|
Provisions
|
1.15M | 0.95M | 1.10M | 0.45M | 0.85M | 0.55M | 0.30M | 0.20M | 0.60M | | 1.60M | 0.20M | 0.30M | | | 0.28M | | | 0.25M | | | | 0.33M | 0.40M | | 0.09M | -0.60M | -0.61M | 0.34M | 0.74M | 0.23M | 0.07M | 0.55M | 0.50M | -0.34M | -0.12M | 0.12M | -0.21M | 0.10M | 0.40M | -0.14M | 0.13M | 0.91M | 0.03M | -0.19M |
|
Revenue
|
23.75M | 24.69M | 25.00M | 26.08M | 26.60M | 27.33M | 26.52M | 28.43M | 28.41M | 27.91M | 26.77M | 28.43M | 29.20M | 29.05M | 28.13M | 28.72M | 29.30M | 9.99M | 12.65M | 13.33M | 13.67M | 12.72M | 12.01M | 11.24M | 35.75M | 37.13M | 37.12M | 38.41M | 38.67M | 39.95M | 42.10M | 44.22M | 47.20M | 48.95M | 49.34M | 48.21M | 49.22M | 50.74M | 45.10M | 43.98M | 46.52M | 63.59M | 46.41M | 44.40M | 50.06M |
|
Interest income - Loans
|
9.87M | 10.18M | 10.30M | 10.25M | 10.13M | 9.83M | 9.31M | 8.94M | 8.96M | 8.82M | 8.80M | 8.41M | 8.34M | 7.76M | 7.59M | 7.30M | 7.47M | 7.49M | 8.63M | 9.39M | 9.55M | 8.90M | 9.00M | 9.30M | 9.07M | 10.30M | 8.59M | 8.70M | 8.99M | 8.91M | 8.78M | 9.11M | 10.01M | 11.57M | 12.23M | 12.93M | 12.86M | 12.80M | 12.78M | 13.59M | 14.57M | 14.43M | 15.35M | 15.84M | 15.63M |
|
Interest Income - Debt Securities
|
2.61M | 2.50M | 3.44M | 2.91M | 3.06M | 3.00M | 3.55M | 3.25M | 3.15M | 2.49M | 2.63M | 2.47M | 2.93M | 3.07M | 2.68M | 2.89M | 2.84M | 2.83M | 3.65M | 4.52M | 4.37M | 5.53M | 3.71M | 3.70M | 3.37M | 4.61M | 3.16M | 4.10M | 4.54M | 4.95M | 4.35M | 4.88M | 6.52M | 6.33M | 7.21M | 7.06M | 7.54M | 7.75M | 6.62M | 8.13M | 6.75M | 9.75M | 6.94M | 6.84M | 7.29M |
|
Interest Income - Fed Funds
|
0.10M | 0.15M | 0.18M | 0.17M | 0.15M | 0.19M | 0.18M | 0.13M | 0.11M | 0.12M | 0.10M | 0.10M | 0.12M | 0.16M | 0.17M | 0.15M | 0.14M | 0.15M | 1.59M | 1.31M | 1.58M | 1.33M | 0.96M | 0.09M | 0.09M | 0.10M | 0.15M | 0.12M | 0.24M | 0.21M | 0.22M | 0.96M | 2.25M | 3.01M | 3.11M | 2.10M | 3.93M | 4.57M | 4.44M | 3.27M | 4.20M | 3.84M | 3.89M | 3.00M | 3.86M |
|
Interest Income - Total
|
12.13M | 12.49M | 12.80M | 12.90M | 12.79M | 12.49M | 12.04M | 11.59M | 11.53M | 11.39M | 11.42M | 10.86M | 10.62M | 10.08M | 10.02M | 9.77M | 9.97M | 9.99M | 12.90M | 13.33M | 13.67M | 12.72M | 12.34M | 11.64M | 11.28M | 12.43M | 10.68M | 11.11M | 11.72M | 11.99M | 12.13M | 13.98M | 16.75M | 19.47M | 20.14M | 19.71M | 21.19M | 21.72M | 21.65M | 21.24M | 22.77M | 22.38M | 23.39M | 23.64M | 25.17M |
|
Interest Expense - Deposits
|
1.20M | 1.25M | 1.25M | 1.21M | 1.12M | 1.06M | 0.98M | 0.84M | 0.76M | 0.79M | 0.77M | 0.69M | 0.69M | 0.72M | 0.73M | 0.62M | 0.63M | 0.60M | 1.29M | 1.30M | 1.39M | 1.20M | 0.96M | 0.48M | 0.47M | 0.45M | 0.33M | 0.30M | 0.29M | 0.26M | 0.22M | 0.34M | 0.78M | 2.14M | 3.17M | 3.65M | 4.64M | 4.69M | 5.18M | 5.31M | 5.16M | 4.61M | 4.12M | 4.16M | 4.15M |
|
Interest Expense - Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | 0.07M | 0.04M | | | | | 0.00M | | | | |
|
Interest Expenses
|
| | | 1.21M | 1.12M | 1.06M | 0.98M | 0.84M | 0.76M | 0.79M | 0.77M | 0.69M | 0.69M | 0.72M | 0.73M | | | | | | | | | | 0.47M | 0.45M | 0.33M | 0.30M | 0.29M | 0.26M | 0.22M | 0.34M | 0.78M | 2.14M | 3.24M | 3.69M | 4.64M | 4.69M | 5.18M | 5.31M | 5.16M | 4.61M | 4.12M | 4.16M | 4.15M |
|
Interest Income - Net
|
10.93M | 11.24M | 11.55M | 11.70M | 11.67M | 11.43M | 11.06M | 10.75M | 10.77M | 10.61M | 10.65M | 10.17M | 9.93M | 9.36M | 9.29M | 9.15M | 9.35M | 9.39M | 11.61M | 12.02M | 12.27M | 11.51M | 11.37M | 11.16M | 10.81M | 11.98M | 10.35M | 10.81M | 11.43M | 11.74M | 11.90M | 13.64M | 15.97M | 17.33M | 16.90M | 16.01M | 16.55M | 17.03M | 16.48M | 15.93M | 17.62M | 17.76M | 19.27M | 19.48M | 21.02M |
|
Interest Income - Total
|
9.78M | 10.29M | 10.45M | 11.25M | 10.82M | 10.88M | 10.76M | 10.55M | 10.17M | 10.61M | 9.05M | 9.97M | 9.63M | 9.36M | 9.29M | 9.15M | 9.35M | 9.39M | 11.36M | 12.02M | 12.27M | 11.51M | 11.05M | 10.76M | 10.81M | 11.89M | 10.95M | 11.42M | 11.09M | 11.00M | 11.67M | 13.57M | 15.42M | 16.83M | 17.24M | 16.13M | 16.42M | 17.25M | 16.38M | 15.53M | 17.76M | 17.67M | 18.37M | 19.45M | 21.21M |
|
Financial Services Fees
|
| | | | | | | | | | | | | | | | | | 26.83M | 27.15M | 28.05M | 27.30M | 25.91M | 23.06M | 24.82M | 25.12M | 25.71M | 26.88M | | | | | | | | | | | | | | | | | |
|
Service Charges
|
0.30M | 0.37M | 0.40M | 0.35M | 0.38M | 0.30M | 0.32M | 0.30M | 0.31M | 0.30M | 0.36M | 0.30M | 0.30M | 0.30M | 0.31M | 0.28M | 0.27M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | 0.05M | | -0.01M | 0.97M | 1.17M | 0.27M | 0.23M | 1.45M | 1.68M | 0.87M | 0.02M | | | 0.02M | 0.01M | 0.01M | | | 1.07M | | | 0.01M | 0.05M | -0.00M | -0.00M | 0.01M | | 0.00M | 0.01M | | 0.04M | -0.20M | | -0.01M | | -0.01M | | -0.03M | -0.02M | -3.56M | 0.00M |
|
Other Non-Interest Income
|
0.14M | 0.14M | 1.17M | 0.13M | 0.13M | 0.34M | 1.04M | 0.13M | 0.13M | 0.14M | 1.95M | 1.53M | 0.13M | 0.13M | 1.63M | 0.89M | 0.13M | 0.18M | 0.17M | 0.21M | 0.21M | 3.24M | 0.11M | 0.12M | 0.12M | 1.84M | 0.42M | 0.11M | -0.10M | 2.20M | 0.14M | 0.09M | 31.77M | 32.12M | 32.07M | 32.27M | 32.80M | 33.50M | 28.72M | 28.46M | 28.76M | 45.95M | 28.06M | 28.51M | 28.84M |
|
Non-Interest Income
|
13.97M | 14.40M | 14.55M | 14.83M | 15.78M | 16.45M | 15.76M | 17.88M | 18.24M | 17.30M | 17.72M | 18.46M | 19.57M | 19.70M | 18.84M | 19.57M | 19.95M | 0.48M | 27.01M | 27.37M | 28.26M | 30.55M | 27.09M | 23.17M | 24.93M | 25.24M | 26.18M | 26.99M | 27.58M | 28.95M | 30.43M | 30.65M | 31.78M | 32.12M | 32.11M | 32.07M | 32.80M | 33.49M | 28.72M | 28.45M | 28.76M | 45.91M | 28.04M | 24.95M | 28.84M |
|
Amortization - Intangibles
|
2.15M | 2.15M | 2.30M | 2.48M | 2.50M | 2.48M | 2.54M | 2.51M | 2.44M | 2.44M | 2.49M | 2.33M | 2.14M | 2.15M | 2.24M | 2.31M | 2.35M | | | | | | | | 1.75M | 1.75M | 1.74M | 1.83M | 1.76M | 1.72M | 1.68M | 1.64M | 1.55M | 1.49M | 1.21M | 0.99M | 0.96M | 0.94M | 0.92M | 0.90M | 0.89M | 0.80M | 0.63M | 0.81M | 1.19M |
|
Depreciation & Amortization - Total
|
0.92M | 0.89M | 0.86M | 0.85M | 0.85M | 0.89M | 0.94M | 0.86M | 0.88M | 0.88M | 0.89M | 0.91M | 0.92M | 0.97M | 1.01M | 1.03M | 1.12M | | | | | | | | 1.65M | 1.67M | 1.68M | 1.65M | 1.70M | 1.72M | 1.71M | 1.66M | 1.63M | 1.66M | 2.08M | 1.75M | 1.79M | 1.95M | 1.83M | 1.94M | 2.06M | 2.48M | 2.29M | 2.56M | 2.51M |
|
Wages, Salaries and Other
|
12.68M | 13.03M | 13.17M | 13.71M | 14.15M | 14.43M | 14.30M | 15.56M | 15.50M | 15.92M | 15.59M | 16.26M | 16.28M | 16.46M | 16.72M | 16.19M | 16.46M | | | | | | | | 22.52M | 22.22M | 22.53M | 22.88M | 23.28M | 23.47M | 24.72M | 26.03M | 27.00M | 28.72M | 30.03M | 29.43M | 29.64M | 29.60M | 26.91M | 26.24M | 26.52M | 43.72M | 27.28M | 27.75M | 27.61M |
|
Rent Expense
|
0.61M | 0.66M | 0.64M | 0.65M | 0.56M | 0.58M | 0.53M | 0.53M | 0.56M | 0.50M | 0.57M | 0.61M | 0.73M | 0.77M | 0.77M | 0.81M | 0.76M | | | | | | | | 0.93M | 0.93M | 0.95M | 0.96M | 0.95M | 0.96M | 0.92M | 0.92M | 0.97M | 0.88M | 0.85M | 0.91M | 0.91M | 0.89M | 0.68M | 0.64M | 0.70M | 1.43M | 0.72M | 0.67M | 0.73M |
|
Other Operating Expenses
|
15.32M | 15.55M | 16.64M | 16.64M | 17.23M | 17.45M | 17.87M | 18.95M | 18.80M | 18.55M | 18.36M | 18.87M | 19.36M | 19.65M | 19.52M | 19.19M | 19.43M | | | | | | | | 26.10M | 27.05M | 25.90M | 27.19M | 28.04M | 28.63M | 29.20M | 31.06M | 33.72M | 35.25M | 37.44M | 36.68M | 37.37M | 37.54M | 33.70M | 35.83M | 40.00M | 53.69M | 32.52M | 34.89M | 35.19M |
|
Operating Expenses
|
16.85M | 17.10M | 18.14M | 18.13M | 18.64M | 18.91M | 19.35M | 20.34M | 20.24M | 19.93M | 19.82M | 20.39M | 21.02M | 21.38M | 21.30M | 21.02M | 21.31M | | | | | | | | 28.68M | 29.65M | 28.52M | 29.80M | 30.69M | 31.31M | 31.83M | 33.64M | 36.32M | 37.79M | 40.37M | 39.34M | 40.06M | 40.38M | 36.21M | 38.41M | 42.76M | 57.60M | 35.53M | 38.12M | 38.44M |
|
EBIT
|
6.90M | 7.59M | 6.86M | 9.15M | 9.09M | 9.48M | 8.16M | 8.93M | 8.93M | 8.77M | 7.71M | 8.73M | 8.87M | 8.39M | 7.57M | 7.70M | 7.99M | | 9.91M | 9.42M | 9.97M | 8.16M | 9.21M | 6.58M | 7.53M | 7.93M | 8.93M | 8.90M | 8.27M | 8.90M | 10.50M | 10.92M | 11.67M | 13.30M | 12.22M | 12.56M | 13.80M | 15.04M | 14.07M | 10.88M | 8.92M | 10.60M | 14.99M | 10.44M | 15.77M |
|
EBT
|
6.90M | 7.59M | 6.86M | 7.95M | 7.97M | 8.42M | 7.17M | 8.09M | 8.17M | 7.98M | 6.95M | 8.04M | 8.18M | 7.67M | 6.84M | 7.70M | 7.99M | | 9.91M | 9.42M | 9.97M | 8.16M | 9.21M | 6.58M | 7.07M | 7.48M | 8.60M | 8.61M | 7.98M | 8.64M | 10.28M | 10.58M | 10.88M | 11.16M | 8.97M | 8.87M | 9.16M | 10.36M | 8.90M | 5.57M | 3.76M | 5.99M | 10.88M | 6.28M | 11.62M |
|
Tax Provisions
|
2.00M | 2.01M | 1.78M | 2.23M | 2.23M | 2.36M | 1.68M | 2.19M | 2.21M | 1.89M | 1.61M | 2.01M | 2.11M | 1.53M | 1.58M | 1.89M | 1.96M | | 1.75M | 1.74M | 1.79M | 1.79M | 1.67M | 1.14M | 1.28M | 1.07M | 1.52M | 1.58M | 1.17M | 0.94M | 2.02M | 2.02M | 2.08M | 1.88M | 1.86M | 1.73M | 1.77M | 1.95M | 1.83M | 1.26M | 0.74M | 1.27M | 2.33M | 1.12M | 2.40M |
|
Profit After Tax
|
4.90M | 5.58M | 5.08M | 5.72M | 5.74M | 6.06M | 5.49M | 5.91M | 5.96M | 6.09M | 5.34M | 6.03M | 6.07M | 6.14M | 5.25M | 5.81M | 6.04M | | 8.16M | 7.68M | 8.19M | 6.37M | 7.54M | 5.44M | 5.78M | 6.41M | 7.07M | 7.03M | 6.80M | 7.70M | 8.26M | 8.56M | 8.80M | 9.29M | 7.12M | 7.14M | 7.39M | 8.41M | 7.15M | 4.48M | 3.03M | 4.59M | 8.97M | 8.86M | 9.21M |
|
Income from Continuing Operations
|
4.90M | 5.58M | 5.08M | 5.72M | 5.74M | 6.06M | 5.49M | 5.91M | 5.96M | 6.09M | 5.34M | 6.03M | 6.07M | 6.14M | 5.25M | 5.81M | 6.04M | | 8.16M | 7.68M | 8.19M | 6.37M | 7.54M | 5.44M | 5.78M | 6.41M | 7.07M | 7.03M | 6.80M | 7.70M | 8.26M | 8.56M | 8.80M | 9.28M | 7.12M | 7.14M | 7.39M | 8.41M | 7.06M | 4.31M | 3.03M | 4.72M | 8.55M | 5.16M | 9.21M |
|
Consolidated Net Income
|
4.90M | 5.58M | 5.08M | 5.72M | 5.74M | 6.06M | 5.49M | 5.91M | 5.96M | 6.09M | 5.34M | 6.03M | 6.07M | 6.14M | 5.25M | 5.81M | 6.04M | | 8.16M | 7.68M | 8.19M | 6.37M | 7.54M | 5.44M | 5.78M | 6.41M | 7.07M | 7.03M | 6.80M | 7.70M | 8.26M | 8.56M | 8.80M | 9.28M | 7.12M | 7.14M | 7.39M | 8.41M | 0.09M | 0.18M | -0.09M | 4.72M | 0.41M | 3.69M | -0.11M |
|
Income towards Parent Company
|
4.90M | 5.58M | 5.08M | 5.72M | 5.74M | 6.06M | 5.49M | 5.91M | 5.96M | 6.09M | 5.34M | 6.03M | 6.07M | 6.14M | 5.25M | 5.81M | 6.04M | | 8.16M | 7.68M | 8.19M | 6.37M | 7.54M | 5.44M | 5.78M | 6.41M | 7.07M | 7.03M | 6.80M | 7.70M | 8.26M | 8.56M | 8.80M | 9.28M | 7.12M | 7.14M | 7.39M | 8.41M | 0.09M | 0.18M | -0.09M | 4.72M | 0.41M | 3.69M | -0.11M |
|
Net Income towards Common Stockholders
|
4.90M | 5.58M | 5.08M | 5.72M | 5.74M | 6.06M | 5.49M | 5.91M | 5.96M | 6.09M | 5.34M | 6.03M | 6.07M | 6.14M | 5.25M | 5.81M | 6.04M | | 8.16M | 7.68M | 8.19M | 6.37M | 7.54M | 5.44M | 5.78M | 6.41M | 7.07M | 7.03M | 6.80M | 7.70M | 8.26M | 8.56M | 8.80M | 9.28M | 7.12M | 7.14M | 7.39M | 8.41M | 0.09M | 0.18M | -0.09M | 4.72M | 0.41M | 3.69M | -0.11M |
|
EPS (Basic)
|
0.52 | 0.60 | 0.17 | 0.50 | 0.51 | 0.54 | 0.48 | 0.52 | 0.53 | 0.53 | 0.47 | 0.53 | 0.53 | 0.54 | 0.45 | 0.51 | 0.52 | | | | | | | | 0.40 | 0.44 | 0.49 | 0.49 | 0.48 | 0.56 | 0.61 | 0.63 | 0.65 | 0.69 | 0.52 | 0.53 | 0.55 | 0.62 | 0.53 | 0.33 | 0.23 | 0.34 | 0.67 | 0.67 | 0.70 |
|
EPS (Weighted Average and Diluted)
|
0.52 | 0.59 | 0.17 | 0.50 | 0.50 | 0.53 | 0.48 | 0.51 | 0.52 | 0.53 | 0.46 | 0.52 | 0.52 | 0.53 | 0.45 | 0.50 | 0.52 | | | | | | | | 0.40 | 0.44 | 0.49 | 0.48 | 0.48 | 0.55 | 0.60 | 0.62 | 0.64 | 0.67 | 0.51 | 0.52 | 0.54 | 0.62 | 0.52 | 0.32 | 0.22 | 0.33 | 0.66 | 0.66 | 0.69 |
|
EBITDA
|
7.82M | 8.48M | 7.72M | 10.00M | 9.94M | 10.36M | 9.10M | 9.79M | 9.81M | 9.65M | 8.60M | 9.64M | 9.80M | 9.36M | 8.57M | 8.72M | 9.11M | | 13.58M | 11.21M | 9.30M | 8.16M | 7.03M | 10.34M | 6.01M | 9.60M | 3.69M | 8.37M | 9.97M | 10.62M | 12.21M | 12.58M | 13.30M | 14.96M | 14.30M | 14.31M | 15.59M | 16.99M | 15.91M | 12.82M | 10.98M | 13.08M | 17.29M | 13.01M | 18.28M |
|
Tax Rate
|
28.99% | 26.51% | 25.93% | 28.03% | 27.97% | 28.01% | 23.46% | 27.00% | 27.00% | 23.68% | 23.13% | 25.02% | 25.75% | 19.98% | 23.14% | 24.50% | 24.50% | | 17.61% | 18.45% | 17.92% | 21.94% | 18.11% | 17.32% | 18.19% | 14.33% | 17.73% | 18.35% | 14.71% | 10.88% | 19.63% | 19.10% | 19.16% | 16.82% | 20.68% | 19.51% | 19.28% | 18.81% | 20.60% | 22.63% | 19.55% | 21.22% | 21.38% | 17.82% | 20.69% |