|
Provisions
|
| 0.07M | 0.37M | 0.50M | 0.39M | 0.51M | 0.42M | 0.54M | 0.55M | 0.64M | 0.82M | 1.60M | 1.93M | 2.20M | 2.60M | 0.36M | 0.36M | 0.26M | 8.94M | 12.94M | 14.09M | 18.43M | 33.60M | 43.70M | 52.60M | 27.25M | 60.74M | 83.16M | 62.33M | 71.58M | 61.87M | 55.78M | 32.21M | 58.26M |
|
Revenue
|
0.55M | 0.72M | 0.69M | 0.69M | 0.77M | 0.80M | 0.80M | 0.73M | 0.78M | 0.80M | 0.81M | 1.05M | 0.68M | 0.82M | 0.87M | 0.95M | 1.42M | 2.00M | 9.45M | 17.65M | 20.68M | 29.64M | 37.98M | 3.58M | 3.95M | 4.40M | 173.00M | 80.73M | 62.61M | 72.19M | 67.14M | 55.64M | 34.07M | 57.54M |
|
Interest income - Loans
|
7.28M | 7.91M | 8.03M | 8.19M | 8.78M | 9.26M | 10.31M | 10.42M | 10.92M | 11.69M | 12.32M | 12.63M | 15.15M | 16.24M | 17.89M | 18.23M | 19.36M | 19.38M | 25.13M | 29.63M | 40.17M | 52.33M | 61.23M | 65.54M | 78.82M | 81.95M | 77.97M | 85.89M | 90.88M | 99.68M | 95.58M | 98.15M | 98.87M | 100.37M |
|
Interest Income - Debt Securities
|
0.38M | 0.39M | 0.48M | 0.45M | 0.51M | 0.51M | 0.48M | 0.50M | 0.66M | 0.57M | 0.69M | 0.48M | 0.70M | 0.49M | 0.83M | 0.72M | 0.76M | 0.86M | 1.50M | 1.12M | 1.32M | 1.52M | 0.33M | 0.89M | 1.72M | 1.52M | 1.09M | 1.87M | 1.38M | 1.48M | 1.75M | 1.94M | 1.52M | 1.64M |
|
Interest Income - Deposits
|
0.14M | 0.17M | 0.21M | 0.26M | 0.24M | 0.46M | 0.48M | 0.81M | 0.65M | 0.49M | 0.48M | 0.36M | 0.13M | 0.10M | 0.08M | 0.07M | 0.07M | 0.17M | 0.29M | 0.40M | 0.96M | 2.27M | 3.10M | 3.10M | 2.68M | 3.88M | 5.69M | 4.78M | 5.68M | 4.78M | 6.02M | 6.07M | 8.09M | 8.01M |
|
Other interest income
|
0.01M | 0.00M | 0.06M | 0.01M | 0.06M | 0.02M | 0.07M | 0.01M | 0.07M | 0.01M | 0.08M | 0.02M | 0.09M | 0.02M | 0.11M | 0.03M | 0.11M | 0.03M | 0.12M | 0.04M | 0.13M | 0.02M | 0.15M | 0.03M | 0.16M | 0.03M | 0.17M | 0.04M | 0.17M | 0.03M | 0.19M | 0.04M | 0.22M | 0.04M |
|
Interest Income - Total
|
7.54M | 8.22M | 8.45M | 8.61M | 9.23M | 9.89M | 11.01M | 11.39M | 11.80M | 12.36M | 13.03M | 13.12M | 15.43M | 16.39M | 18.10M | 18.36M | 19.57M | 19.61M | 25.55M | 30.14M | 41.82M | 55.18M | 65.03M | 69.22M | 82.31M | 86.63M | 85.06M | 91.74M | 97.42M | 105.17M | 102.45M | 104.91M | 107.80M | 109.03M |
|
Interest Expense - Deposits
|
0.49M | 0.54M | 0.61M | 0.65M | 0.71M | 0.85M | 0.93M | 1.44M | 1.42M | 1.44M | 1.51M | 1.55M | 1.10M | 0.88M | 0.76M | 0.66M | 0.63M | 0.52M | 0.52M | 0.55M | 1.67M | 5.72M | 11.06M | 14.96M | 20.68M | 25.45M | 27.92M | 28.87M | 30.58M | 32.08M | 29.40M | 28.18M | 30.40M | 30.47M |
|
Interest Expense - Debt
|
0.17M | 0.19M | 0.18M | 0.18M | 0.22M | 0.20M | 0.19M | 0.19M | 0.20M | 0.19M | 0.19M | 0.20M | 0.34M | 0.42M | 0.41M | 0.38M | 0.33M | 0.28M | 0.33M | 0.32M | 0.26M | 0.27M | 0.54M | 0.66M | 0.66M | 0.65M | 0.67M | 0.67M | 0.67M | 0.81M | 0.67M | 0.66M | 0.66M | 0.66M |
|
Interest Expenses
|
0.67M | 0.73M | 0.80M | 0.83M | 0.93M | 1.05M | 1.12M | 1.63M | 1.62M | 1.63M | 1.70M | 1.76M | 1.43M | 1.30M | 1.17M | 1.04M | 0.96M | 0.80M | 0.84M | 0.87M | 1.93M | 5.99M | 11.60M | 15.62M | 21.34M | 26.10M | 28.59M | 29.54M | 31.25M | 32.89M | 30.07M | 28.84M | 31.06M | 31.13M |
|
Interest Income - Net
|
6.88M | 7.49M | 7.65M | 7.78M | 8.30M | 8.85M | 9.89M | 9.77M | 10.19M | 10.73M | 11.33M | 11.36M | 13.99M | 15.10M | 16.93M | 17.32M | 18.61M | 18.81M | 24.70M | 29.27M | 39.89M | 49.19M | 53.43M | 53.60M | 60.98M | 60.52M | 56.47M | 62.21M | 66.17M | 72.27M | 72.38M | 76.06M | 76.74M | 77.90M |
|
Interest Income - Total
|
6.44M | 7.42M | 7.29M | 7.28M | 7.91M | 8.34M | 9.46M | 9.23M | 9.64M | 10.09M | 10.51M | 9.79M | 12.06M | 12.90M | 14.33M | 16.96M | 18.25M | 18.55M | 15.76M | 16.33M | 25.79M | 30.76M | 19.83M | 9.90M | 8.72M | 33.27M | -4.32M | -20.95M | 3.85M | 2.02M | 10.51M | 20.28M | 44.53M | 21.30M |
|
Investment Gain (Loss)
|
| | | | | | | | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.03M | 0.02M | | 0.06M | 0.08M | | 0.12M | -0.01M | 0.13M | 0.37M | | | | 0.05M | 0.04M | 0.13M | 0.03M | 0.21M | 0.03M | | | | | 0.12M | 0.02M | 0.11M | | | | | | | | |
|
Other Non-Interest Income
|
0.16M | 0.14M | 0.08M | 0.13M | 0.28M | 0.15M | 0.10M | 0.10M | 0.12M | 0.20M | 0.14M | 0.12M | 0.12M | 0.19M | 0.17M | 0.18M | 0.06M | 0.30M | 1.32M | 2.81M | 3.54M | 8.51M | -13.52M | 34.17M | 32.30M | 37.88M | 47.65M | 58.99M | 55.21M | 53.30M | 61.59M | 53.69M | 53.78M | 54.53M |
|
Non-Interest Income
|
0.83M | 1.25M | 1.05M | 1.11M | 1.21M | 1.55M | 1.60M | 1.98M | 2.13M | 2.09M | 2.05M | 2.67M | 1.52M | 1.94M | 2.05M | 2.98M | 4.78M | 6.13M | 14.22M | 21.99M | 25.49M | 34.39M | 41.07M | 48.65M | 57.89M | 33.69M | 63.88M | 86.18M | 69.14M | 78.79M | 74.10M | 63.48M | 42.69M | 66.78M |
|
Research & Development
|
0.40M | 0.46M | 0.47M | 0.48M | 0.49M | 0.50M | 0.50M | 0.53M | 0.50M | 0.51M | 0.54M | 0.55M | 0.62M | 0.58M | 0.60M | 0.70M | 0.73M | 0.21M | 0.20M | 0.25M | 0.41M | 0.74M | -1.03M | 0.10M | 0.11M | 0.18M | 0.09M | 0.09M | 0.07M | 0.07M | 0.09M | 0.11M | 0.07M | 0.07M |
|
Wages, Salaries and Other
|
3.28M | 3.49M | 3.44M | 3.73M | 3.91M | 4.03M | 4.35M | 4.56M | 4.53M | 4.97M | 4.90M | 5.68M | 5.21M | 5.97M | 6.43M | 7.69M | 8.91M | 9.96M | 10.54M | 11.09M | 12.24M | 14.51M | 14.40M | 15.57M | 16.31M | 18.09M | 16.49M | 17.98M | 16.97M | 17.06M | 18.11M | 21.53M | 21.40M | 20.15M |
|
Rent Expense
|
0.73M | 0.78M | 0.78M | 0.82M | 0.80M | 0.80M | 0.89M | 0.99M | 0.93M | 0.88M | 0.97M | 0.93M | 0.93M | 1.09M | 1.03M | 1.06M | 0.99M | 1.04M | 1.04M | 1.14M | 1.08M | 1.15M | 0.85M | 1.22M | 1.14M | 1.22M | 0.59M | 1.52M | 0.98M | 0.96M | 0.96M | 1.03M | 0.92M | 0.95M |
|
Other Operating Expenses
|
4.25M | 4.56M | 4.54M | 4.76M | 5.06M | 5.31M | 5.80M | 6.14M | 6.21M | 6.36M | 6.50M | 7.54M | 7.39M | 8.00M | 8.86M | 10.60M | 12.01M | 14.88M | 19.81M | 29.03M | 36.68M | 49.20M | 45.54M | 41.80M | 48.58M | 52.51M | 47.03M | 54.90M | 56.91M | 63.39M | 66.36M | 70.85M | 71.85M | 69.15M |
|
Operating Expenses
|
5.38M | 5.81M | 5.79M | 6.07M | 6.35M | 6.61M | 7.18M | 7.66M | 7.64M | 7.75M | 8.01M | 9.02M | 8.95M | 9.67M | 10.49M | 12.35M | 13.73M | 16.13M | 21.05M | 30.41M | 38.17M | 51.09M | 45.36M | 43.12M | 49.83M | 53.91M | 47.71M | 56.51M | 57.96M | 64.42M | 67.41M | 71.99M | 72.83M | 70.17M |
|
Operating Income
|
-4.89M | -5.23M | -5.25M | -5.44M | -5.67M | -5.92M | -6.52M | -7.03M | -6.97M | -7.05M | -7.30M | -8.08M | -8.38M | -8.89M | -9.66M | -11.49M | -12.44M | -14.26M | -11.70M | -12.87M | -17.56M | -21.52M | -7.49M | -39.64M | -46.00M | -49.68M | 125.16M | 24.17M | 4.63M | 7.70M | -0.30M | -16.40M | -38.81M | -12.90M |
|
EBIT
|
-4.89M | -5.23M | -5.25M | -5.44M | -5.67M | -5.92M | -6.52M | -7.03M | -6.97M | -7.05M | -7.30M | -8.08M | -8.38M | -8.89M | -9.66M | -11.49M | -12.44M | -14.26M | -11.70M | -12.87M | -17.56M | -21.52M | -7.49M | -39.64M | -46.00M | -49.68M | 125.16M | 24.17M | 4.63M | 7.70M | -0.30M | -16.40M | -38.81M | -12.90M |
|
Interest & Investment Income
|
0.12M | 0.14M | 0.15M | 0.15M | 0.15M | 0.16M | 0.15M | 0.15M | 0.16M | 0.17M | 0.15M | 0.12M | 0.05M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.00M | 0.07M | 0.56M | 0.55M | 0.56M | 0.55M | 0.65M | 0.77M | 1.23M | 1.03M | 0.69M | 0.68M | 0.66M | 0.65M | 0.63M | 0.62M |
|
EBT
|
1.89M | 2.86M | 2.56M | 2.32M | 2.77M | 3.28M | 3.88M | 3.55M | 4.13M | 4.43M | 4.55M | 3.44M | 4.64M | 5.17M | 5.89M | 7.59M | 9.30M | 8.55M | 8.93M | 7.90M | 13.12M | 14.06M | 15.54M | 15.44M | 16.78M | 13.05M | 11.86M | 8.71M | 15.02M | 16.38M | 17.20M | 11.77M | 14.39M | 17.91M |
|
Tax Provisions
|
0.58M | 0.96M | 2.21M | 0.47M | 0.57M | 0.67M | 1.21M | 0.74M | 0.85M | 0.92M | 1.51M | 0.71M | 0.97M | 1.08M | 2.31M | 1.57M | 2.29M | 1.87M | 1.64M | 1.67M | 2.94M | 2.96M | 2.43M | 3.05M | 3.88M | 2.78M | 2.85M | 1.92M | 3.42M | 2.93M | 3.83M | 2.04M | 3.36M | 4.32M |
|
Profit After Tax
|
1.31M | 1.90M | 0.34M | 1.84M | 2.20M | 2.60M | 3.06M | 2.81M | 3.27M | 3.51M | 3.61M | 2.72M | 3.67M | 4.09M | 4.66M | 6.02M | 7.01M | 6.68M | 7.29M | 6.23M | 10.18M | 11.10M | 13.12M | 12.39M | 12.91M | 10.27M | 9.01M | 6.80M | 11.60M | 13.46M | 13.37M | 9.73M | 11.03M | 13.59M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | 1.47M | -0.00M | | | -0.13M | -0.02M | 0.04M | 0.15M | 0.01M | 0.08M | 0.01M | 0.01M | 0.00M | 0.00M | 0.02M | -0.44M | 0.01M |
|
Income from Continuing Operations
|
1.31M | 1.90M | 0.34M | 1.84M | 2.20M | 2.60M | 2.67M | 2.81M | 3.27M | 3.51M | 3.05M | 2.72M | 3.67M | 4.09M | 3.59M | 6.02M | 7.01M | 6.68M | 7.29M | 6.23M | 10.18M | 11.10M | 13.12M | 12.39M | 12.91M | 10.27M | 9.01M | 6.80M | 11.60M | 13.46M | 13.37M | 9.73M | 11.03M | 13.59M |
|
Consolidated Net Income
|
1.31M | 1.90M | 0.34M | 1.84M | 2.20M | 2.60M | 2.67M | 2.81M | 3.27M | 3.51M | 3.05M | 2.72M | 3.67M | 4.09M | 3.59M | 6.02M | 7.01M | 6.68M | 7.29M | 6.23M | 10.18M | 11.10M | 13.12M | 12.39M | 12.91M | 10.27M | 9.01M | 6.80M | 11.60M | 13.46M | 13.37M | 9.73M | 11.03M | 13.59M |
|
Income towards Parent Company
|
1.31M | 1.90M | 0.34M | 1.84M | 2.20M | 2.60M | 2.67M | 2.81M | 3.27M | 3.51M | 3.05M | 2.72M | 3.67M | 4.09M | 3.59M | 6.02M | 7.01M | 6.68M | 7.29M | 6.23M | 10.18M | 11.10M | 13.12M | 12.39M | 12.91M | 10.27M | 9.01M | 6.80M | 11.60M | 13.46M | 13.37M | 9.73M | 11.03M | 13.59M |
|
Net Income towards Common Stockholders
|
1.31M | 1.90M | 0.34M | 1.84M | 2.20M | 2.60M | 2.67M | 2.81M | 3.27M | 3.51M | 3.05M | 2.72M | 3.67M | 4.09M | 3.59M | 6.02M | 7.01M | 6.68M | 7.29M | 6.23M | 10.18M | 11.10M | 13.12M | 12.39M | 12.91M | 10.27M | 9.01M | 6.80M | 11.60M | 13.46M | 13.37M | 9.73M | 11.03M | 13.59M |
|
EPS (Basic)
|
0.15 | 0.21 | 0.04 | 0.20 | 0.24 | 0.23 | 0.26 | 0.24 | 0.28 | 0.30 | 0.30 | 0.23 | 0.31 | 0.34 | 0.39 | 0.50 | 0.59 | 0.56 | 0.60 | 0.48 | 0.79 | 0.86 | 1.01 | 0.94 | 0.97 | 0.77 | 0.68 | 0.51 | 0.86 | 1.00 | 0.97 | 0.65 | 0.73 | 0.90 |
|
EPS (Weighted Average and Diluted)
|
| 0.21 | 0.04 | 0.20 | 0.24 | 0.22 | 0.25 | 0.23 | 0.27 | 0.29 | 0.29 | 0.22 | 0.30 | 0.34 | 0.38 | 0.49 | 0.56 | 0.54 | 0.58 | 0.46 | 0.76 | 0.82 | 0.97 | 0.91 | 0.95 | 0.75 | 0.66 | 0.50 | 0.84 | 0.97 | 0.94 | 0.63 | 0.71 | 0.88 |
|
Shares Outstanding (Weighted Average)
|
| | 11.40M | 11.40M | 11.40M | 11.88M | 11.89M | 11.90M | 11.91M | 11.91M | 11.91M | 11.93M | 11.93M | 11.93M | 11.95M | 11.98M | 11.99M | 12.01M | 12.01M | 12.92M | 12.93M | 12.95M | 12.96M | 13.22M | 13.28M | 13.30M | 13.30M | 13.38M | 13.42M | 13.46M | 13.54M | 15.01M | 15.03M | 15.11M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 12.47M | 12.52M | 13.48M | 13.46M | 13.54M | 13.51M | 13.61M | 13.60M | 13.68M | 13.64M | 13.68M | 13.74M | 13.82M | 13.88M | 15.46M | 15.45M | 15.44M |
|
EBITDA
|
-4.89M | -5.23M | -5.25M | -5.44M | -5.67M | -5.92M | -6.52M | -7.03M | -6.97M | -7.05M | -7.30M | -8.08M | -8.38M | -8.89M | -9.66M | -11.49M | -12.44M | -14.26M | -11.70M | -12.87M | -17.56M | -21.52M | -7.49M | -39.64M | -46.00M | -49.68M | 125.16M | 24.17M | 4.63M | 7.70M | -0.30M | -16.40M | -38.81M | -12.90M |
|
Tax Rate
|
30.57% | 33.45% | 86.58% | 20.46% | 20.54% | 20.57% | 31.09% | 20.88% | 20.69% | 20.74% | 33.11% | 20.77% | 20.85% | 20.92% | 39.13% | 20.71% | 24.61% | 21.86% | 18.37% | 21.11% | 22.41% | 21.07% | 15.61% | 19.74% | 23.10% | 21.33% | 24.01% | 21.97% | 22.80% | 17.86% | 22.28% | 17.33% | 23.35% | 24.10% |