|
Provisions
|
0.17M | 0.09M | 0.06M | 0.10M | 0.06M | 0.12M | -0.78M | 0.10M | 0.12M | 0.13M | 0.18M | 0.45M | 1.22M | 0.13M | 0.13M | 0.18M | 0.41M | 0.19M | 0.27M | 0.09M | 0.19M | 0.41M | 0.23M | 0.16M | 0.06M | 0.04M | 0.33M | 0.01M | 0.18M | 0.08M | 0.09M | 0.49M | 0.49M | 0.32M | 0.17M |
|
Revenue
|
2.69M | 0.77M | 0.77M | 0.66M | 0.71M | 0.74M | 0.90M | 0.70M | 0.78M | 0.39M | 0.38M | 0.37M | 2.07M | 0.46M | 0.45M | 0.47M | 2.05M | 0.51M | 0.52M | 0.49M | 2.34M | 0.54M | 0.53M | 0.53M | 2.53M | 0.55M | 0.58M | 0.57M | 2.68M | 0.62M | 0.65M | 0.59M | 2.79M | 0.67M | 0.66M |
|
Interest income - Loans
|
2.41M | 3.23M | 3.44M | 3.53M | 3.75M | 3.95M | 4.06M | 4.12M | 4.47M | 4.76M | 4.86M | 5.65M | 6.27M | 6.49M | 6.58M | 5.84M | 5.97M | 7.07M | 7.50M | 6.78M | 6.87M | 7.13M | 7.96M | 8.48M | 9.19M | 9.70M | 10.16M | 10.29M | 10.75M | 10.94M | 10.92M | 10.55M | 11.41M | 12.09M | 12.56M |
|
Interest Income - Debt Securities
|
0.53M | 0.49M | 0.44M | 0.46M | 0.53M | 0.53M | 0.55M | 0.57M | 0.55M | 0.51M | 0.48M | 0.49M | 0.45M | 0.41M | 0.40M | 0.45M | 0.33M | 0.71M | 0.81M | 0.90M | 1.15M | 1.25M | 1.30M | 1.34M | 1.45M | 1.45M | 1.49M | 1.51M | 1.54M | 1.57M | 1.63M | 1.74M | 1.78M | 1.72M | 1.66M |
|
Interest Income - Fed Funds
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
2.83M | 4.14M | 4.29M | 4.39M | 4.73M | 4.89M | 5.06M | 5.12M | 5.47M | 5.72M | 5.78M | 6.61M | 7.21M | 7.35M | 7.42M | 6.70M | 7.02M | 8.34M | 8.88M | 8.25M | 8.69M | 9.07M | 10.03M | 10.52M | 11.32M | 11.73M | 12.19M | 12.41M | 12.89M | 13.15M | 13.21M | 12.91M | 13.77M | 14.39M | 14.81M |
|
Interest Expense - Deposits
|
0.74M | 0.25M | 0.25M | 0.30M | 0.41M | 0.51M | 0.62M | 0.75M | 0.91M | 0.94M | 0.91M | 0.92M | 0.71M | 0.58M | 0.49M | 0.30M | 0.25M | 0.30M | 0.27M | 0.27M | 0.28M | 0.60M | 1.13M | 2.08M | 2.85M | 3.42M | 3.94M | 4.28M | 4.57M | 4.88M | 4.76M | 4.30M | 4.43M | 4.71M | 4.77M |
|
Interest Expense - Debt
|
9.47M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.12M | 0.08M | 0.08M | 0.06M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.10M | 0.12M | 0.12M | 0.13M | 0.14M | 0.20M | 0.23M | 0.20M | 0.12M | 0.07M | 0.08M | 0.08M | 0.10M |
|
Interest Expenses
|
0.85M | 0.36M | 0.36M | 0.43M | 0.52M | 0.60M | 0.69M | 0.88M | 0.99M | 1.03M | 0.98M | 1.01M | 0.79M | 0.65M | 0.56M | 0.37M | 0.32M | 0.36M | 0.34M | 0.34M | 0.38M | 0.68M | 1.25M | 2.29M | 3.00M | 3.58M | 4.22M | 4.58M | 4.84M | 5.11M | 4.90M | 4.39M | 4.55M | 4.85M | 4.90M |
|
Interest Income - Net
|
2.28M | 3.79M | 3.93M | 3.97M | 4.21M | 4.30M | 4.37M | 4.24M | 4.47M | 4.68M | 4.80M | 5.59M | 6.41M | 6.69M | 6.86M | 6.34M | 6.70M | 7.97M | 8.54M | 7.92M | 8.31M | 8.40M | 8.78M | 8.23M | 8.31M | 8.15M | 7.96M | 7.83M | 8.05M | 8.04M | 8.32M | 8.52M | 9.23M | 9.54M | 9.90M |
|
Interest Income - Total
|
2.12M | 3.70M | 3.87M | 3.87M | 4.15M | 4.18M | 5.15M | 4.14M | 4.36M | 4.55M | 4.61M | 5.15M | 5.19M | 6.56M | 6.73M | 6.15M | 6.29M | 7.78M | 8.28M | 7.83M | 8.12M | 7.99M | 8.55M | 8.07M | 8.25M | 8.04M | 7.64M | 7.79M | 7.91M | 8.01M | 8.19M | 8.01M | 8.75M | 9.26M | 9.59M |
|
Service Charges
|
0.37M | 0.31M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.18M | 0.04M | | | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M |
|
Investment Banking Income
|
| | | | | | | | | 0.14M | 0.14M | 0.12M | 0.15M | 0.24M | 0.25M | 0.15M | 0.12M | 0.26M | 0.17M | 0.12M | 0.08M | 0.08M | 0.07M | 0.10M | 0.10M | 0.10M | 0.07M | 0.08M | 0.10M | 0.13M | 0.06M | 0.07M | 0.14M | 0.13M | 0.14M |
|
Card Income
|
0.10M | 0.32M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
| 0.04M | | -0.01M | | 0.59M | -0.03M | 0.00M | | 0.11M | 0.00M | 0.12M | 0.12M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.04M | 0.08M | 0.07M | 0.01M | -0.35M | 0.01M | 0.21M | 0.16M | 0.01M | 0.18M | 0.01M | 0.09M | 0.08M | 0.13M | 0.12M | 0.04M | 0.15M | 0.03M | 0.16M | 0.43M | 0.14M | 0.08M | -0.01M | 0.06M | 0.19M | 0.11M | 0.16M | 0.14M | 0.19M | 0.18M | 0.22M | 0.35M | 0.21M | 0.25M | 0.22M |
|
Non-Interest Income
|
0.72M | 0.87M | 0.84M | 0.80M | 0.88M | 1.50M | 0.94M | 0.86M | 0.97M | 1.47M | 1.02M | 1.11M | 1.10M | 1.14M | 1.15M | 1.05M | 1.12M | 1.27M | 1.22M | 1.12M | 1.12M | 1.13M | 1.16M | 1.18M | 1.28M | 1.16M | 1.24M | 1.22M | 1.28M | 1.39M | 1.36M | 1.28M | 1.42M | 1.47M | 1.58M |
|
Amortization - Intangibles
|
0.19M | 0.37M | 0.37M | 0.36M | 0.37M | 0.38M | 0.40M | 0.40M | 0.41M | 0.40M | 0.40M | 0.39M | 0.41M | 0.42M | 0.43M | 0.43M | 0.47M | 0.48M | 0.51M | 0.52M | 0.57M | 0.58M | 0.60M | 0.56M | 0.51M | 0.47M | 0.45M | 0.45M | 0.44M | 0.44M | 0.44M | 0.44M | 0.47M | 0.48M | 0.49M |
|
Research & Development
|
0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.15M | 0.16M | 0.39M | 0.14M | 0.21M | 0.17M | 0.19M | 0.18M | 0.18M | 0.18M | 0.21M | 0.19M | 0.20M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M |
|
Wages, Salaries and Other
|
1.10M | 1.81M | 1.97M | 1.95M | 1.97M | 1.98M | 2.10M | 2.13M | 2.15M | 2.17M | 2.21M | 2.76M | 2.44M | 2.69M | 2.76M | 2.53M | 2.87M | 3.25M | 3.27M | 3.40M | 3.34M | 3.44M | 3.59M | 3.51M | 3.48M | 3.50M | 3.68M | 3.60M | 3.63M | 3.76M | 3.82M | 3.98M | 4.03M | 4.23M | 4.60M |
|
Rent Expense
|
0.26M | 0.46M | 0.47M | 0.48M | 0.47M | 0.49M | 0.52M | 0.54M | 0.55M | 0.53M | 0.59M | 0.66M | 0.68M | 0.64M | 0.64M | 0.66M | 0.65M | 0.71M | 0.73M | 0.79M | 0.80M | 0.79M | 0.79M | 0.78M | 0.82M | 0.78M | 0.86M | 0.92M | 0.87M | 0.88M | 0.90M | 0.97M | 0.97M | 1.01M | 1.09M |
|
Other Operating Expenses
|
1.83M | 2.79M | 2.95M | 2.95M | 3.08M | 3.05M | 3.21M | 3.12M | 3.43M | 3.39M | 3.20M | 4.21M | 3.60M | 3.97M | 4.02M | 3.82M | 4.23M | 4.91M | 4.73M | 4.85M | 4.91M | 5.10M | 5.33M | 5.07M | 5.22M | 5.29M | 5.37M | 5.39M | 5.55M | 5.59M | 5.68M | 5.97M | 6.27M | 6.39M | 6.61M |
|
Operating Expenses
|
2.23M | 3.39M | 3.56M | 3.58M | 3.70M | 3.68M | 3.88M | 3.81M | 4.14M | 4.30M | 3.94M | 5.07M | 4.45M | 4.80M | 4.83M | 4.67M | 5.07M | 5.83M | 5.65M | 5.84M | 5.90M | 6.08M | 6.32M | 6.04M | 6.24M | 6.26M | 6.43M | 6.52M | 6.63M | 6.69M | 6.78M | 7.16M | 7.46M | 7.62M | 7.92M |
|
EBIT
|
1.47M | 1.53M | 1.51M | 1.51M | 1.84M | 2.59M | 2.90M | 2.06M | 2.18M | 2.75M | 2.68M | 2.19M | 2.63M | 3.56M | 3.61M | 2.91M | 2.66M | 3.59M | 4.18M | 3.45M | 3.72M | 3.72M | 4.64M | 5.49M | 6.30M | 6.51M | 6.67M | 7.07M | 7.40M | 7.83M | 7.67M | 6.51M | 7.25M | 7.96M | 8.15M |
|
EBT
|
0.61M | 1.18M | 1.15M | 1.09M | 1.32M | 2.00M | 2.21M | 1.19M | 1.19M | 1.72M | 1.70M | 1.18M | 1.84M | 2.91M | 3.05M | 2.54M | 2.34M | 3.22M | 3.85M | 3.11M | 3.35M | 3.04M | 3.39M | 3.20M | 3.30M | 2.93M | 2.45M | 2.49M | 2.56M | 2.72M | 2.77M | 2.12M | 2.71M | 3.11M | 3.25M |
|
Tax Provisions
|
0.13M | 0.25M | 0.49M | 0.17M | 0.24M | 0.32M | 0.36M | 0.15M | 0.18M | 0.21M | 0.26M | 0.16M | 0.64M | 0.51M | 0.54M | 0.42M | 0.70M | 0.56M | 0.69M | 0.53M | 0.57M | 0.50M | 0.58M | 0.56M | 0.70M | 0.52M | 0.43M | 0.43M | 0.70M | 0.48M | 0.49M | 0.27M | 0.87M | 0.48M | 0.49M |
|
Profit After Tax
|
0.48M | 0.93M | 0.66M | 0.91M | 1.08M | 1.67M | 1.85M | 1.03M | 1.01M | 1.50M | 1.44M | 1.02M | 1.57M | 2.40M | 2.51M | 2.12M | 1.96M | 2.67M | 3.16M | 2.58M | 2.78M | 2.54M | 2.81M | 2.64M | 2.69M | 2.41M | 2.02M | 2.05M | 2.10M | 2.24M | 2.29M | 1.85M | 2.29M | 2.63M | 2.75M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | -0.02M | -0.02M | -0.01M | 0.02M | | | | | -0.01M | | | | | | |
|
Income from Continuing Operations
|
0.48M | 0.93M | 0.66M | 0.91M | 1.08M | 1.67M | 1.85M | 1.03M | 1.01M | 1.50M | 1.44M | 1.02M | 1.21M | 2.40M | 2.51M | 2.12M | 1.64M | 2.67M | 3.16M | 2.58M | 2.78M | 2.54M | 2.81M | 2.64M | 2.60M | 2.41M | 2.02M | 2.05M | 1.86M | 2.24M | 2.29M | 1.85M | 1.83M | 2.63M | 2.75M |
|
Consolidated Net Income
|
0.48M | 0.93M | 0.66M | 0.91M | 1.08M | 1.67M | 1.85M | 1.03M | 1.01M | 1.50M | 1.44M | 1.02M | 1.21M | 2.40M | 2.51M | 2.12M | 1.64M | 2.67M | 3.16M | 2.58M | 2.78M | 2.54M | 2.81M | 2.64M | 2.60M | 2.41M | 2.02M | 2.05M | 1.86M | 2.24M | 2.29M | 1.85M | 1.83M | 2.63M | 2.75M |
|
Income towards Parent Company
|
0.48M | 0.93M | 0.66M | 0.91M | 1.08M | 1.67M | 1.85M | 1.03M | 1.01M | 1.50M | 1.44M | 1.02M | 1.21M | 2.40M | 2.51M | 2.12M | 1.64M | 2.67M | 3.16M | 2.58M | 2.78M | 2.54M | 2.81M | 2.64M | 2.60M | 2.41M | 2.02M | 2.05M | 1.86M | 2.24M | 2.29M | 1.85M | 1.83M | 2.63M | 2.75M |
|
Net Income towards Common Stockholders
|
0.48M | 0.93M | 0.66M | 0.91M | 1.08M | 1.67M | 1.85M | 1.03M | 1.01M | 1.50M | 1.44M | 1.02M | 1.57M | 2.40M | 2.51M | 2.12M | 1.96M | 2.67M | 3.16M | 2.58M | 2.78M | 2.54M | 2.81M | 2.64M | 2.69M | 2.41M | 2.02M | 2.05M | 2.10M | 2.24M | 2.29M | 1.85M | 2.29M | 2.63M | 2.75M |
|
EPS (Basic)
|
616.67 | 0.34 | 0.24 | 0.33 | 0.39 | 0.61 | 0.68 | 0.38 | 0.37 | 0.55 | 0.53 | 0.34 | 0.52 | 0.80 | 0.83 | 0.70 | 0.65 | 0.88 | 1.04 | 0.85 | 0.91 | 0.83 | 0.91 | 0.86 | 0.85 | 0.78 | 0.65 | 0.66 | 0.67 | 0.72 | 0.73 | 0.59 | 0.73 | 0.84 | 0.87 |
|
Shares Outstanding (Weighted Average)
|
780.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.08M | 1.53M | 1.51M | 1.51M | 1.84M | 2.59M | 2.90M | 2.06M | 2.18M | 2.75M | 2.68M | 2.19M | 2.63M | 3.56M | 3.61M | 2.91M | 2.66M | 3.59M | 4.18M | 3.45M | 3.72M | 3.72M | 4.64M | 5.49M | 6.30M | 6.51M | 6.67M | 7.07M | 7.40M | 7.83M | 7.67M | 6.51M | 7.25M | 7.96M | 8.15M |
|
Tax Rate
|
21.28% | 20.94% | 42.67% | 16.08% | 18.09% | 16.14% | 16.45% | 12.66% | 14.92% | 12.36% | 15.34% | 13.87% | 34.55% | 17.38% | 17.80% | 16.69% | 29.80% | 17.34% | 17.81% | 16.96% | 16.94% | 16.58% | 17.04% | 17.65% | 21.18% | 17.66% | 17.76% | 17.49% | 27.33% | 17.67% | 17.59% | 12.89% | 32.24% | 15.33% | 15.23% |