|
Provisions
|
0.42M | 0.30M | 0.30M | 0.85M | 1.50M | 0.60M | 0.03M | 0.40M | 0.03M | 0.35M | 0.17M | 0.17M | 2.50M | 0.30M | 1.20M | | | -1.20M | | 0.07M | | 3.78M | | | 0.08M | 0.49M | 0.62M | 0.23M | 0.32M | 0.16M | 0.62M | -0.45M | 0.12M | -0.35M | 0.34M |
|
Revenue
|
1.09M | 0.84M | 0.76M | 29.75M | 8.71M | 10.69M | 11.76M | 12.46M | 12.30M | 1.08M | 13.10M | 12.97M | 1.28M | 1.11M | 1.08M | 43.99M | 1.59M | 1.21M | 1.19M | 1.62M | 1.80M | 1.37M | 1.37M | 1.40M | 1.92M | 1.51M | 1.44M | 0.97M | 0.41M | 0.35M | 0.45M | 0.46M | 0.46M | 0.56M | 0.57M |
|
Interest income - Loans
|
7.14M | 7.23M | 7.46M | 7.70M | 7.97M | 9.26M | 10.04M | 10.67M | 10.43M | 10.67M | 10.98M | 11.09M | 10.76M | 10.58M | 10.71M | 10.83M | 10.15M | 9.94M | 9.72M | 9.90M | 9.55M | 9.73M | 10.81M | 11.84M | 12.37M | 13.43M | 14.05M | 14.80M | 14.84M | 14.67M | 14.95M | 14.93M | 14.53M | 15.49M | 15.97M |
|
Interest income - Investments
|
0.23M | 0.17M | 0.13M | 0.06M | 0.07M | 0.09M | 0.09M | 0.06M | 0.02M | 0.02M | 0.02M | 0.22M | 0.02M | 0.02M | 0.02M | 0.38M | 0.02M | 0.02M | 0.02M | 0.41M | 0.02M | 0.02M | 0.02M | 0.17M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M |
|
Interest Income - Debt Securities
|
0.81M | 0.83M | 0.79M | 3.31M | 0.86M | 1.04M | 1.32M | 1.32M | 1.32M | 1.44M | 1.56M | 1.33M | 1.20M | 0.94M | 0.92M | 0.92M | 0.98M | 0.94M | 0.90M | 1.07M | 1.00M | 0.99M | 1.06M | 0.95M | 0.96M | 0.95M | 0.94M | 1.16M | 2.30M | 2.84M | 3.29M | 3.10M | 2.78M | 2.86M | 2.85M |
|
Interest Income - Fed Funds
|
0.01M | 0.04M | 0.06M | 0.08M | 0.01M | 0.05M | 0.05M | 0.17M | 0.11M | 0.17M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other interest income
|
0.06M | 0.07M | 0.07M | 0.08M | 0.06M | 0.09M | 0.15M | 0.41M | 0.32M | 0.37M | 0.41M | 0.41M | 0.24M | 0.08M | 0.10M | 0.10M | 0.10M | 0.15M | 0.14M | 0.11M | 0.07M | 0.16M | 0.42M | 0.98M | 0.84M | 0.76M | 0.82M | 0.87M | 0.82M | 1.40M | 1.51M | 1.38M | 0.51M | 0.40M | 0.37M |
|
Interest Income - Total
|
7.79M | 7.95M | 8.21M | 8.48M | 8.71M | 10.69M | 11.76M | 12.46M | 12.30M | 12.67M | 13.10M | 12.97M | 12.33M | 11.73M | 11.66M | 11.76M | 10.99M | 10.82M | 10.79M | 10.96M | 10.62M | 10.96M | 12.29M | 13.86M | 14.24M | 15.20M | 15.87M | 16.90M | 17.99M | 18.94M | 19.77M | 19.43M | 17.85M | 18.76M | 19.34M |
|
Interest Expense - Deposits
|
0.66M | 0.68M | 0.72M | 0.76M | 0.79M | 1.19M | 1.40M | 1.60M | 1.72M | 1.82M | 1.86M | 1.90M | 1.68M | 1.30M | 1.15M | 1.04M | 0.95M | 0.83M | 0.71M | 0.64M | 0.53M | 0.60M | 1.08M | 1.81M | 2.50M | 3.84M | 4.75M | 5.34M | 5.99M | 7.07M | 7.89M | 7.49M | 6.11M | 5.72M | 5.81M |
|
Interest Expense - Debt
|
0.02M | 0.02M | 0.02M | 0.02M | 0.20M | 0.21M | 0.07M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense - Fed Funds
|
| | | | 0.00M | | | 0.52M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | | 0.03M | | | | | 0.02M | 0.11M | 0.07M |
|
Interest Expense - Others
|
0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.12M | 0.13M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.07M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.07M | 0.17M | 0.17M | 0.17M | 0.17M | 0.15M | 0.24M | 0.41M | 0.41M | 0.40M | 0.40M | 0.41M | 0.41M | 0.40M | 0.39M | 0.36M |
|
Interest Expenses
|
0.80M | 0.81M | 0.86M | 0.90M | 1.10M | 1.52M | 1.59M | 1.74M | 1.86M | 1.96M | 2.00M | 2.03M | 1.80M | 1.41M | 1.24M | 1.12M | 1.01M | 0.89M | 0.78M | 0.73M | 0.72M | 0.80M | 1.27M | 1.99M | 2.66M | 4.08M | 5.16M | 5.77M | 6.39M | 7.47M | 8.30M | 7.90M | 6.54M | 6.22M | 6.24M |
|
Interest Income - Net
|
7.00M | 7.13M | 7.35M | 7.58M | 7.61M | 9.17M | 10.17M | 10.73M | 10.43M | 10.71M | 11.10M | 10.94M | 10.53M | 10.32M | 10.42M | 10.63M | 9.98M | 9.93M | 10.01M | 10.23M | 9.89M | 10.16M | 11.02M | 11.87M | 11.58M | 11.12M | 10.72M | 11.13M | 11.59M | 11.47M | 11.47M | 11.53M | 11.31M | 12.54M | 13.10M |
|
Interest Income - Total
|
6.58M | 6.83M | 7.05M | 6.73M | 6.11M | 8.57M | 10.14M | 10.33M | 10.41M | 10.36M | 10.92M | 10.76M | 8.03M | 10.02M | 9.22M | 10.63M | 9.98M | 11.13M | 10.01M | 10.16M | 9.89M | 6.38M | 11.02M | 11.87M | 11.50M | 10.69M | 10.31M | 12.55M | 11.63M | 11.51M | 11.52M | 10.85M | 11.35M | 12.53M | 12.84M |
|
Financial Services Fees
|
1.09M | 0.84M | 0.76M | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
0.58M | 0.62M | 0.63M | 0.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.05M | 0.07M | 0.01M | 0.07M | | | | | -0.06M | 0.01M | 0.00M | 0.19M | -0.44M | 0.52M | -0.06M | | 0.45M | 0.01M | 0.02M | 0.04M | -0.01M | -0.20M | -0.05M | 0.08M | -0.23M | -0.10M | -0.04M | -9.83M | -0.17M | -0.03M | 0.24M | 0.00M | -0.07M | | -11.80M |
|
Investment Banking Income
|
0.09M | 0.16M | 0.14M | 0.07M | 0.01M | 0.05M | 0.05M | 0.07M | 0.09M | 0.05M | 0.05M | 0.08M | 0.13M | 0.44M | 0.43M | 0.39M | 0.09M | 0.03M | 0.05M | 0.90M | | | | | 0.00M | -0.01M | | 0.00M | 0.02M | 0.01M | 0.02M | 0.00M | 0.02M | 0.03M | 0.05M |
|
Other Non-Interest Income
|
0.52M | 0.18M | 0.28M | 0.26M | 1.40M | 0.21M | 0.24M | 0.17M | 0.21M | 0.22M | 0.21M | 0.19M | 0.18M | -0.25M | 0.17M | 0.83M | 0.25M | 0.25M | 0.29M | 0.22M | 0.21M | 0.14M | 0.15M | 0.15M | 0.15M | 0.22M | 0.30M | 0.19M | 0.23M | 0.17M | 0.18M | 0.96M | 0.18M | 0.20M | 0.23M |
|
Non-Interest Income
|
2.08M | 1.97M | 1.82M | 1.94M | 2.09M | 2.12M | 2.09M | 2.04M | 2.11M | 2.17M | 1.97M | 2.32M | 1.87M | 2.65M | 2.17M | 2.78M | 3.17M | 2.22M | 2.20M | 8.69M | 2.61M | 2.10M | 2.74M | 2.36M | 2.81M | 2.27M | 2.41M | 16.52M | 1.92M | 0.69M | 1.23M | 1.66M | 0.79M | 0.93M | -10.68M |
|
Amortization - Intangibles
|
0.22M | 0.22M | 0.23M | 0.23M | 0.24M | 0.40M | 0.45M | 0.49M | 0.53M | 0.53M | 0.48M | 0.67M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.50M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.46M | 0.45M | 0.45M | 0.45M | 0.46M | 0.34M | 0.26M | 0.26M | 0.13M | | | 0.15M |
|
Depreciation & Amortization - Total
|
0.44M | 0.47M | 0.46M | 0.54M | 0.50M | 0.63M | 0.79M | 0.78M | 0.30M | 0.28M | 0.64M | -0.90M | 0.26M | 0.22M | 0.22M | 0.23M | 0.27M | 0.31M | 0.20M | 0.25M | 0.21M | 0.18M | 0.17M | 0.18M | 0.22M | 0.28M | 0.27M | 0.30M | 0.26M | 0.30M | 0.28M | 0.31M | 0.33M | 0.37M | 0.37M |
|
Research & Development
|
0.12M | 0.13M | 0.13M | 0.14M | 0.13M | 0.14M | 0.18M | 0.18M | 0.41M | 0.38M | 0.23M | 0.93M | 0.42M | 0.46M | 0.48M | 0.48M | 0.52M | 0.61M | 0.54M | 0.49M | 0.48M | 0.45M | 0.54M | 0.68M | 0.86M | 0.72M | 0.71M | 0.72M | 0.69M | 1.01M | 0.77M | 0.83M | 0.80M | 0.76M | 0.71M |
|
Wages, Salaries and Other
|
3.49M | 3.42M | 3.51M | 3.51M | 3.69M | 4.87M | 4.71M | 4.83M | 4.94M | 4.71M | 4.63M | 5.04M | 4.73M | 4.83M | 5.12M | 5.13M | 4.89M | 5.08M | 4.79M | 5.18M | 4.57M | 4.54M | 4.74M | 4.63M | 5.08M | 5.23M | 5.37M | 6.22M | 4.58M | 4.42M | 4.56M | 5.26M | 6.04M | 5.09M | 5.25M |
|
Rent Expense
|
0.55M | 0.60M | 0.53M | 0.48M | 0.57M | 0.79M | 0.85M | 0.73M | 0.76M | 0.66M | 0.60M | 0.67M | 0.73M | 0.70M | 0.76M | 0.61M | 0.71M | 1.02M | 0.61M | 0.62M | 0.69M | 0.78M | 0.77M | 0.82M | 0.70M | 0.79M | 0.70M | 0.81M | 0.75M | 0.94M | 0.76M | 0.65M | 0.75M | 0.62M | 0.57M |
|
Restructuring Costs
|
| | | | 0.02M | 0.77M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
5.11M | 5.10M | 4.78M | 5.60M | 5.45M | 7.17M | 1.90M | 2.65M | 7.42M | 7.47M | 6.80M | 8.33M | 7.59M | 7.69M | 27.51M | 8.41M | 7.90M | 11.78M | 8.41M | 5.20M | 7.28M | 7.01M | 7.35M | 7.32M | 7.25M | 7.71M | 7.81M | 24.58M | 6.72M | 6.74M | 0.14M | 7.66M | 7.92M | 7.00M | 7.53M |
|
Operating Expenses
|
6.22M | 6.30M | 5.90M | 6.75M | 6.67M | 9.49M | 9.37M | 9.38M | 8.88M | 8.80M | 8.26M | 9.03M | 9.00M | 9.07M | 28.97M | 9.72M | 9.39M | 13.72M | 9.77M | 9.97M | 8.66M | 8.41M | 8.83M | 9.00M | 9.03M | 9.50M | 9.49M | 10.77M | 8.43M | 8.98M | 8.78M | 9.45M | 9.80M | 8.75M | 9.18M |
|
Operating Income
|
-5.23M | -5.56M | -5.25M | 22.59M | 1.93M | 1.04M | 2.25M | 2.93M | 3.32M | -7.84M | 4.71M | 3.84M | -7.87M | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
-5.23M | -5.56M | -5.25M | 22.59M | 1.93M | 1.04M | 2.25M | 2.93M | 3.32M | -7.84M | 4.71M | 3.84M | -7.87M | 5.00M | -16.34M | 4.81M | 4.77M | 0.52M | 3.21M | 9.61M | 4.57M | 0.87M | 6.20M | 7.22M | 7.95M | 7.54M | 8.39M | 24.08M | 11.51M | 10.68M | 12.27M | 10.95M | 8.87M | 10.94M | -0.78M |
|
EBT
|
2.43M | 2.50M | 2.97M | 1.91M | 1.53M | 1.20M | 2.87M | 2.99M | 3.64M | 3.72M | 4.63M | 4.06M | 0.90M | 3.60M | -17.58M | 3.69M | 3.76M | -0.37M | 2.44M | 8.87M | 3.85M | 0.07M | 4.93M | 5.23M | 5.29M | 3.46M | 3.24M | 18.31M | 5.12M | 3.21M | 3.97M | 3.05M | 2.34M | 4.71M | -7.02M |
|
Tax Provisions
|
0.73M | 0.70M | 0.91M | 0.54M | 0.17M | 0.23M | 0.58M | 0.56M | 0.72M | 0.74M | 0.88M | -0.62M | 0.13M | 0.69M | -0.18M | 0.61M | 0.91M | -0.15M | 0.45M | 1.91M | 0.80M | -0.04M | 1.00M | 1.08M | 1.13M | 0.70M | 0.56M | 5.34M | 0.92M | 0.56M | 0.75M | 0.52M | 0.43M | 0.77M | -1.32M |
|
Profit After Tax
|
1.70M | 1.80M | 2.06M | 1.38M | 1.36M | 0.97M | 2.29M | 2.43M | 2.92M | 2.98M | 3.75M | 4.68M | 0.77M | 2.90M | -17.39M | 3.08M | 2.85M | -0.22M | 1.98M | 6.96M | 3.05M | 0.12M | 3.93M | 4.15M | 4.16M | 2.76M | 2.67M | 12.96M | 4.20M | 2.65M | 3.22M | 2.53M | 1.91M | 3.95M | -5.70M |
|
Equity Income
|
| | | | | -0.03M | 0.04M | 4.47M | | 0.02M | | | | -0.44M | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.70M | 1.80M | 2.06M | 1.38M | 1.36M | 0.97M | 2.29M | 2.43M | 2.92M | 2.98M | 3.75M | 4.68M | 0.77M | 2.90M | -17.39M | 3.08M | 2.85M | -0.22M | 1.98M | 6.96M | 3.05M | 0.12M | 3.93M | 4.15M | 4.16M | 2.76M | 2.67M | 12.96M | 4.20M | 2.65M | 3.22M | 2.53M | 1.91M | 3.95M | -5.70M |
|
Consolidated Net Income
|
1.70M | 1.80M | 2.06M | 1.38M | 1.36M | 0.97M | 2.29M | 2.43M | 2.92M | 2.98M | 3.75M | 4.68M | 0.77M | 2.90M | -17.39M | 3.08M | 2.85M | -0.22M | 1.98M | 6.96M | 3.05M | 0.12M | 3.93M | 4.15M | 4.16M | 2.76M | 2.67M | 12.96M | 4.20M | 2.65M | 3.22M | 2.53M | 1.91M | 3.95M | -5.70M |
|
Income towards Parent Company
|
1.70M | 1.80M | 2.06M | 1.38M | 1.36M | 0.97M | 2.29M | 2.43M | 2.92M | 2.98M | 3.75M | 4.68M | 0.77M | 2.90M | -17.39M | 3.08M | 2.85M | -0.22M | 1.98M | 6.96M | 3.05M | 0.12M | 3.93M | 4.15M | 4.16M | 2.76M | 2.67M | 12.96M | 4.20M | 2.65M | 3.22M | 2.53M | 1.91M | 3.95M | -5.70M |
|
Net Income towards Common Stockholders
|
1.70M | 1.80M | 2.06M | 1.38M | 1.36M | 0.97M | 2.29M | 2.43M | 2.92M | 2.98M | 3.75M | 4.68M | 0.77M | 2.90M | -17.39M | 3.08M | 2.85M | -0.22M | 1.98M | 6.96M | 3.05M | 0.12M | 3.93M | 4.15M | 4.16M | 2.76M | 2.67M | 12.96M | 4.20M | 2.65M | 3.22M | 2.53M | 1.91M | 3.95M | -5.70M |
|
EPS (Basic)
|
0.42 | 0.44 | 0.50 | 0.34 | 0.33 | 0.19 | 0.42 | 0.48 | 0.54 | 0.55 | 0.69 | 0.86 | 0.14 | 0.54 | -3.22 | 0.57 | 0.52 | -0.04 | 0.37 | 1.30 | 0.59 | 0.02 | 0.77 | 0.81 | 0.81 | 0.54 | 0.52 | 2.53 | 0.82 | 0.52 | 0.63 | 0.49 | 0.37 | 0.79 | -1.14 |
|
EPS (Weighted Average and Diluted)
|
0.42 | 0.44 | 0.50 | 0.33 | 0.33 | 0.19 | 0.42 | 0.46 | 0.54 | 0.55 | 0.69 | 0.85 | 0.14 | 0.54 | -3.22 | 0.57 | 0.52 | -0.04 | 0.37 | 1.30 | 0.58 | 0.02 | 0.77 | 0.81 | 0.81 | 0.54 | 0.52 | 2.53 | 0.82 | 0.51 | 0.60 | 0.49 | 0.35 | 0.74 | -1.07 |
|
Shares Outstanding (Weighted Average)
|
4.09M | 4.09M | 4.09M | 4.09M | 4.10M | 5.41M | 5.41M | 5.41M | 5.43M | 5.43M | 5.43M | 5.43M | 5.41M | 5.39M | 5.39M | 5.40M | 5.43M | 5.43M | 5.38M | 5.30M | 5.16M | 5.15M | 5.11M | 5.09M | 5.12M | 5.11M | 5.12M | 5.12M | 5.14M | 5.14M | 5.14M | 5.12M | 5.12M | 5.02M | 4.99M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 5.45M | 5.45M | | 5.45M | 5.46M | 5.42M | 5.41M | 5.41M | 5.44M | 5.44M | 5.42M | 5.39M | 5.22M | 5.19M | 5.17M | 5.15M | 5.12M | 5.12M | 5.13M | 5.12M | 5.14M | 5.15M | 5.35M | 5.30M | 5.47M | 5.39M | 5.36M |
|
EBITDA
|
-4.79M | -5.09M | -4.79M | 23.13M | 2.43M | 1.67M | 3.03M | 3.71M | 3.62M | -7.56M | 5.34M | 2.93M | -7.61M | 5.23M | -16.12M | 5.04M | 5.03M | 0.83M | 3.42M | 9.86M | 4.78M | 1.05M | 6.37M | 7.40M | 8.16M | 7.82M | 8.66M | 24.38M | 11.78M | 10.98M | 12.54M | 11.26M | 9.20M | 11.31M | -0.41M |
|
Tax Rate
|
29.99% | 27.87% | 30.60% | 28.12% | 10.94% | 19.44% | 20.08% | 18.76% | 19.71% | 19.98% | 19.09% | | 14.30% | 19.32% | 1.05% | 16.49% | 24.25% | 39.57% | 18.56% | 21.50% | 20.86% | | 20.26% | 20.58% | 21.36% | 20.23% | 17.43% | 29.19% | 17.98% | 17.45% | 18.84% | 17.11% | 18.28% | 16.25% | 18.86% |