|
Provisions
|
0.58M | 1.40M | 0.82M | 0.24M | -0.50M | 0.98M | 0.35M | 0.01M | 0.74M | 1.17M | 0.73M | 0.21M | 1.77M | 9.40M | 1.00M | 0.26M | -1.96M | -3.45M | 0.94M | 1.85M | -1.22M | 2.51M | 2.76M | 0.47M | 2.00M | 0.30M | -0.57M | 0.57M | -2.10M | 0.65M | 0.24M | 0.81M | 9.43M | 6.92M | 2.97M |
|
Revenue
|
36.43M | 38.51M | 39.46M | 39.50M | 37.71M | 1.93M | 2.17M | 2.84M | 2.02M | 2.28M | 2.43M | 2.98M | 2.14M | 2.39M | 2.63M | 3.26M | 2.74M | 3.11M | 3.28M | 3.98M | 2.92M | 3.21M | 3.23M | 3.97M | 2.94M | 3.08M | 3.13M | 3.47M | 2.87M | 3.07M | 3.17M | 3.55M | 3.23M | 3.65M | 3.70M |
|
Interest income - Loans
|
27.06M | 28.42M | 29.35M | 29.73M | 29.83M | 31.37M | 32.81M | 34.53M | 35.72M | 36.09M | 36.21M | 35.38M | 34.05M | 33.12M | 33.02M | 33.81M | 30.56M | 30.86M | 31.18M | 32.83M | 32.03M | 33.12M | 37.57M | 41.98M | 45.33M | 48.65M | 50.12M | 51.29M | 51.71M | 53.42M | 55.48M | 54.03M | 66.55M | 67.48M | 69.07M |
|
Interest income - Investments
|
| | | | 0.30M | 0.34M | 0.37M | 0.32M | 0.23M | 0.17M | 0.16M | 0.16M | 0.17M | 0.17M | 0.16M | 0.16M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.14M | 0.18M | 0.22M | 0.27M | 0.30M | 0.27M | 0.31M | 0.52M | 0.39M | 0.41M | 0.52M | 0.49M | 0.47M |
|
Interest Income - Debt Securities
|
2.75M | 2.99M | 2.97M | 3.10M | 2.99M | 3.17M | 3.17M | 3.33M | 3.23M | 3.26M | 3.26M | 3.37M | 3.29M | 2.55M | 3.98M | 2.78M | 3.07M | 2.82M | 2.92M | 3.48M | 2.54M | 3.01M | 3.36M | 3.54M | 3.05M | 3.17M | 3.09M | 3.31M | 2.58M | 2.77M | 2.99M | 3.21M | 3.18M | 4.09M | 3.59M |
|
Interest Income - Fed Funds
|
0.39M | 0.47M | 0.50M | -0.60M | 0.26M | 0.34M | 0.31M | 0.24M | 0.42M | 0.61M | 0.69M | 0.47M | 0.34M | 0.18M | 0.18M | 0.20M | 0.17M | 0.16M | 0.18M | 0.26M | 0.16M | 0.18M | 0.33M | 0.44M | 0.45M | 0.53M | 0.69M | 0.94M | 0.67M | 0.95M | 0.76M | 1.66M | 1.09M | 0.64M | 0.58M |
|
Interest Income - Total
|
32.41M | 33.94M | 34.71M | 35.04M | 35.28M | 37.09M | 38.56M | 40.45M | 42.01M | 42.44M | 42.52M | 41.55M | 40.21M | 39.18M | 38.67M | 39.14M | 35.39M | 36.27M | 37.38M | 39.45M | 38.86M | 40.03M | 44.58M | 49.32M | 52.73M | 56.05M | 57.67M | 59.80M | 60.18M | 62.16M | 63.72M | 63.49M | 78.39M | 79.32M | 80.89M |
|
Interest Expense - Deposits
|
2.55M | 2.99M | 3.03M | 3.24M | 3.75M | 4.46M | 5.25M | 6.65M | 8.42M | 9.16M | 8.96M | 7.46M | 6.66M | 3.39M | 2.90M | 2.59M | 2.06M | 1.92M | 1.97M | 1.96M | 1.83M | 2.51M | 5.44M | 10.52M | 15.83M | 19.25M | 20.97M | 22.84M | 23.18M | 24.17M | 25.05M | 23.41M | 24.62M | 24.59M | 24.72M |
|
Interest Expense - Debt
|
1.16M | 1.48M | 1.67M | 1.28M | 1.78M | 2.30M | 2.02M | -2.68M | 0.97M | 0.82M | 0.83M | 0.93M | 0.89M | 0.89M | 0.89M | 0.84M | 0.81M | 0.64M | 0.54M | 0.54M | 0.53M | 0.53M | 0.54M | 0.54M | 0.53M | 0.53M | 0.54M | 0.60M | 0.53M | 0.52M | 0.53M | 0.54M | 0.90M | 0.90M | 0.86M |
|
Interest Expense - Others
|
| | | | | | | | | 0.97M | 0.80M | 0.96M | 0.84M | 0.36M | 0.39M | 0.25M | 0.16M | 0.18M | 0.12M | 0.15M | 0.13M | 0.45M | 0.79M | 1.28M | 2.08M | 3.59M | 3.58M | 3.70M | 5.20M | 5.29M | 4.55M | 4.13M | 4.02M | 4.62M | 4.04M |
|
Interest Expenses
|
4.56M | 5.31M | 5.55M | 5.38M | 6.38M | 7.61M | 8.13M | 8.87M | 10.11M | 10.86M | 10.60M | 9.31M | 8.39M | 4.64M | 4.19M | 3.68M | 3.02M | 2.74M | 2.63M | 2.65M | 2.49M | 3.50M | 6.77M | 12.34M | 18.45M | 23.36M | 25.09M | 27.09M | 28.91M | 29.98M | 30.13M | 28.08M | 29.54M | 30.11M | 29.62M |
|
Interest Income - Net
|
27.86M | 28.63M | 29.16M | 29.66M | 28.90M | 29.48M | 30.42M | 31.59M | 31.89M | 31.57M | 31.92M | 32.24M | 31.83M | 34.54M | 34.48M | 35.46M | 32.36M | 33.53M | 34.75M | 36.80M | 36.37M | 36.53M | 37.81M | 36.98M | 34.28M | 32.69M | 32.58M | 32.71M | 31.27M | 32.18M | 33.59M | 35.41M | 48.86M | 49.21M | 51.27M |
|
Interest Income - Total
|
27.28M | 27.23M | 28.34M | 29.42M | 29.40M | 28.50M | 30.07M | 31.58M | 31.15M | 30.40M | 31.19M | 32.02M | 30.05M | 25.14M | 33.49M | 35.20M | 34.32M | 36.93M | 33.81M | 35.57M | 37.44M | 34.19M | 35.05M | 36.52M | 32.28M | 32.59M | 33.16M | 32.14M | 33.38M | 31.53M | 33.35M | 34.60M | 39.43M | 42.29M | 48.30M |
|
Financial Services Fees
|
1.55M | 1.94M | 2.08M | -3.42M | 0.65M | 0.69M | 0.61M | 0.67M | 0.58M | 0.73M | 0.62M | 0.68M | 0.66M | 0.62M | 0.76M | 0.80M | 0.95M | 0.94M | 0.99M | 1.03M | 0.99M | 1.27M | 1.00M | 0.88M | 1.09M | 1.15M | 1.22M | 1.19M | 1.24M | 1.44M | 1.41M | 1.44M | 1.70M | 1.79M | 1.85M |
|
Service Charges
|
1.82M | 1.96M | 1.85M | 1.90M | 1.97M | 1.93M | 1.91M | 1.98M | 2.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
1.28M | 1.38M | 1.67M | 1.98M | 1.22M | 1.33M | 1.58M | 1.37M | 0.83M | 1.17M | 1.93M | 2.47M | 1.48M | 4.62M | 4.29M | 4.94M | 6.17M | 2.91M | 2.18M | 2.04M | 1.13M | 1.03M | 0.78M | 0.46M | 0.38M | 0.38M | 0.43M | 0.46M | 0.47M | 0.38M | 0.69M | 0.70M | 0.50M | 0.51M | 0.97M |
|
Income - Trust
|
1.25M | 1.35M | 1.23M | 1.28M | 1.28M | 1.41M | 1.34M | 1.35M | 1.39M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
| | | | 1.39M | 1.61M | 1.76M | 1.16M | 1.25M | 1.74M | 2.67M | 2.17M | 3.53M | 4.69M | 4.66M | 5.60M | 7.11M | 2.60M | 1.91M | 2.08M | 1.03M | 1.52M | 0.64M | 1.03M | 0.72M | 0.59M | 0.58M | 1.03M | 0.81M | 0.52M | 0.97M | 0.93M | 0.51M | 1.06M | 1.09M |
|
Card Income
|
1.83M | 1.99M | 2.06M | 2.19M | 1.93M | 2.13M | 2.17M | 2.84M | 2.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.62M | 1.03M | 0.91M | 0.97M | 0.89M | 0.79M | 0.88M | 0.74M | 1.01M | 0.61M | 1.30M | 1.67M | 0.75M | 0.74M | 0.87M | 1.03M | 0.76M | 0.86M | 0.95M | 0.94M | 0.83M | 0.97M | 1.23M | 0.98M | 1.17M | 0.97M | 1.15M | 2.45M | 0.95M | 0.94M | 1.16M | 1.55M | 0.94M | 1.18M | 2.07M |
|
Non-Interest Income
|
8.57M | 9.89M | 10.30M | 9.84M | 8.80M | 9.50M | 10.39M | 9.48M | 9.39M | 10.04M | 10.74M | 11.95M | 11.40M | 12.06M | 12.70M | 14.33M | 15.21M | 11.32M | 11.10M | 12.10M | 9.82M | 11.14M | 9.95M | 9.78M | 9.87M | 10.11M | 5.07M | 5.99M | 10.32M | 10.64M | 11.41M | 12.17M | 11.20M | 13.07M | 14.12M |
|
Amortization - Intangibles
|
0.47M | 0.47M | 0.47M | 0.39M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 1.50M | 1.50M | 1.50M |
|
Wages, Salaries and Other
|
11.93M | 12.16M | 12.14M | 12.87M | 12.56M | 12.73M | 13.14M | 13.08M | 12.98M | 13.46M | 13.60M | 14.45M | 14.33M | 13.63M | 13.74M | 16.25M | 14.52M | 15.32M | 15.90M | 15.27M | 15.51M | 15.40M | 15.85M | 15.26M | 14.57M | 15.29M | 14.74M | 15.40M | 15.95M | 15.60M | 16.55M | 15.97M | 20.24M | 19.39M | 20.09M |
|
Rent Expense
|
1.95M | 1.69M | 1.60M | 1.65M | 1.87M | 1.62M | 1.61M | 1.76M | 1.91M | 1.64M | 1.71M | 1.78M | 2.00M | 2.00M | 1.78M | 1.80M | 1.95M | 1.80M | 1.81M | 1.96M | 2.14M | 1.81M | 1.76M | 1.86M | 2.08M | 1.85M | 1.80M | 1.94M | 2.07M | 1.98M | 1.89M | 1.97M | 3.03M | 2.69M | 2.67M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | | 7.53M | 1.41M | 0.32M |
|
Other Operating Expenses
|
19.48M | 20.47M | 20.23M | 21.45M | 20.43M | 21.27M | 21.55M | 21.82M | 20.87M | 22.32M | 22.04M | 23.03M | 22.56M | 21.51M | 23.44M | 24.89M | 22.95M | 23.79M | 24.45M | 25.00M | 24.07M | 24.75M | 25.33M | 25.13M | 24.09M | 25.29M | 24.40M | 25.91M | 25.29M | 25.33M | 26.28M | 26.39M | 33.89M | 33.50M | 32.95M |
|
Operating Expenses
|
21.43M | 22.16M | 21.82M | 23.10M | 22.30M | 22.89M | 23.17M | 23.58M | 22.78M | 23.96M | 23.75M | 24.81M | 24.56M | 23.51M | 25.22M | 26.69M | 24.90M | 25.59M | 26.26M | 26.97M | 26.21M | 26.56M | 27.09M | 26.99M | 26.16M | 27.14M | 26.21M | 27.85M | 27.36M | 27.31M | 28.90M | 28.36M | 44.45M | 37.60M | 35.93M |
|
EBIT
|
18.98M | 20.27M | 22.37M | 21.54M | 22.27M | 22.71M | 25.43M | 26.34M | 27.87M | 27.34M | 28.78M | 28.47M | 25.28M | 18.33M | 25.16M | 26.52M | 27.66M | 25.40M | 21.28M | 23.35M | 23.55M | 22.27M | 24.68M | 31.64M | 34.42M | 38.92M | 37.11M | 37.37M | 45.24M | 44.85M | 45.99M | 46.48M | 35.71M | 47.87M | 56.12M |
|
Non Operating Investment Income
|
| | 0.83M | | | 0.03M | 0.66M | | | | 0.00M | | | | | | | | | | | | | | | | -5.33M | | | | | | | | |
|
EBT
|
14.42M | 14.96M | 16.82M | 16.16M | 15.90M | 15.10M | 17.30M | 17.48M | 17.76M | 16.48M | 18.18M | 19.16M | 16.89M | 13.69M | 20.97M | 22.84M | 24.64M | 22.66M | 18.64M | 20.70M | 21.06M | 18.77M | 17.91M | 19.30M | 15.98M | 15.55M | 12.02M | 10.28M | 16.34M | 14.87M | 15.85M | 18.40M | 6.17M | 17.76M | 26.50M |
|
Tax Provisions
|
4.34M | 4.72M | 5.48M | 19.34M | 3.08M | 2.89M | 3.24M | 3.50M | 3.48M | 3.27M | 3.70M | 3.92M | 3.40M | 2.75M | 4.19M | 4.56M | 4.90M | 4.52M | 4.00M | 4.21M | 4.26M | 3.75M | 3.65M | 3.95M | 3.25M | 3.17M | 2.24M | 1.80M | 3.06M | 2.88M | 2.78M | 3.74M | -1.15M | 3.68M | 5.30M |
|
Profit After Tax
|
10.08M | 10.23M | 11.34M | -3.17M | 12.82M | 12.22M | 14.06M | 13.98M | 14.27M | 13.20M | 14.49M | 15.24M | 13.49M | 10.94M | 16.77M | 18.28M | 19.74M | 18.14M | 14.64M | 16.49M | 16.80M | 15.03M | 14.27M | 15.35M | 12.73M | 12.39M | 9.79M | 8.48M | 13.27M | 11.99M | 13.07M | 14.67M | 7.33M | 14.08M | 21.19M |
|
Income from Continuing Operations
|
10.08M | 10.23M | 11.34M | -3.17M | 12.82M | 12.22M | 14.06M | 13.98M | 14.27M | 13.20M | 14.49M | 15.24M | 13.49M | 10.94M | 16.77M | 18.28M | 19.74M | 18.14M | 14.64M | 16.49M | 16.80M | 15.03M | 14.27M | 15.35M | 12.73M | 12.39M | 9.79M | 8.48M | 13.27M | 11.99M | 13.07M | 14.67M | 7.33M | 14.08M | 21.19M |
|
Consolidated Net Income
|
10.08M | 10.23M | 11.34M | -3.17M | 12.82M | 12.22M | 14.06M | 13.98M | 14.27M | 13.20M | 14.49M | 15.24M | 13.49M | 10.94M | 16.77M | 18.28M | 19.74M | 18.14M | 14.64M | 16.49M | 16.80M | 15.03M | 14.27M | 15.35M | 12.73M | 12.39M | 9.79M | 8.48M | 13.27M | 11.99M | 13.07M | 14.67M | 7.33M | 14.08M | 21.19M |
|
Income towards Parent Company
|
10.08M | 10.23M | 11.34M | -3.17M | 12.82M | 12.22M | 14.06M | 13.98M | 14.27M | 13.20M | 14.49M | 15.24M | 13.49M | 10.94M | 16.77M | 18.28M | 19.74M | 18.14M | 14.64M | 16.49M | 16.80M | 15.03M | 14.27M | 15.35M | 12.73M | 12.39M | 9.79M | 8.48M | 13.27M | 11.99M | 13.07M | 14.67M | 7.33M | 14.08M | 21.19M |
|
Net Income towards Common Stockholders
|
10.08M | 10.23M | 11.34M | -3.17M | 12.82M | 12.22M | 14.06M | 13.98M | 14.27M | 13.20M | 14.49M | 15.24M | 13.49M | 10.94M | 16.77M | 18.28M | 19.74M | 18.14M | 14.64M | 16.49M | 16.80M | 15.03M | 14.27M | 15.35M | 12.73M | 12.39M | 9.79M | 8.48M | 13.27M | 11.99M | 13.07M | 14.67M | 7.33M | 14.08M | 21.19M |
|
EPS (Basic)
|
0.65 | 0.66 | 0.72 | -0.20 | 0.82 | 0.78 | 0.90 | 0.90 | 0.91 | 0.85 | 0.94 | 1.00 | 0.89 | 0.73 | 1.12 | 1.22 | 1.32 | 1.21 | 0.98 | 1.11 | 1.14 | 1.02 | 0.97 | 1.05 | 0.87 | 0.85 | 0.67 | 0.59 | 0.91 | 0.82 | 0.90 | 1.00 | 0.43 | 0.84 | 1.25 |
|
EPS (Weighted Average and Diluted)
|
0.64 | 0.66 | 0.72 | -0.20 | 0.82 | 0.78 | 0.90 | 0.89 | 0.91 | 0.85 | 0.94 | 0.99 | 0.89 | 0.73 | 1.11 | 1.22 | 1.31 | 1.21 | 0.97 | 1.11 | 1.13 | 1.02 | 0.97 | 1.05 | 0.87 | 0.85 | 0.67 | 0.58 | 0.91 | 0.81 | 0.90 | 1.00 | 0.43 | 0.83 | 1.25 |
|
Shares Outstanding (Weighted Average)
|
15.49M | 15.51M | 15.51M | 15.52M | 15.54M | 15.57M | 15.58M | 15.58M | 15.59M | 15.52M | 15.41M | 15.19M | 15.15M | 14.95M | 14.96M | 14.92M | 14.91M | 14.94M | 14.95M | 14.85M | 14.74M | 14.66M | 14.63M | 14.57M | 14.57M | 14.59M | 14.55M | 14.56M | 14.57M | 14.61M | 14.57M | 14.58M | 16.86M | 16.90M | 16.92M |
|
Shares Outstanding (Diluted Average)
|
15.57M | 15.59M | 15.59M | 15.59M | 15.60M | 15.63M | 15.64M | 15.63M | 15.63M | 15.60M | 15.52M | 15.45M | 15.15M | 15.07M | 15.04M | 15.02M | 14.99M | 15.01M | 15.00M | 14.97M | 14.82M | 14.76M | 14.73M | 14.70M | 14.63M | 14.61M | 14.61M | 14.61M | 14.63M | 14.65M | 14.65M | 14.63M | 16.93M | 16.97M | 17.01M |
|
EBITDA
|
18.98M | 20.27M | 22.37M | 21.54M | 22.27M | 22.71M | 25.43M | 26.34M | 27.87M | 27.34M | 28.78M | 28.47M | 25.28M | 18.33M | 25.16M | 26.52M | 27.66M | 25.40M | 21.28M | 23.35M | 23.55M | 22.27M | 24.68M | 31.64M | 34.42M | 38.92M | 37.11M | 37.37M | 45.24M | 44.85M | 45.99M | 46.48M | 35.71M | 47.87M | 56.12M |
|
Tax Rate
|
30.12% | 31.57% | 32.57% | | 19.37% | 19.11% | 18.72% | 20.04% | 19.62% | 19.87% | 20.33% | 20.47% | 20.13% | 20.10% | 20.00% | 19.98% | 19.87% | 19.94% | 21.47% | 20.33% | 20.24% | 19.96% | 20.35% | 20.48% | 20.35% | 20.35% | 18.60% | 17.51% | 18.75% | 19.34% | 17.54% | 20.30% | | 20.72% | 20.02% |