|
Provisions
|
0.54M | 1.12M | 1.43M | 1.30M | 0.68M | 0.51M | 1.39M | 0.42M | 0.18M | -2.06M | -0.03M | -0.40M | -0.85M | -0.60M | 0.27M | -0.07M | 7.97M | 1.25M | 1.03M | 0.47M | -0.44M | -2.00M | -0.72M | | -0.76M | | 0.73M | 0.50M | 2.92M | 0.42M | 0.20M | -0.30M | -0.18M | 0.50M | 1.20M | 0.30M | | -2.00M | -0.50M |
|
Revenue
|
42.25M | 43.40M | 43.86M | 44.75M | 44.68M | 6.73M | 7.42M | 7.36M | 6.86M | 7.32M | 7.60M | 35.67M | 7.32M | 7.78M | 8.18M | 40.49M | 7.72M | 5.89M | 6.29M | 42.26M | 6.21M | 7.22M | 6.79M | 44.70M | 6.72M | 7.07M | 7.49M | 46.82M | 6.60M | 7.19M | 7.12M | 48.22M | 7.04M | 7.25M | 7.53M | 50.45M | 7.15M | 7.26M | 7.85M |
|
Interest income - Loans
|
28.93M | 29.64M | 29.44M | 30.13M | 30.10M | 31.11M | 32.00M | 32.53M | 32.92M | 34.29M | 36.87M | 37.97M | 42.28M | 43.17M | 42.94M | 41.62M | 41.34M | 37.72M | 35.76M | 35.69M | 34.32M | 33.11M | 33.96M | 35.28M | 31.87M | 33.21M | 38.49M | 42.96M | 47.00M | 52.35M | 55.58M | 57.75M | 59.13M | 59.28M | 61.41M | 61.70M | 60.92M | 62.59M | 64.61M |
|
Interest income - Investments
|
0.34M | 0.28M | 0.24M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
3.00M | 3.12M | 3.18M | 3.22M | 3.44M | 3.48M | 3.67M | 3.80M | 3.98M | 4.12M | 4.22M | 5.02M | 5.69M | 5.73M | 6.04M | 5.92M | 5.87M | 5.72M | 6.27M | 5.50M | 5.24M | 5.93M | 6.14M | 5.75M | 6.22M | 7.55M | 9.56M | 11.12M | 11.77M | 11.79M | 12.43M | 12.34M | 12.04M | 13.95M | 14.40M | 13.74M | 13.95M | 15.35M | 15.95M |
|
Interest Income - Deposits
|
| | | | 0.00M | 0.02M | 0.03M | 0.03M | 0.04M | 0.06M | 0.94M | 0.62M | 0.19M | 0.58M | 0.27M | 0.30M | 0.30M | 0.06M | 0.07M | 0.06M | 0.12M | 0.16M | 0.20M | 0.22M | 0.24M | 0.78M | 1.53M | 1.25M | 1.59M | 2.58M | 1.26M | 0.94M | 1.57M | 1.92M | 1.42M | 2.59M | 1.80M | 1.64M | 0.83M |
|
Interest Income - Total
|
32.29M | 32.93M | 33.05M | 33.88M | 34.21M | 35.30M | 36.37M | 37.05M | 37.64M | 39.18M | 42.73M | 44.35M | 48.93M | 50.24M | 49.98M | 48.55M | 48.22M | 44.31M | 43.23M | 42.50M | 40.94M | 40.50M | 41.56M | 42.47M | 39.55M | 42.74M | 50.81M | 56.59M | 61.53M | 67.68M | 70.19M | 71.86M | 73.57M | 75.99M | 78.05M | 78.82M | 77.39M | 80.29M | 82.09M |
|
Interest Expense - Deposits
|
2.90M | 3.01M | 3.01M | 3.14M | 3.43M | 3.66M | 3.80M | 3.94M | 4.33M | 4.92M | 5.50M | 6.66M | 7.77M | 8.42M | 8.59M | 7.90M | 7.24M | 5.96M | 5.12M | 4.20M | 3.28M | 2.46M | 1.96M | 1.71M | 1.52M | 1.33M | 1.58M | 3.01M | 5.69M | 8.57M | 10.55M | 12.48M | 14.10M | 15.90M | 17.07M | 17.46M | 16.85M | 16.49M | 16.20M |
|
Interest Expense - Debt
|
0.16M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.35M | 0.52M | 0.46M | 0.46M | 1.44M | 1.06M | 1.05M | 0.86M | 0.81M | 0.76M | 0.46M | 0.28M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.11M | 0.12M | 0.44M | 1.53M | 2.38M | 2.96M | 2.99M | 3.69M | 3.62M | 3.90M | 3.79M | 4.19M | 3.17M | 3.31M | 3.20M |
|
Interest Expenses
|
3.17M | 3.26M | 3.27M | 3.50M | 3.77M | 4.04M | 4.34M | 4.66M | 5.00M | 5.61M | 7.17M | 7.92M | 8.87M | 9.33M | 9.44M | 8.70M | 7.80M | 6.24M | 5.25M | 4.32M | 3.40M | 2.58M | 2.07M | 1.84M | 1.64M | 1.45M | 2.02M | 4.54M | 8.07M | 12.18M | 14.57M | 17.20M | 19.14M | 21.36M | 22.45M | 23.24M | 21.57M | 21.37M | 20.98M |
|
Interest Income - Net
|
29.12M | 29.67M | 29.78M | 30.38M | 30.45M | 31.26M | 32.03M | 32.39M | 32.65M | 33.57M | 35.56M | 36.43M | 40.07M | 40.91M | 40.54M | 39.84M | 40.41M | 38.07M | 37.98M | 38.18M | 37.54M | 37.91M | 39.49M | 40.63M | 37.92M | 41.29M | 48.78M | 52.04M | 53.46M | 55.50M | 55.61M | 54.67M | 54.43M | 54.62M | 55.60M | 55.58M | 55.81M | 58.92M | 61.11M |
|
Interest Income - Total
|
28.58M | 28.55M | 28.35M | 29.08M | 29.77M | 30.75M | 30.63M | 31.97M | 32.47M | 35.64M | 35.59M | 36.83M | 40.91M | 41.51M | 40.26M | 39.92M | 32.44M | 36.82M | 36.95M | 37.71M | 37.98M | 39.91M | 40.21M | 40.63M | 38.67M | 41.29M | 48.05M | 51.54M | 50.54M | 55.08M | 55.41M | 54.97M | 54.61M | 54.12M | 54.41M | 55.28M | 55.81M | 60.92M | 61.61M |
|
Service Charges
|
6.30M | 6.56M | 6.84M | 6.99M | 6.73M | 7.07M | 7.42M | 7.36M | 6.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| 0.84M | 2.67M | | 4.28M | | | 0.18M | | | | -0.09M | 0.09M | 0.02M | -0.04M | 0.89M | 0.06M | -0.01M | | 0.84M | 0.28M | 0.03M | | 0.05M | -0.72M | | | -0.26M | 1.13M | | -0.73M | -5.02M | -0.15M | | -0.01M | -3.38M | -0.01M | 0.15M | 0.04M |
|
Investment Banking Income
|
0.06M | 0.08M | 0.13M | 0.11M | 0.17M | 0.14M | 0.13M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | 0.17M | 0.12M | 0.14M | 0.17M | 0.08M | 0.10M | 0.10M | 0.09M | 0.05M | 0.10M | 0.12M | 0.08M | 0.13M | 0.10M | 0.06M | 0.04M | 0.05M | 0.05M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.04M | 0.04M | 0.12M | 0.07M |
|
Income - Trust
|
1.28M | 1.37M | 1.33M | 1.60M | 1.39M | 1.61M | 1.47M | 1.80M | 1.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
3.97M | 4.19M | 4.22M | 4.14M | 4.14M | 4.37M | 4.29M | 4.32M | 4.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
| | | | | | | | | | | | | | | | 17.80M | | | -17.74M | 0.28M | 0.03M | | | | | | | 0.77M | | -0.73M | 0.66M | -0.00M | | -0.01M | 0.71M | | 0.15M | 0.04M |
|
Other Non-Interest Income
|
1.17M | 0.84M | 0.85M | -0.73M | 1.62M | 0.97M | 0.77M | 1.63M | 1.43M | 1.52M | 1.34M | 1.18M | 1.23M | 1.56M | 1.52M | 2.65M | 1.75M | 1.07M | 1.84M | 1.51M | 1.46M | 2.53M | 1.44M | 1.05M | 2.01M | 1.24M | 1.31M | 1.81M | 1.33M | 3.21M | 0.92M | 1.22M | 0.93M | 0.97M | 2.67M | 0.62M | 1.15M | 0.96M | 0.92M |
|
Non-Interest Income
|
13.13M | 13.74M | 14.08M | 14.37M | 14.23M | 14.92M | 14.61M | 15.37M | 14.49M | 15.61M | 15.75M | 14.71M | 15.93M | 17.82M | 16.70M | 18.04M | 33.34M | 14.63M | 16.98M | 17.72M | 16.63M | 17.45M | 17.95M | 17.62M | 17.45M | 17.85M | 18.24M | 18.54M | 18.68M | 20.30M | 17.41M | 14.24M | 17.95M | 18.91M | 20.35M | 16.13M | 18.74M | 19.24M | 20.15M |
|
Amortization - Intangibles
|
0.36M | 0.36M | 0.42M | 0.48M | 0.66M | 0.69M | 0.67M | 0.69M | 0.70M | 0.71M | 0.70M | 0.73M | 0.78M | 0.76M | 0.72M | 0.71M | 0.71M | 0.82M | 1.13M | 1.25M | 1.25M | 1.29M | 1.26M | 1.23M | 1.22M | 1.21M | 1.23M | 1.26M | 1.16M | 0.95M | 0.91M | 0.83M | 0.83M | 0.84M | 0.82M | 0.79M | 0.72M | 0.71M | 0.71M |
|
Depreciation & Amortization - Total
|
1.57M | 1.57M | 1.58M | 2.49M | 1.89M | 2.00M | 1.94M | 1.90M | 1.83M | 1.90M | 1.97M | 2.04M | 2.19M | 2.22M | 2.25M | 2.30M | 2.43M | 2.50M | 2.61M | 2.66M | 2.54M | 2.65M | 2.55M | 2.73M | 2.77M | 2.73M | 2.95M | 3.34M | 3.09M | 2.88M | 2.83M | 2.82M | 2.93M | 3.13M | 3.43M | 3.68M | 3.47M | 3.55M | 3.62M |
|
Wages, Salaries and Other
|
12.67M | 12.79M | 12.99M | 12.43M | 12.95M | 12.78M | 12.58M | 12.27M | 13.24M | 13.55M | 13.58M | 13.93M | 15.24M | 15.77M | 15.21M | 15.92M | 15.85M | 14.87M | 15.36M | 15.99M | 15.67M | 15.56M | 15.32M | 15.30M | 15.58M | 16.41M | 17.40M | 17.15M | 17.67M | 18.43M | 18.29M | 18.77M | 18.88M | 18.75M | 19.25M | 19.49M | 19.19M | 20.00M | 19.78M |
|
Rent Expense
|
2.84M | 2.71M | 2.76M | 1.82M | 2.47M | 2.46M | 2.43M | 2.20M | 2.40M | 2.35M | 2.32M | 2.25M | 2.73M | 2.60M | 2.73M | 2.54M | 2.49M | 2.40M | 2.43M | 2.45M | 2.62M | 2.52M | 2.51M | 2.43M | 2.71M | 2.62M | 2.66M | 1.25M | 2.64M | 2.81M | 2.95M | 1.43M | 2.45M | 2.47M | 2.39M | 2.31M | 2.58M | 2.32M | 2.34M |
|
Restructuring Costs
|
| | | | | | | | | | 0.24M | 13.02M | 0.25M | 0.55M | | | | | | | | | | | | | | 0.27M | 5.64M | | 0.00M | -0.50M | | | | | | | |
|
Other Operating Expenses
|
19.74M | 20.01M | 20.94M | 18.15M | 20.24M | 19.71M | 19.94M | 18.80M | 20.70M | 20.67M | 20.51M | 20.88M | 24.24M | 25.40M | 23.42M | 24.19M | 24.55M | 23.56M | 23.68M | 23.53M | 24.64M | 24.39M | 24.12M | 23.46M | 24.05M | 25.34M | 25.89M | 27.73M | 27.25M | 29.07M | 29.25M | 31.35M | 30.52M | 31.17M | 31.82M | 30.93M | 31.58M | 33.13M | 31.96M |
|
Operating Expenses
|
24.14M | 24.28M | 25.28M | 22.46M | 24.60M | 24.18M | 24.31M | 22.89M | 24.94M | 24.91M | 25.04M | 38.18M | 29.41M | 30.77M | 28.40M | 29.03M | 29.47M | 28.47M | 28.71M | 28.64M | 29.81M | 29.57M | 29.18M | 28.62M | 29.53M | 30.69M | 31.50M | 32.59M | 38.62M | 34.76M | 35.03M | 35.11M | 35.90M | 36.77M | 37.64M | 36.92M | 37.63M | 39.00M | 37.91M |
|
Operating Income
|
| | | | | -17.79M | -17.27M | -15.89M | -18.39M | -17.92M | -17.81M | -2.82M | -22.48M | -23.39M | -20.60M | 11.06M | -22.14M | -22.93M | -22.81M | 13.20M | -23.99M | -22.72M | -22.79M | 15.70M | -23.21M | -24.05M | -24.48M | 13.79M | -32.44M | -28.16M | -28.36M | 12.63M | -29.32M | -29.96M | -30.59M | 13.08M | | | |
|
EBIT
|
20.93M | 22.30M | 23.30M | 24.76M | 27.80M | -17.79M | -17.27M | -15.89M | -18.39M | -17.92M | -17.81M | -2.82M | -22.48M | -23.39M | -20.60M | 11.06M | -22.14M | -22.93M | -22.81M | 13.20M | -23.99M | -22.72M | -22.79M | 15.70M | -23.21M | -24.05M | -24.48M | 13.79M | -32.44M | -28.16M | -28.36M | 12.63M | -29.32M | -29.96M | -30.59M | 13.08M | 58.49M | 62.53M | 64.83M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | 17.84M | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
17.76M | 19.04M | 20.03M | 21.25M | 24.03M | 21.87M | 21.29M | 25.01M | 22.21M | 26.52M | 26.48M | 13.55M | 27.43M | 28.56M | 28.56M | 29.12M | 36.32M | 22.98M | 25.22M | 26.79M | 24.80M | 27.79M | 28.98M | 29.62M | 26.59M | 28.45M | 34.80M | 37.49M | 30.60M | 40.62M | 37.80M | 34.09M | 36.66M | 36.26M | 37.12M | 34.48M | 36.92M | 41.16M | 43.85M |
|
Tax Provisions
|
5.87M | 6.30M | 6.58M | 6.34M | 7.65M | 6.81M | 7.00M | 14.97M | 4.41M | 5.36M | 5.61M | 2.65M | 5.81M | 5.81M | 6.19M | 6.32M | 7.32M | 4.73M | 5.10M | 4.57M | 4.99M | 5.64M | 6.25M | 6.24M | 5.25M | 5.77M | 7.42M | 6.82M | 6.26M | 7.88M | 7.96M | 6.64M | 7.13M | 7.15M | 7.31M | 5.83M | 6.58M | 7.77M | 8.66M |
|
Profit After Tax
|
11.70M | 12.54M | 13.23M | 14.66M | 16.03M | 14.69M | 13.93M | 9.67M | 17.62M | 20.98M | 20.69M | 10.71M | 21.62M | 22.75M | 22.37M | 22.61M | 29.00M | 18.25M | 20.13M | 22.22M | 19.81M | 22.15M | 22.73M | 23.39M | 21.34M | 22.68M | 27.37M | 30.67M | 24.34M | 32.73M | 29.84M | 27.45M | 29.52M | 29.11M | 29.81M | 28.65M | 30.34M | 33.39M | 35.19M |
|
Equity Income
|
| | | | | | | | 0.28M | 0.49M | 0.38M | -1.25M | 0.07M | 0.11M | -0.21M | 0.92M | -2.40M | 0.24M | 0.46M | 0.83M | -0.05M | 0.41M | 0.09M | 0.05M | -0.72M | -0.60M | 0.00M | -0.26M | 0.36M | -0.29M | | 0.36M | -0.15M | 0.36M | 0.35M | -0.39M | -0.01M | -0.26M | 0.10M |
|
Income from Continuing Operations
|
11.89M | 12.74M | 13.46M | 14.91M | 16.38M | 15.05M | 14.29M | 10.04M | 17.80M | 21.17M | 20.88M | 10.91M | 21.62M | 22.75M | 22.37M | 22.80M | 29.00M | 18.25M | 20.13M | 22.22M | 19.81M | 22.15M | 22.73M | 23.39M | 21.34M | 22.68M | 27.37M | 30.66M | 24.34M | 32.73M | 29.84M | 27.45M | 29.52M | 29.11M | 29.81M | 28.65M | 30.34M | 33.39M | 35.19M |
|
Consolidated Net Income
|
11.89M | 12.74M | 13.46M | 14.91M | 16.38M | 15.05M | 14.29M | 10.04M | 17.80M | 21.17M | 20.88M | 10.91M | 21.62M | 22.75M | 22.37M | 22.80M | 29.00M | 18.25M | 20.13M | 22.22M | 19.81M | 22.15M | 22.73M | 23.39M | 21.34M | 22.68M | 27.37M | 30.66M | 24.34M | 32.73M | 29.84M | 27.45M | 29.52M | 29.11M | 29.81M | 28.65M | 30.34M | 33.39M | 35.19M |
|
Income towards Parent Company
|
11.89M | 12.74M | 13.46M | 14.91M | 16.38M | 15.05M | 14.29M | 10.04M | 17.80M | 21.17M | 20.88M | 10.91M | 21.62M | 22.75M | 22.37M | 22.80M | 29.00M | 18.25M | 20.13M | 22.22M | 19.81M | 22.15M | 22.73M | 23.39M | 21.34M | 22.68M | 27.37M | 30.66M | 24.34M | 32.73M | 29.84M | 27.45M | 29.52M | 29.11M | 29.81M | 28.65M | 30.34M | 33.39M | 35.19M |
|
Net Income towards Common Stockholders
|
11.89M | 12.74M | 13.46M | 14.91M | 16.38M | 15.05M | 14.29M | 10.04M | 17.80M | 21.17M | 20.88M | 10.91M | 21.62M | 22.75M | 22.37M | 22.80M | 29.00M | 18.25M | 20.13M | 22.22M | 19.81M | 22.15M | 22.73M | 23.39M | 21.34M | 22.68M | 27.37M | 30.66M | 24.34M | 32.73M | 29.84M | 27.45M | 29.52M | 29.11M | 29.81M | 28.65M | 30.34M | 33.39M | 35.19M |
|
EPS (Basic)
|
0.78 | 0.83 | 0.88 | 0.97 | 1.04 | 0.94 | 0.89 | 0.62 | 1.13 | 1.36 | 1.34 | 0.68 | 1.31 | 1.38 | 1.36 | 1.38 | 1.79 | 1.12 | 1.25 | 1.40 | 1.25 | 1.41 | 1.47 | 1.54 | 1.41 | 1.51 | 1.84 | 2.06 | 1.63 | 2.16 | 1.98 | 1.84 | 1.98 | 1.96 | 2.02 | 1.95 | 2.06 | 2.29 | 2.41 |
|
EPS (Weighted Average and Diluted)
|
0.78 | 0.83 | 0.88 | 0.97 | 1.04 | 0.94 | 0.89 | 0.62 | 1.13 | 1.35 | 1.33 | 0.68 | 1.30 | 1.38 | 1.36 | 1.38 | 1.78 | 1.12 | 1.25 | 1.40 | 1.25 | 1.41 | 1.47 | 1.54 | 1.41 | 1.51 | 1.83 | 2.05 | 1.63 | 2.16 | 1.98 | 1.84 | 1.97 | 1.96 | 2.02 | 1.93 | 2.06 | 2.29 | 2.41 |
|
Shares Outstanding (Weighted Average)
|
14.98M | 14.99M | 15.01M | 15.01M | 15.58M | 15.60M | 15.62M | 15.62M | 15.51M | 15.43M | 15.46M | 15.39M | 16.53M | 16.48M | 16.40M | 16.30M | 16.28M | 16.15M | 16.03M | 15.79M | 15.73M | 15.68M | 15.38M | 15.12M | 15.07M | 14.96M | 14.86M | 14.86M | 14.74M | 15.07M | 15.01M | 14.83M | 14.82M | 14.76M | 14.70M | 14.70M | 14.67M | 14.48M | 14.49M |
|
Shares Outstanding (Diluted Average)
|
14.93M | 14.90M | 14.91M | 14.91M | 15.28M | 15.49M | 15.51M | 15.44M | 15.44M | 15.35M | 15.36M | 15.44M | 16.43M | 16.39M | 16.29M | 16.33M | 16.10M | 16.10M | 15.97M | 15.99M | 15.69M | 15.59M | 15.30M | 15.41M | 15.00M | 14.95M | 14.90M | 14.87M | 14.84M | 15.01M | 14.95M | 14.89M | | | | 14.70M | | | |
|
EBITDA
|
14.45M | 15.67M | 12.45M | 27.25M | 16.90M | 16.74M | 14.24M | -14.00M | 9.40M | 18.54M | 16.37M | -0.78M | 30.25M | 33.69M | 28.68M | 13.36M | -19.71M | -20.43M | -20.21M | 15.86M | -21.44M | -20.07M | -20.24M | 18.44M | -20.44M | -21.32M | -21.53M | 17.13M | -29.35M | -25.28M | -25.53M | 15.46M | -26.39M | -26.83M | -27.16M | 16.76M | 61.96M | 66.08M | 68.45M |
|
Tax Rate
|
33.03% | 33.11% | 32.83% | 29.82% | 31.82% | 31.15% | 32.89% | 59.86% | 19.84% | 20.20% | 21.17% | 19.52% | 21.18% | 20.35% | 21.68% | 21.70% | 20.16% | 20.59% | 20.21% | 17.04% | 20.11% | 20.30% | 21.57% | 21.05% | 19.75% | 20.27% | 21.33% | 18.20% | 20.45% | 19.41% | 21.05% | 19.48% | 19.46% | 19.71% | 19.68% | 16.90% | 17.81% | 18.89% | 19.75% |