|
Provisions
|
2.45M | 1.12M | 0.96M | 0.83M | 2.75M | 3.98M | 1.57M | 2.44M | 9.02M | 3.15M | 5.95M | 0.50M | 0.02M | -0.55M | 3.42M | -0.05M |
|
Revenue
|
48.86M | 54.17M | 61.38M | 64.03M | 64.71M | 76.32M | 71.09M | 8.32M | 8.80M | 9.32M | 9.50M | 9.49M | 11.07M | 10.28M | 10.46M | 11.57M |
|
Interest income - Loans
|
36.09M | 35.06M | 43.18M | 45.30M | 45.14M | 47.14M | 48.27M | 49.68M | 52.84M | 57.84M | 58.24M | 59.09M | 58.86M | 68.05M | 97.23M | 112.13M |
|
Interest income - Investments
|
| | | 1.67M | 1.16M | 0.52M | 0.17M | 0.11M | 0.06M | | | | | | | |
|
Interest Income - Debt Securities
|
7.14M | 6.33M | 5.87M | 5.36M | 5.41M | 6.44M | 5.82M | 5.85M | 6.06M | 6.09M | 6.20M | 6.51M | 8.94M | 12.10M | 14.28M | 13.03M |
|
Interest Income - Deposits
|
0.13M | 0.17M | 0.21M | 0.15M | 0.04M | 0.06M | 0.08M | 0.31M | 0.56M | 0.76M | 2.27M | 0.75M | 0.15M | 0.26M | 0.53M | 1.40M |
|
Interest Income - Fed Funds
|
0.00M | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
44.49M | 42.75M | 50.65M | 52.08M | 50.66M | 53.21M | 54.24M | 56.17M | 60.05M | 64.55M | 66.93M | 66.91M | 69.01M | 81.47M | 113.07M | 127.56M |
|
Interest Expense - Deposits
|
8.43M | 5.62M | 4.28M | 3.18M | 2.35M | 2.04M | 2.00M | 2.17M | 2.17M | 3.32M | 6.17M | 3.83M | 3.28M | 6.66M | 35.93M | 50.05M |
|
Interest Expense - Debt
|
0.95M | 0.95M | 1.07M | 1.06M | 0.82M | 0.75M | 0.75M | 0.82M | 0.42M | 0.61M | | 0.16M | 0.14M | 0.64M | 2.69M | 3.45M |
|
Interest Expense - Fed Funds
|
1.95M | 1.64M | 1.38M | 0.99M | 0.86M | 0.85M | 0.85M | 0.85M | 0.48M | 0.14M | | | | | | |
|
Interest Expenses
|
11.33M | 8.22M | 6.73M | 5.23M | 4.03M | 3.65M | 3.60M | 3.84M | 3.07M | 4.07M | 6.32M | 3.99M | 3.42M | 7.30M | 38.62M | 53.51M |
|
Interest Income - Net
|
33.16M | 34.53M | 43.92M | 46.84M | 46.63M | 49.57M | 50.64M | 52.33M | 56.99M | 60.48M | 60.61M | 62.92M | 65.59M | 74.18M | 74.46M | 74.06M |
|
Interest Income - Total
|
30.71M | 33.41M | 42.96M | 46.01M | 43.88M | 45.59M | 49.07M | 49.89M | 47.97M | 57.33M | 54.67M | 58.68M | 65.57M | 74.73M | 71.19M | 74.11M |
|
Service Charges
|
5.26M | 4.55M | 4.28M | 4.24M | 4.71M | 5.28M | 4.89M | 5.09M | 4.96M | | | | | | | |
|
Investment Gain (Loss)
|
0.78M | 0.45M | 1.11M | 0.30M | 0.02M | 6.87M | 0.37M | 0.99M | 0.11M | | 0.02M | | | | -0.04M | |
|
Investment Banking Income
|
0.26M | 0.24M | 0.18M | 0.48M | 0.50M | 0.30M | 0.29M | 0.33M | 0.26M | 0.35M | 0.25M | 1.73M | 1.07M | 0.11M | 0.14M | 0.21M |
|
Income - Trust
|
8.09M | 10.50M | 6.71M | 6.83M | 7.34M | 7.75M | 8.52M | 8.32M | 8.80M | | | | | | | |
|
Card Income
|
0.18M | 0.20M | 0.23M | | 2.56M | 3.36M | 3.31M | 4.03M | 3.76M | | | | | | | |
|
Other Non-Interest Income
|
3.30M | 4.17M | 5.07M | 4.50M | 2.39M | 4.28M | 2.91M | 2.83M | 2.57M | 5.92M | 1.98M | 7.38M | 3.38M | 2.90M | 5.28M | 2.78M |
|
Non-Interest Income
|
15.71M | 19.64M | 17.46M | 17.19M | 18.08M | 26.76M | 20.45M | 21.15M | 20.49M | 23.07M | 20.07M | 21.12M | 23.87M | 21.44M | 24.55M | 23.23M |
|
Amortization - Intangibles
|
1.13M | 1.19M | 1.38M | 1.27M | 1.10M | 1.31M | 1.14M | 1.00M | 1.15M | 1.15M | 1.15M | 1.06M | 1.06M | 1.07M | 1.03M | 1.01M |
|
Depreciation & Amortization - Total
|
2.00M | 1.95M | 2.12M | 2.21M | 2.33M | 2.97M | 2.98M | 2.97M | 2.83M | 2.55M | 2.50M | 2.08M | 1.67M | 1.91M | 1.73M | 1.66M |
|
Research & Development
|
4.08M | 3.36M | 3.92M | 4.42M | 4.75M | 6.39M | 6.59M | 6.59M | 6.54M | 7.00M | 7.39M | 7.58M | 8.52M | 8.92M | 9.84M | 10.09M |
|
Wages, Salaries and Other
|
-15.06M | 15.34M | 17.14M | 18.92M | 19.36M | 21.32M | 21.22M | 20.95M | 21.48M | 22.32M | 23.42M | 24.25M | 24.41M | 25.05M | 26.83M | 28.46M |
|
Rent Expense
|
4.28M | 4.33M | 5.02M | 5.16M | 5.50M | 7.10M | 7.01M | 6.84M | 6.26M | 6.55M | 5.97M | 5.88M | 5.87M | 5.54M | 5.64M | 5.83M |
|
Pension (IS)
|
| | | 5.62M | 5.94M | 5.73M | 5.91M | 4.85M | 5.51M | 5.52M | 5.90M | -1.02M | -1.58M | -1.65M | -0.68M | -0.91M |
|
Restructuring Costs
|
| 0.48M | 2.26M | 0.03M | 1.39M | 0.12M | | | | | | | | | | |
|
Other Operating Expenses
|
28.96M | 27.71M | 31.54M | 34.98M | 35.44M | 43.90M | 38.86M | 40.21M | 38.13M | 40.67M | 39.84M | 40.40M | 39.62M | 42.92M | 47.04M | 49.67M |
|
Operating Expenses
|
39.32M | 37.84M | 44.85M | 46.80M | 49.40M | 60.48M | 55.43M | 56.61M | 53.76M | 56.77M | 55.70M | 55.94M | 55.68M | 59.28M | 64.24M | 67.25M |
|
Operating Income
|
| 5.17M | 5.29M | 5.58M | 4.27M | 4.03M | | -48.96M | -45.65M | -48.31M | -46.98M | -47.62M | -45.65M | -50.00M | -54.83M | |
|
EBIT
|
18.43M | 5.17M | 5.29M | 5.58M | 4.27M | 4.03M | 17.69M | -48.96M | -45.65M | -48.31M | -46.98M | -47.62M | -45.65M | -50.00M | -54.83M | 83.59M |
|
Other Non Operating Income
|
| | | | 0.47M | | | | | | | | | | | |
|
EBT
|
7.09M | 15.21M | 15.57M | 16.41M | 12.55M | 11.87M | 14.09M | 14.43M | 14.69M | 23.64M | 19.04M | 23.87M | 33.76M | 36.89M | 31.50M | 30.09M |
|
Tax Provisions
|
1.86M | 5.11M | 5.03M | 5.38M | 3.82M | 3.71M | 4.66M | 4.40M | 7.26M | 4.01M | 3.43M | 4.61M | 7.33M | 8.11M | 6.50M | 6.41M |
|
Profit After Tax
|
5.23M | 10.10M | 10.54M | 11.02M | 8.73M | 8.16M | 9.43M | 10.03M | 7.43M | 19.63M | 15.61M | 19.26M | 26.43M | 28.78M | 25.00M | 23.67M |
|
Equity Income
|
| | | | 3.87M | 3.31M | 7.01M | 0.04M | 0.08M | 2.00M | 0.08M | 0.09M | 0.25M | -0.35M | 0.10M | 0.18M |
|
Income from Continuing Operations
|
5.23M | 10.10M | 10.54M | 11.02M | 8.73M | 8.16M | 9.43M | 10.03M | 7.43M | 19.63M | 15.61M | 19.26M | 26.43M | 28.78M | 25.00M | 23.67M |
|
Consolidated Net Income
|
5.23M | 10.10M | 10.54M | 11.02M | 8.73M | 8.16M | 9.43M | 10.03M | 7.43M | 19.63M | 15.61M | 19.26M | 26.43M | 28.78M | 25.00M | 23.67M |
|
Income towards Parent Company
|
5.23M | 10.10M | 10.54M | 11.02M | 8.73M | 8.16M | 9.43M | 10.03M | 7.43M | 19.63M | 15.61M | 19.26M | 26.43M | 28.78M | 25.00M | 23.67M |
|
Net Income towards Common Stockholders
|
5.23M | 10.10M | 10.54M | 11.02M | 8.73M | 8.16M | 9.43M | 10.03M | 7.43M | 19.63M | 15.61M | 19.26M | 26.43M | 28.78M | 25.00M | 23.67M |
|
EPS (Basic)
|
1.45 | 2.80 | 2.40 | 2.38 | 1.87 | 1.74 | 2.00 | 2.11 | 1.55 | 4.06 | 3.21 | 4.01 | 5.64 | 6.13 | 5.28 | 4.96 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | 4.01 | 5.64 | 6.13 | 5.28 | 4.96 |
|
Shares Outstanding (Weighted Average)
|
| 3.52M | 4.57M | 4.57M | 4.59M | 4.62M | | 4.70M | 4.74M | 4.81M | 4.85M | 4.66M | 4.66M | 4.68M | 4.72M | 4.76M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 4.80M | 4.68M | 4.69M | 4.73M | 4.77M |
|
Tax Rate
|
26.23% | 33.57% | 32.32% | 32.82% | 30.45% | 31.26% | 33.06% | 30.52% | 49.43% | 16.96% | 18.03% | 19.30% | 21.73% | 21.97% | 20.64% | 21.32% |