|
Provisions
|
0.65M | 1.30M | 1.22M | 0.75M | 0.54M | 0.90M | 0.40M | -0.49M | 0.01M | 0.31M | 0.32M | 2.79M | 0.20M | -0.84M | 0.77M | 0.31M | 3.19M | 3.00M | 0.71M | 0.71M | -0.30M | -0.02M | 0.13M | 0.12M | 0.23M | -1.45M | 2.38M | 4.27M | 0.83M | 2.58M | -1.58M | -0.96M | 3.68M | 8.18M | 6.30M | 4.46M | 0.46M | -0.41M | 0.37M |
|
Revenue
|
12.07M | 12.73M | 13.28M | 13.69M | 14.21M | 14.64M | 14.69M | 15.46M | 0.26M | 0.27M | 0.28M | 0.28M | 0.25M | 0.26M | 0.26M | 0.25M | 0.22M | 0.17M | 0.19M | 0.21M | 0.20M | 0.22M | 0.20M | 0.26M | 0.24M | 0.25M | 0.24M | 0.34M | 0.29M | 0.36M | 0.29M | 0.69M | 0.30M | 0.49M | 0.57M | 0.59M | 0.60M | 0.67M | 0.78M |
|
Interest income - Loans
|
13.28M | 13.97M | 14.91M | 15.91M | 15.51M | 16.66M | 17.18M | 17.49M | 17.42M | 18.11M | 19.15M | 20.03M | 20.10M | 19.54M | 19.05M | 18.65M | 18.98M | 18.46M | 18.03M | 18.19M | 17.90M | 19.27M | 19.80M | 21.08M | 21.43M | 25.14M | 28.13M | 36.55M | 39.72M | 42.48M | 43.85M | 44.12M | 43.33M | 43.06M | 43.60M | 42.85M | 43.48M | 44.13M | 46.33M |
|
Interest income - Investments
|
0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
0.68M | 0.71M | 0.69M | 0.66M | 0.84M | 0.88M | 0.93M | 0.95M | 0.94M | 0.97M | 1.00M | 1.01M | 1.00M | 0.99M | 0.90M | 0.86M | 0.82M | 0.78M | 0.80M | 0.83M | 0.77M | 0.74M | 1.03M | 0.75M | 0.72M | 0.91M | 0.82M | 1.60M | 1.00M | 1.00M | 1.22M | 1.03M | 1.13M | 1.19M | 1.39M | 1.48M | 1.45M | 1.48M | 1.41M |
|
Other interest income
|
0.04M | 0.03M | 0.03M | 0.07M | 0.11M | 0.15M | 0.24M | 0.29M | 0.25M | 0.33M | 0.34M | 0.50M | 0.38M | 0.51M | 0.54M | 0.43M | 0.29M | 0.09M | 0.10M | 0.12M | 0.11M | 0.09M | 0.09M | 0.09M | 0.15M | 0.45M | 0.75M | 2.15M | 3.57M | 3.02M | 3.39M | 4.16M | 3.83M | 3.43M | 3.21M | 3.51M | 3.56M | 3.04M | 2.85M |
|
Interest Income - Total
|
14.00M | 14.71M | 15.63M | 16.64M | 16.44M | 17.69M | 18.35M | 18.73M | 18.61M | 19.41M | 20.50M | 21.54M | 21.48M | 21.05M | 20.49M | 19.93M | 20.10M | 19.32M | 18.92M | 19.15M | 18.78M | 20.09M | 20.61M | 21.89M | 22.30M | 26.36M | 29.69M | 39.59M | 44.29M | 46.51M | 48.26M | 49.39M | 48.28M | 47.68M | 48.19M | 47.84M | 48.48M | 48.65M | 50.59M |
|
Interest Expense - Deposits
|
1.74M | 1.96M | 2.16M | 2.44M | 2.58M | 3.10M | 3.42M | 3.60M | 3.66M | 4.31M | 5.04M | 5.94M | 6.10M | 6.32M | 6.33M | 5.95M | 5.71M | 4.81M | 4.10M | 3.56M | 3.11M | 2.74M | 2.39M | 2.20M | 2.21M | 1.98M | 4.09M | 11.08M | 17.03M | 20.78M | 23.79M | 25.31M | 25.36M | 24.68M | 25.58M | 25.64M | 24.77M | 23.08M | 22.59M |
|
Interest Expense - Debt
|
0.87M | 0.87M | 0.95M | 0.92M | 0.91M | 0.95M | 1.07M | 1.21M | 1.25M | 1.20M | 1.21M | 1.13M | 1.10M | 1.13M | 1.15M | 1.10M | 1.10M | 0.88M | 1.21M | 1.28M | 1.01M | 0.77M | 0.50M | 0.77M | 0.59M | 0.56M | 0.99M | 1.70M | 1.72M | 1.74M | 1.78M | 1.84M | 1.77M | 1.78M | 1.90M | 2.00M | 1.64M | 1.63M | 2.02M |
|
Interest Expenses
|
2.61M | 2.83M | 3.11M | 3.35M | 3.49M | 4.05M | 4.49M | 4.82M | 4.90M | 5.51M | 6.25M | 7.08M | 7.20M | 7.45M | 7.48M | 7.05M | 6.81M | 5.69M | 5.31M | 4.84M | 4.12M | 3.51M | 2.89M | 2.96M | 2.79M | 2.54M | 5.08M | 12.78M | 18.75M | 22.52M | 25.57M | 27.15M | 27.13M | 26.46M | 27.47M | 27.64M | 26.41M | 24.71M | 24.60M |
|
Interest Income - Net
|
11.40M | 11.88M | 12.53M | 13.29M | 12.95M | 13.64M | 13.86M | 13.91M | 13.71M | 13.91M | 14.25M | 14.47M | 14.27M | 13.60M | 13.01M | 12.88M | 13.29M | 13.64M | 13.61M | 14.30M | 14.65M | 16.58M | 17.72M | 18.93M | 19.51M | 23.82M | 24.60M | 26.81M | 25.54M | 23.99M | 22.69M | 22.25M | 21.15M | 21.22M | 20.72M | 20.20M | 22.07M | 23.94M | 25.99M |
|
Interest Income - Total
|
10.75M | 10.58M | 11.31M | 12.54M | 12.40M | 12.75M | 13.46M | 14.41M | 13.69M | 13.60M | 13.92M | 11.67M | 14.08M | 14.44M | 12.24M | 12.57M | 10.10M | 10.64M | 12.90M | 13.60M | 14.95M | 16.60M | 17.59M | 18.80M | 19.28M | 25.27M | 22.22M | 22.54M | 24.71M | 21.41M | 24.27M | 23.20M | 17.46M | 13.04M | 14.42M | 15.74M | 21.60M | 24.35M | 25.61M |
|
Service Charges
|
0.24M | 0.23M | 0.24M | 0.24M | 0.24M | 0.26M | 0.25M | 0.25M | 0.26M | 0.27M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | -0.21M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.11M | 0.11M | 0.16M | 0.08M | 0.32M | 0.20M | 0.04M | 0.87M | 0.37M | 0.32M | 0.15M | 0.15M | 0.09M | 0.62M | 0.70M | 0.38M | | | 0.03M | 0.02M | 0.51M | 0.81M | 0.92M | 0.44M | 0.63M | 0.61M | -0.01M | 0.01M | 0.93M | 0.72M | 0.24M | 0.08M | 0.32M | 0.04M | 0.13M | 0.02M | 0.44M | 1.08M | 1.37M |
|
Other Non-Interest Income
|
0.17M | 0.17M | 0.18M | 0.17M | 0.38M | 0.29M | 0.38M | 0.28M | 0.26M | 0.27M | 0.27M | 6.20M | 0.72M | 0.71M | 1.48M | 0.02M | 0.61M | 0.28M | 0.24M | 0.15M | 1.01M | 3.87M | 0.30M | 0.03M | 0.26M | 0.27M | 0.27M | 0.84M | 1.06M | 1.05M | 1.03M | 1.03M | 3.68M | 0.70M | 15.83M | 2.96M | 0.78M | 0.68M | 0.61M |
|
Non-Interest Income
|
0.67M | 0.85M | 0.75M | 0.40M | 1.27M | 1.00M | 0.82M | 1.54M | 1.33M | 1.11M | 0.86M | 0.60M | 1.31M | 1.34M | 1.55M | 1.05M | 1.07M | 0.58M | 0.61M | 0.62M | 1.96M | 1.44M | 1.44M | 0.82M | 0.96M | 1.15M | 0.40M | 0.53M | 1.53M | 1.40M | 0.79M | 1.13M | 0.92M | 0.68M | 1.16M | 0.96M | 1.50M | 2.01M | 2.50M |
|
Amortization - Intangibles
|
0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.12M | 0.35M | 0.02M | 0.02M | 0.07M | 0.20M | 0.02M | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.41M | 0.38M | 0.42M | 0.40M | 0.45M | 0.40M | 0.62M | 0.40M | 0.53M | 0.51M | 0.51M | 0.49M | 0.59M | 0.55M | 0.51M | 0.50M | 0.54M | 0.49M | 0.53M | 1.66M | 0.51M | 0.83M | 0.63M | 0.43M | 0.65M | 0.69M | 0.63M | 0.66M | 0.67M | 0.73M | 0.74M | 0.75M | 0.74M | 0.76M | 0.85M | 0.91M | 0.89M | 0.71M | 0.63M |
|
Wages, Salaries and Other
|
3.81M | 3.75M | 3.84M | 4.33M | 3.93M | 3.80M | 3.95M | 4.60M | 5.03M | 4.54M | 4.90M | 4.50M | 4.84M | 4.55M | 4.88M | 5.16M | 5.38M | 5.23M | 5.29M | 5.45M | 4.77M | 3.96M | 4.78M | 4.81M | 4.94M | 5.43M | 5.88M | 5.99M | 6.08M | 6.39M | 6.04M | 6.09M | 6.29M | 6.18M | 6.22M | 5.06M | 7.05M | 7.52M | 8.00M |
|
Rent Expense
|
1.41M | 1.39M | 1.44M | 1.58M | 1.69M | 1.44M | 1.45M | 1.58M | 1.62M | 1.73M | 1.77M | 1.67M | 1.89M | 1.83M | 1.95M | 1.93M | 1.91M | 2.23M | 2.27M | 4.52M | 2.41M | 3.25M | 2.62M | 2.41M | 2.15M | 2.19M | 2.04M | 1.92M | 2.08M | 2.20M | 2.15M | 2.23M | 2.32M | 2.24M | 2.33M | 2.60M | 2.58M | 2.50M | 2.47M |
|
Other Operating Expenses
|
5.26M | 5.45M | 5.63M | 5.79M | 6.10M | 5.74M | 6.06M | 6.59M | 7.06M | 6.52M | 6.59M | 6.64M | 6.50M | 6.37M | 6.22M | 6.80M | 7.21M | 6.99M | 6.93M | 7.53M | 6.72M | 5.97M | 7.12M | 6.84M | 7.12M | 8.05M | 8.37M | 9.89M | 9.94M | 9.71M | 9.32M | 9.89M | 10.23M | 9.25M | 9.68M | 9.14M | 10.68M | 11.33M | 11.53M |
|
Operating Expenses
|
7.08M | 7.21M | 7.48M | 7.77M | 8.23M | 7.58M | 8.13M | 8.58M | 9.20M | 8.76M | 8.87M | 8.80M | 8.97M | 8.76M | 8.67M | 9.22M | 9.66M | 9.72M | 9.73M | 13.70M | 9.64M | 10.05M | 10.37M | 9.68M | 9.93M | 10.94M | 11.03M | 12.47M | 12.69M | 12.64M | 12.21M | 12.86M | 13.30M | 12.24M | 12.87M | 12.64M | 14.14M | 14.55M | 14.63M |
|
Operating Income
|
| | | | | | | | -9.24M | -8.98M | -8.98M | -8.93M | -8.92M | -8.57M | -8.62M | -9.20M | -9.60M | -9.75M | -9.69M | -13.61M | -9.45M | -9.97M | -10.36M | -9.51M | -9.73M | -10.79M | -10.89M | -12.24M | -12.56M | -12.46M | -12.10M | -12.31M | -13.11M | -11.84M | -12.36M | -12.23M | -13.68M | -14.09M | -13.99M |
|
EBIT
|
6.95M | 7.05M | 7.68M | 8.53M | 8.93M | 10.21M | 10.64M | 12.19M | -9.24M | -8.98M | -8.98M | -8.93M | -8.92M | -8.57M | -8.62M | -9.20M | -9.60M | -9.75M | -9.69M | -13.61M | -9.45M | -9.97M | -10.36M | -9.51M | -9.73M | -10.79M | -10.89M | -12.24M | -12.56M | -12.46M | -12.10M | -12.31M | -13.11M | -11.84M | -12.36M | -12.23M | -13.68M | -14.09M | -13.99M |
|
EBT
|
4.34M | 4.22M | 4.58M | 5.17M | 5.44M | 6.16M | 6.16M | 7.37M | 5.82M | 5.94M | 5.91M | 3.48M | 6.41M | 7.02M | 5.12M | 4.40M | 1.51M | 1.49M | 3.78M | 0.51M | 7.27M | 7.99M | 8.66M | 9.95M | 10.31M | 15.48M | 11.59M | 10.59M | 13.55M | 10.17M | 12.85M | 11.47M | 5.08M | 1.47M | 2.71M | 4.06M | 8.97M | 11.81M | 13.48M |
|
Tax Provisions
|
1.35M | 1.32M | 1.44M | 1.85M | 1.74M | 2.39M | 1.90M | 5.28M | 1.22M | 1.23M | 1.06M | 0.22M | 1.33M | 1.44M | 1.03M | 0.92M | 0.15M | 0.28M | 0.79M | 0.18M | 1.58M | 1.76M | 1.80M | 2.13M | 2.10M | 3.46M | 2.42M | 2.57M | 3.17M | 2.19M | 3.07M | 2.95M | 1.32M | 0.36M | 0.79M | 1.10M | 2.08M | 2.73M | 3.40M |
|
Profit After Tax
|
2.99M | 2.90M | 3.14M | 3.32M | 3.70M | 3.77M | 4.26M | 2.10M | 4.60M | 4.71M | 4.86M | 3.26M | 5.08M | 5.58M | 4.09M | 3.47M | 1.36M | 1.21M | 2.99M | 0.34M | 5.69M | 6.23M | 6.86M | 7.81M | 8.21M | 12.02M | 9.17M | 8.02M | 10.38M | 7.98M | 9.78M | 8.52M | 3.76M | 1.12M | 1.93M | 2.96M | 6.89M | 9.09M | 10.08M |
|
Income from Continuing Operations
|
2.99M | 2.90M | 3.14M | 3.32M | 3.70M | 3.77M | 4.26M | 2.10M | 4.60M | 4.71M | 4.86M | 3.26M | 5.08M | 5.58M | 4.09M | 3.47M | 1.36M | 1.21M | 2.99M | 0.34M | 5.69M | 6.23M | 6.86M | 7.81M | 8.21M | 12.02M | 9.17M | 8.02M | 10.38M | 7.98M | 9.78M | 8.52M | 3.76M | 1.12M | 1.93M | 2.96M | 6.89M | 9.09M | 10.08M |
|
Consolidated Net Income
|
2.99M | 2.90M | 3.14M | 3.32M | 3.70M | 3.77M | 4.26M | 2.10M | 4.60M | 4.71M | 4.86M | 3.26M | 5.08M | 5.58M | 4.09M | 3.47M | 1.36M | 1.21M | 2.99M | 0.34M | 5.69M | 6.23M | 6.86M | 7.81M | 8.21M | 12.02M | 9.17M | 8.02M | 10.38M | 7.98M | 9.78M | 8.52M | 3.76M | 1.12M | 1.93M | 2.96M | 6.89M | 9.09M | 10.08M |
|
Income towards Parent Company
|
2.99M | 2.90M | 3.14M | 3.32M | 3.70M | 3.77M | 4.26M | 2.10M | 4.60M | 4.71M | 4.86M | 3.26M | 5.08M | 5.58M | 4.09M | 3.47M | 1.36M | 1.21M | 2.99M | 0.34M | 5.69M | 6.23M | 6.86M | 7.81M | 8.21M | 12.02M | 9.17M | 8.02M | 10.38M | 7.98M | 9.78M | 8.52M | 3.76M | 1.12M | 1.93M | 2.96M | 6.89M | 9.09M | 10.08M |
|
Net Income towards Common Stockholders
|
2.99M | 2.90M | 3.14M | 3.32M | 3.70M | 3.77M | 4.26M | 2.10M | 4.60M | 4.71M | 4.86M | 3.26M | 5.08M | 5.58M | 4.09M | 3.47M | 1.36M | 1.21M | 2.99M | 0.34M | 5.69M | 6.23M | 6.86M | 7.81M | 8.21M | 12.02M | 9.17M | 8.02M | 10.38M | 7.98M | 9.78M | 8.52M | 3.76M | 1.12M | 1.93M | 2.96M | 6.89M | 9.09M | 10.08M |
|
EPS (Basic)
|
0.40 | 0.38 | 0.42 | 0.44 | 0.49 | 0.49 | 0.55 | 0.27 | 0.59 | 0.60 | 0.62 | 0.42 | 0.65 | 0.71 | 0.52 | 0.44 | 0.17 | 0.16 | 0.38 | 0.04 | 0.72 | 0.79 | 0.88 | 1.00 | 1.05 | 1.56 | 1.19 | 1.04 | 1.34 | 1.02 | 1.25 | 1.10 | 0.48 | 0.14 | 0.24 | 0.38 | 0.88 | 1.16 | 1.28 |
|
EPS (Weighted Average and Diluted)
|
0.40 | 0.38 | 0.41 | 0.43 | 0.48 | 0.49 | 0.55 | 0.27 | 0.59 | 0.60 | 0.62 | 0.41 | 0.65 | 0.71 | 0.52 | 0.44 | 0.17 | 0.16 | 0.38 | 0.04 | 0.71 | 0.79 | 0.87 | 0.99 | 1.04 | 1.55 | 1.18 | 1.04 | 1.33 | 1.02 | 1.25 | 1.09 | 0.48 | 0.14 | 0.24 | 0.37 | 0.87 | 1.15 | 1.27 |
|
Shares Outstanding (Weighted Average)
|
7.53M | 7.53M | 7.55M | 7.57M | 7.63M | 7.65M | 7.68M | 7.72M | 7.81M | 7.83M | 7.84M | 7.84M | 7.85M | 7.87M | 7.84M | 7.84M | 7.93M | 7.87M | 7.89M | 7.90M | 7.97M | 7.91M | 7.84M | 7.84M | 7.87M | 7.76M | 7.76M | 7.71M | 7.84M | 7.84M | 7.83M | 7.84M | 7.94M | 7.90M | 7.86M | 7.86M | 7.91M | 7.87M | 7.88M |
|
Shares Outstanding (Diluted Average)
|
7.43M | 7.47M | 7.49M | 7.49M | 7.63M | 7.65M | 7.67M | 7.67M | 7.72M | 7.76M | 7.76M | 7.78M | 7.78M | 7.79M | 7.79M | 7.79M | 7.78M | 7.75M | 7.75M | 7.75M | 7.80M | 7.79M | 7.78M | 7.76M | 7.72M | 7.68M | 7.66M | 7.64M | 7.62M | 7.64M | 7.65M | 7.65M | 7.69M | 7.72M | 7.73M | 7.74M | 7.74M | 7.82M | 7.84M |
|
EBITDA
|
6.95M | 7.05M | 7.68M | 8.53M | 8.93M | 10.21M | 10.64M | 12.19M | -9.24M | -8.98M | -8.98M | -8.93M | -8.92M | -8.57M | -8.62M | -9.20M | -9.60M | -9.75M | -9.69M | -13.61M | -9.45M | -9.97M | -10.36M | -9.51M | -9.73M | -10.79M | -10.89M | -12.24M | -12.56M | -12.46M | -12.10M | -12.31M | -13.11M | -11.84M | -12.36M | -12.23M | -13.68M | -14.09M | -13.99M |
|
Tax Rate
|
31.15% | 31.31% | 31.40% | 35.76% | 31.91% | 38.84% | 30.77% | 71.56% | 20.99% | 20.64% | 17.86% | 6.21% | 20.76% | 20.54% | 20.13% | 21.02% | 9.97% | 18.69% | 20.89% | 34.50% | 21.72% | 22.02% | 20.82% | 21.46% | 20.38% | 22.36% | 20.85% | 24.29% | 23.40% | 21.52% | 23.92% | 25.68% | 25.95% | 24.15% | 28.98% | 27.04% | 23.19% | 23.07% | 25.23% |