|
Provisions
|
1.82M | 0.58M | 2.15M | 3.23M | 3.91M | 1.34M | 3.44M | 0.44M | 7.61M | -0.06M | 5.44M | 0.87M | 22.62M |
|
Revenue
|
21.55M | 30.05M | 34.70M | 46.27M | 0.96M | 1.01M | 1.09M | 1.02M | 0.79M | 0.87M | 1.07M | 1.63M | 1.96M |
|
Interest income - Loans
|
22.33M | 26.60M | 33.40M | 48.69M | 58.08M | 66.84M | 74.72M | 77.34M | 73.67M | 78.04M | 111.24M | 170.18M | 172.83M |
|
Interest income - Investments
|
| 0.10M | 0.14M | 0.16M | 0.15M | 0.11M | | | | | | | |
|
Interest Income - Debt Securities
|
2.03M | 1.65M | 2.06M | 2.15M | 2.74M | 3.57M | 3.92M | 3.75M | 3.24M | 3.13M | 3.91M | 4.13M | 5.19M |
|
Other interest income
|
0.04M | 0.08M | 0.13M | 0.10M | 0.17M | 0.79M | 1.43M | 1.86M | 0.58M | 0.38M | 3.50M | 14.15M | 13.97M |
|
Interest Income - Total
|
24.40M | 28.09M | 35.59M | 50.75M | 60.99M | 71.20M | 80.06M | 82.95M | 77.49M | 81.38M | 117.94M | 188.45M | 191.99M |
|
Interest Expense - Deposits
|
2.37M | 2.23M | 3.29M | 5.68M | 8.30M | 12.69M | 18.95M | 24.70M | 18.18M | 10.44M | 19.36M | 86.91M | 101.26M |
|
Interest Expense - Debt
|
0.82M | 0.53M | 0.63M | 2.29M | 3.60M | 4.14M | 4.79M | 4.49M | 4.47M | 3.05M | 3.84M | 7.08M | 7.45M |
|
Interest Expenses
|
3.19M | 2.77M | 3.93M | 7.97M | 11.90M | 16.84M | 23.74M | 29.19M | 22.65M | 13.49M | 23.20M | 93.99M | 108.71M |
|
Interest Income - Net
|
21.20M | 25.33M | 31.66M | 42.79M | 49.09M | 54.36M | 56.33M | 53.76M | 54.84M | 67.89M | 94.74M | 94.47M | 83.28M |
|
Interest Income - Total
|
19.38M | 24.74M | 29.51M | 39.56M | 45.18M | 53.02M | 52.89M | 53.32M | 47.23M | 67.94M | 89.31M | 93.60M | 60.66M |
|
Service Charges
|
0.31M | 0.42M | 0.64M | 0.93M | 0.96M | 1.01M | | | | | | | |
|
Investment Gain (Loss)
|
-0.02M | 0.65M | | | -0.12M | 0.17M | 0.22M | 0.08M | | | | | |
|
Investment Banking Income
|
0.02M | 2.02M | 1.31M | 1.11M | 0.47M | 1.43M | 0.98M | 1.79M | 0.04M | 2.69M | 1.24M | 1.97M | 0.52M |
|
Other Non-Interest Income
|
0.36M | 0.33M | 0.59M | 0.73M | 0.69M | 1.17M | 6.93M | 2.44M | 1.07M | 4.09M | 1.64M | 4.16M | 23.02M |
|
Non-Interest Income
|
0.34M | 4.72M | 3.04M | 3.48M | 2.68M | 4.63M | 3.90M | 5.24M | 2.88M | 5.66M | 3.04M | 4.84M | 3.72M |
|
Amortization - Intangibles
|
| 0.02M | 0.13M | 0.20M | 0.15M | 0.12M | 0.09M | 0.07M | | | | | |
|
Research & Development
|
1.21M | 1.35M | 1.29M | 1.52M | 1.60M | 1.87M | 2.03M | 2.07M | 3.22M | 2.41M | 2.63M | 2.89M | 3.25M |
|
Wages, Salaries and Other
|
9.45M | 11.58M | 13.53M | 15.74M | 15.65M | 16.28M | 18.97M | 19.43M | 21.36M | 18.32M | 22.24M | 24.59M | 23.75M |
|
Rent Expense
|
3.00M | 3.42M | 4.42M | 5.34M | 5.81M | 6.17M | 6.79M | 7.59M | 10.93M | 10.68M | 8.30M | 8.66M | 9.49M |
|
Restructuring Costs
|
| 0.91M | 1.80M | 0.00M | | | | | | | | | |
|
Other Operating Expenses
|
13.64M | 16.44M | 18.30M | 22.30M | 22.13M | 24.49M | 26.81M | 25.96M | 28.67M | 26.65M | 33.43M | 38.85M | 38.31M |
|
Operating Expenses
|
17.86M | 22.12M | 25.81M | 29.17M | 29.54M | 32.52M | 35.63M | 35.63M | 42.81M | 39.74M | 44.36M | 50.40M | 51.05M |
|
Operating Income
|
| | | | -29.53M | -32.71M | -36.13M | -35.57M | -42.66M | -39.27M | -43.66M | -49.42M | -49.54M |
|
EBIT
|
5.06M | 10.11M | 10.67M | 21.84M | -29.53M | -32.71M | -36.13M | -35.57M | -42.66M | -39.27M | -43.66M | -49.42M | -49.54M |
|
EBT
|
1.87M | 7.34M | 6.74M | 13.87M | 18.31M | 25.13M | 21.15M | 22.94M | 7.30M | 33.86M | 47.98M | 48.04M | 13.33M |
|
Tax Provisions
|
0.66M | 2.18M | 2.17M | 4.84M | 5.96M | 11.30M | 3.72M | 4.73M | 1.40M | 7.28M | 10.55M | 11.38M | 3.56M |
|
Profit After Tax
|
1.21M | 5.16M | 4.57M | 9.03M | 12.35M | 13.83M | 17.43M | 18.22M | 5.90M | 26.59M | 37.43M | 36.66M | 9.77M |
|
Income from Continuing Operations
|
1.21M | 5.16M | 4.57M | 9.03M | 12.35M | 13.83M | 17.43M | 18.22M | 5.90M | 26.59M | 37.43M | 36.66M | 9.77M |
|
Consolidated Net Income
|
1.21M | 5.16M | 4.57M | 9.03M | 12.35M | 13.83M | 17.43M | 18.22M | 5.90M | 26.59M | 37.43M | 36.66M | 9.77M |
|
Income towards Parent Company
|
1.21M | 5.16M | 4.57M | 9.03M | 12.35M | 13.83M | 17.43M | 18.22M | 5.90M | 26.59M | 37.43M | 36.66M | 9.77M |
|
Net Income towards Common Stockholders
|
1.08M | 5.05M | 4.46M | 8.90M | 12.35M | 13.83M | 17.43M | 18.22M | 5.90M | 26.59M | 37.43M | 36.66M | 9.77M |
|
EPS (Basic)
|
0.39 | 1.46 | 0.78 | 1.23 | 1.64 | 1.80 | 2.23 | 2.32 | 0.75 | 3.38 | 4.84 | 4.71 | 1.24 |
|
EPS (Weighted Average and Diluted)
|
0.38 | 1.44 | 0.78 | 1.21 | 1.62 | 1.78 | 2.21 | 2.31 | 0.75 | 3.36 | 4.79 | 4.67 | 1.23 |
|
Shares Outstanding (Weighted Average)
|
| | | | 7.57M | 7.72M | 7.84M | 7.84M | 7.90M | 7.84M | 7.71M | 7.84M | 7.86M |
|
Shares Outstanding (Diluted Average)
|
| | | | 7.49M | 7.67M | 7.78M | 7.79M | 7.75M | 7.76M | 7.64M | 7.65M | 7.74M |
|
Tax Rate
|
35.11% | 29.73% | 32.20% | 34.90% | 32.55% | 44.96% | 17.59% | 20.60% | 19.13% | 21.48% | 22.00% | 23.69% | 26.70% |