | 0.34M | 0.80M | -1.10M | 1.17M | -1.83M | -4.69M | -1.72M | -0.41M | -0.62M | 0.60M | -0.70M |
|
Profit After Tax
|
1.27M | 0.99M | 0.84M | 1.53M | 1.25M | 0.53M | 0.84M | 6.22M | 5.06M | 5.72M | 4.24M | 28.69M | 6.86M | 12.83M | 17.76M | 1.12M | 2.74M | -4.28M | 3.97M | -8.61M | -41.37M | -5.76M | -2.89M | -11.44M | 0.95M | -2.00M |
|
Net Income - Minority
|
| | | | -0.22M | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | -0.00M | -0.00M | | 0.01M | -0.00M | -0.00M | 0.00M | 0.00M | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.27M | 3.29M | 0.84M | 1.53M | 1.25M | 0.45M | 0.84M | 6.22M | 5.06M | 5.72M | 4.24M | 28.69M | 6.86M | 12.83M | 17.42M | 1.12M | 2.74M | -4.28M | 3.97M | -8.61M | -41.37M | -5.76M | -2.89M | -11.44M | 0.95M | -2.00M |
|
Consolidated Net Income
|
1.27M | 3.29M | 0.84M | 1.53M | 1.25M | 0.45M | 0.84M | 6.22M | 5.06M | 5.72M | -0.01M | -0.07M | -0.07M | -0.04M | 0.43M | 1.12M | 2.74M | -4.28M | 3.97M | -8.61M | -41.37M | -5.76M | -2.89M | -11.44M | 0.95M | -2.00M |
|
Income towards Parent Company
|
1.27M | 3.29M | 0.84M | 1.53M | 1.03M | 0.45M | 0.84M | 6.22M | 5.06M | 5.72M | -0.01M | -0.07M | -0.07M | -0.04M | 0.43M | 1.12M | 2.74M | -4.28M | 3.97M | -8.61M | -41.37M | -5.76M | -2.89M | -11.44M | 0.95M | -2.00M |
|
Net Income towards Common Stockholders
|
1.27M | 0.98M | 0.83M | 1.53M | 1.25M | 0.53M | 0.83M | 6.22M | 5.06M | 5.58M | 4.23M | 28.65M | 6.81M | 12.79M | 17.76M | 1.12M | 2.74M | -4.28M | 3.97M | -8.61M | -41.37M | -5.76M | -2.89M | -2.89M | 0.95M | -2.00M |
|
EPS (Basic)
|
0.45 | 0.35 | 0.10 | 0.35 | 0.29 | 0.09 | 0.10 | 0.73 | 0.59 | 0.65 | 0.28 | 1.54 | 0.36 | 0.68 | 0.93 | 0.06 | 0.15 | -0.23 | 0.21 | -0.45 | -2.18 | -0.30 | -0.15 | -0.47 | 0.01 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
0.45 | 0.35 | 0.38 | 0.35 | 0.29 | 0.09 | 0.15 | 0.73 | 0.88 | 0.98 | | 0.40 | | | | | 0.15 | | 0.21 | -0.45 | -2.18 | -0.30 | -0.15 | -0.47 | 0.01 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
| 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 8.49M | 8.58M | 8.58M | 18.62M | 18.62M | 18.78M | 18.77M | 18.77M | 18.77M | 18.80M | 18.95M | 18.95M | 18.94M | 19.19M | 19.19M | 19.20M | 22.98M | 73.50M | |
|
EBITDA
|
2.93M | 2.78M | 3.51M | 4.26M | 4.31M | 3.09M | 3.51M | 10.38M | 9.38M | 9.35M | 7.88M | 39.76M | 11.71M | 20.09M | 24.71M | 3.61M | 8.01M | 2.96M | 20.84M | 8.13M | -25.77M | 13.91M | 18.88M | 8.49M | 21.67M | 16.11M |
|
Tax Rate
|
20.58% | | 24.10% | 15.80% | 23.22% | 13.35% | 24.10% | 20.91% | 25.23% | 17.57% | 20.26% | 21.19% | 24.40% | 26.95% | 22.83% | 23.42% | 22.65% | 20.42% | 22.79% | 17.49% | 10.19% | 23.04% | 12.33% | 5.11% | 38.77% | 25.84% |