|
Provisions
|
0.59M | 0.39M | 1.05M | 0.40M | 1.04M | 0.42M | 1.29M | 6.27M | 0.71M | 2.36M | 0.30M | -0.22M | 1.09M | 0.15M | 4.44M | 0.26M | 3.05M | 0.26M | 0.68M | -3.49M | -0.26M | -0.15M | 0.36M | 0.07M | -1.15M | -1.74M | 1.25M | 1.08M | 0.31M | 0.24M | 0.45M | 2.44M | -2.04M | 0.88M | 0.56M | 0.55M | 1.40M | 1.15M | 1.07M |
|
Revenue
|
18.63M | 18.18M | 18.48M | 18.19M | 18.34M | 0.07M | 0.07M | 8.61M | 2.32M | 2.37M | 2.41M | 2.22M | 2.28M | 2.52M | 2.31M | 2.39M | 2.23M | 2.32M | 2.42M | 2.52M | 2.68M | 2.80M | 2.77M | 2.83M | 2.76M | 2.63M | 2.40M | 2.49M | 2.58M | 2.60M | 2.53M | 2.74M | 2.70M | 2.86M | 2.99M | 3.02M | 2.87M | 2.99M | 2.97M |
|
Interest income - Loans
|
12.25M | 12.32M | 12.49M | 12.62M | 12.50M | 12.82M | 13.71M | 13.81M | 14.05M | 14.30M | 14.58M | 14.91M | 14.49M | 14.57M | 14.66M | 14.52M | 14.23M | 14.67M | 14.88M | 15.32M | 14.62M | 14.69M | 14.65M | 14.90M | 14.48M | 15.39M | 17.67M | 20.51M | 22.29M | 23.79M | 25.03M | 26.11M | 27.20M | 27.51M | 28.61M | 28.80M | 28.10M | 29.43M | 31.03M |
|
Interest income - Investments
|
0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.03M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
1.48M | 1.45M | 1.36M | 1.56M | 1.43M | 1.55M | 1.64M | 1.45M | 1.49M | 1.67M | 1.37M | 1.57M | 1.22M | 1.60M | 1.42M | 1.96M | 1.49M | 1.40M | 1.47M | 2.15M | 1.80M | 1.95M | 2.68M | 2.50M | 2.69M | 2.86M | 2.98M | 3.56M | 3.58M | 3.63M | 3.54M | 3.53M | 3.56M | 3.25M | 3.06M | 3.16M | 3.02M | 2.53M | 1.77M |
|
Interest Income - Deposits
|
0.01M | 0.08M | 0.09M | 0.13M | 0.15M | 0.19M | 0.10M | 0.12M | 0.02M | 0.01M | 0.08M | 0.64M | 0.71M | 0.53M | 0.50M | 0.54M | 0.40M | 0.14M | 0.10M | 0.11M | 0.06M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.08M | 0.14M | 0.10M | 0.12M | 0.19M | 0.13M | 0.21M | 0.37M | 0.44M | 0.38M | 0.33M | 0.85M | 1.12M |
|
Interest Income - Total
|
13.95M | 13.93M | 14.03M | 14.27M | 14.31M | 14.68M | 15.50M | 15.56M | 15.67M | 15.87M | 16.14M | 16.88M | 16.66M | 16.68M | 16.81M | 16.78M | 16.38M | 16.47M | 16.71M | 17.34M | 16.74M | 16.95M | 17.63M | 17.69M | 17.46M | 18.54M | 21.00M | 24.48M | 26.23M | 27.80M | 29.02M | 30.03M | 31.22M | 31.39M | 32.36M | 32.60M | 31.70M | 33.03M | 33.88M |
|
Interest Expense - Deposits
|
0.51M | 0.54M | 0.56M | 0.56M | 0.54M | 0.55M | 0.55M | 0.54M | 0.50M | 0.61M | 0.86M | 1.36M | 1.46M | 1.54M | 1.63M | 1.54M | 1.29M | 0.83M | 0.81M | 0.91M | 0.92M | 0.83M | 0.77M | 0.76M | 0.75M | 0.77M | 1.80M | 3.33M | 5.39M | 8.47M | 10.72M | 11.35M | 12.14M | 12.71M | 13.01M | 12.19M | 11.16M | 11.08M | 10.17M |
|
Interest Expense - Debt
|
0.21M | 0.21M | 0.21M | 0.20M | 0.09M | 0.09M | 0.09M | 0.15M | 0.17M | 0.20M | 0.20M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.13M | 0.20M | 0.28M | 0.90M | 0.73M | 0.28M | 0.79M | 0.98M | 0.91M | 0.97M | 0.58M | 0.72M | 1.15M | 1.02M |
|
Interest Expense - Fed Funds
|
0.21M | 0.21M | 0.21M | 0.21M | 0.19M | 0.10M | 0.10M | 0.10M | 0.09M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
0.92M | 0.96M | 0.98M | 0.97M | 0.82M | 0.73M | 0.73M | 0.78M | 0.77M | 0.85M | 1.06M | 1.40M | 1.50M | 1.58M | 1.67M | 1.58M | 1.32M | 0.88M | 0.84M | 0.94M | 0.95M | 0.87M | 0.80M | 0.80M | 0.78M | 0.90M | 2.01M | 3.61M | 6.28M | 9.20M | 11.00M | 12.13M | 13.13M | 13.62M | 13.97M | 12.78M | 11.88M | 12.23M | 11.20M |
|
Interest Income - Net
|
13.03M | 12.97M | 13.04M | 13.30M | 13.49M | 13.95M | 14.76M | 14.78M | 14.90M | 15.02M | 15.08M | 15.48M | 15.17M | 15.10M | 15.14M | 15.20M | 15.06M | 15.59M | 15.87M | 16.40M | 15.79M | 16.08M | 16.83M | 16.89M | 16.68M | 17.64M | 18.99M | 20.87M | 19.95M | 18.59M | 18.02M | 17.90M | 18.09M | 17.76M | 18.39M | 19.82M | 19.82M | 20.81M | 22.69M |
|
Interest Income - Total
|
12.43M | 12.58M | 11.99M | 12.89M | 12.45M | 13.53M | 13.47M | 8.51M | 14.19M | 12.65M | 14.78M | 15.70M | 14.07M | 14.95M | 10.70M | 14.94M | 12.01M | 15.33M | 15.19M | 16.15M | 16.05M | 16.23M | 16.48M | 16.82M | 17.82M | 19.39M | 17.73M | 19.79M | 19.67M | 18.36M | 17.57M | 15.60M | 20.13M | 16.88M | 17.82M | 19.27M | 18.73M | 19.66M | 21.62M |
|
Service Charges
|
1.14M | 1.28M | 1.36M | 1.31M | 1.18M | 1.23M | 1.27M | 1.28M | 1.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.91M | | 0.07M | 0.00M | | 0.01M | | 0.10M | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | 35.00M |
|
Investment Banking Income
|
0.06M | 0.10M | 0.12M | 0.05M | 0.07M | 0.05M | 0.07M | 0.07M | 0.05M | 0.06M | 0.08M | 0.17M | 0.05M | 0.03M | 0.07M | 0.10M | 0.07M | 0.29M | 0.55M | 0.81M | 0.30M | 0.34M | 0.24M | 0.19M | 0.07M | 0.03M | 0.01M | 0.00M | 0.01M | 0.02M | 0.07M | 0.05M | 0.03M | 0.04M | 0.09M | 0.05M | 0.04M | 0.05M | 0.08M |
|
Income - Trust
|
2.01M | 2.20M | 2.03M | 2.08M | 2.11M | 2.27M | 2.15M | 2.28M | 2.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
| | | | | | | | 0.02M | 0.02M | 0.02M | | 0.04M | 0.02M | 0.03M | | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
0.89M | 0.94M | 1.20M | 0.99M | 0.92M | 0.96M | 0.93M | 0.95M | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.58M | 0.69M | 0.62M | 0.94M | 0.53M | 0.49M | 0.82M | 0.86M | 0.86M | 4.30M | 0.44M | 0.60M | 0.45M | 0.41M | 0.37M | 0.80M | 0.67M | 2.49M | 0.47M | 4.13M | 0.72M | 1.24M | 0.84M | 0.58M | 0.94M | 0.71M | 0.57M | 0.68M | 0.68M | 0.75M | 3.11M | 0.74M | 0.80M | 0.57M | 0.59M | 0.81M | 0.88M | 1.41M | 0.73M |
|
Non-Interest Income
|
5.60M | 5.22M | 5.43M | 4.90M | 4.85M | 5.02M | 5.17M | 5.46M | 5.47M | 5.33M | 7.38M | 4.89M | 4.92M | 5.09M | 4.96M | 5.11M | 4.73M | 5.08M | 5.34M | 5.97M | 5.62M | 6.49M | 5.97M | 5.79M | 5.66M | 5.32M | 5.04M | 5.42M | 5.42M | 5.45M | 7.81M | 5.87M | 5.66M | 5.60M | 5.92M | 6.06M | 5.89M | -10.71M | 6.09M |
|
Amortization - Intangibles
|
0.26M | 0.24M | 0.24M | 0.25M | 0.24M | 0.28M | 0.32M | 0.31M | 0.31M | 0.29M | 0.27M | 0.28M | 0.27M | 0.31M | 0.29M | 0.28M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | 0.21M | 0.08M |
|
Depreciation & Amortization - Total
|
0.77M | 0.83M | 0.69M | 0.68M | 0.68M | 0.78M | 0.66M | 0.71M | 0.66M | 0.70M | 0.58M | 0.61M | 0.53M | 0.59M | 0.72M | 0.66M | 0.47M | 0.56M | 0.54M | 0.51M | 0.37M | 0.41M | 0.41M | 0.48M | 0.44M | 0.41M | 0.49M | 0.57M | 0.42M | 0.46M | 0.35M | 0.50M | 0.40M | 0.40M | 0.40M | 0.46M | 0.37M | 0.46M | 0.40M |
|
Research & Development
|
1.71M | 1.72M | 1.62M | 1.53M | 1.60M | 1.59M | 1.67M | 1.68M | 1.74M | 1.76M | 1.78M | 1.71M | 1.73M | 1.87M | 1.82M | 1.97M | 1.91M | 1.94M | 1.78M | 1.95M | 2.00M | 2.05M | 2.21M | 2.26M | 2.19M | 2.47M | 2.09M | 2.18M | 2.38M | 2.47M | 2.48M | 2.51M | 2.57M | 2.30M | 2.57M | 2.66M | 2.53M | 2.56M | 2.53M |
|
Wages, Salaries and Other
|
5.18M | 5.18M | 5.36M | 5.23M | 5.28M | 5.42M | 5.48M | 5.30M | 5.71M | 5.56M | 5.69M | 5.35M | 5.72M | 5.78M | 5.87M | 6.04M | 5.77M | 5.82M | 6.09M | 6.57M | 5.76M | 6.04M | 6.26M | 6.36M | 6.22M | 6.06M | 6.55M | 6.22M | 6.78M | 6.70M | 6.54M | 6.80M | 7.02M | 6.82M | 7.17M | 7.45M | 7.21M | 7.58M | 7.92M |
|
Rent Expense
|
1.91M | 1.88M | 1.50M | 1.55M | 1.61M | 1.70M | 1.48M | 1.48M | 1.61M | 1.64M | 1.67M | 1.63M | 1.57M | 1.48M | 1.42M | 1.50M | 1.52M | 1.43M | 1.45M | 1.48M | 1.52M | 1.49M | 1.43M | 1.43M | 1.43M | 1.37M | 1.27M | 1.47M | 1.47M | 1.44M | 1.34M | 1.40M | 1.49M | 1.45M | 1.42M | 1.47M | 1.53M | 1.43M | 1.37M |
|
Pension (IS)
|
1.68M | 1.65M | 1.57M | -0.04M | 1.55M | 1.54M | 1.32M | 1.09M | 1.66M | 1.52M | 1.26M | 1.09M | 1.54M | 1.47M | 1.47M | 1.41M | 1.52M | 1.33M | 1.25M | -5.11M | -0.39M | -0.39M | -0.39M | -0.41M | -0.41M | -0.40M | -0.41M | -0.42M | -0.17M | -0.17M | -0.17M | -0.15M | -0.23M | -0.23M | -0.23M | -0.22M | -0.11M | -0.11M | -0.11M |
|
Restructuring Costs
|
| | | -1.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
9.62M | 11.14M | 9.66M | 10.99M | 9.15M | 10.26M | 9.48M | 9.24M | 10.16M | 10.86M | 9.39M | 10.26M | 9.68M | 9.88M | 9.57M | 10.73M | 9.84M | 9.30M | 9.59M | 11.67M | 9.46M | 9.90M | 10.05M | 10.21M | 10.62M | 10.10M | 10.73M | 11.48M | 11.57M | 11.54M | 11.50M | 12.43M | 12.23M | 12.08M | 12.12M | 13.23M | 12.49M | 13.32M | 13.34M |
|
Operating Expenses
|
14.01M | 15.57M | 13.47M | 13.56M | 13.04M | 14.33M | 13.28M | 13.11M | 14.17M | 14.97M | 13.43M | 14.21M | 13.50M | 13.82M | 13.53M | 14.85M | 13.75M | 13.23M | 13.36M | 15.60M | 13.35M | 13.85M | 14.10M | 14.38M | 14.67M | 14.34M | 14.58M | 15.69M | 15.84M | 15.91M | 15.67M | 16.83M | 16.70M | 16.22M | 16.51M | 17.82M | 16.93M | 17.77M | 17.64M |
|
Operating Income
|
| | | | | -14.43M | -13.37M | -4.75M | -12.02M | -12.78M | -11.28M | -12.23M | -11.42M | -11.49M | -11.38M | -12.69M | -11.83M | -11.09M | -11.25M | -13.45M | -10.91M | -11.34M | -11.53M | -11.87M | -12.13M | -11.89M | -12.24M | -13.88M | -13.49M | -13.62M | | | | | | | | | |
|
EBIT
|
4.95M | 3.18M | 4.94M | 5.20M | 5.08M | -14.43M | -13.37M | -4.75M | -12.02M | -12.78M | -11.28M | -12.23M | -11.42M | -11.49M | -11.38M | -12.69M | -11.83M | -11.09M | -11.25M | -13.45M | -10.91M | -11.34M | -11.53M | -11.87M | -12.13M | -11.89M | -12.24M | -13.88M | -13.49M | -13.62M | 20.71M | 16.78M | 22.22M | 19.89M | 21.21M | 20.28M | 19.57M | 3.42M | 21.26M |
|
EBT
|
4.02M | 2.23M | 3.95M | 4.23M | 4.26M | 4.22M | 5.36M | 0.85M | 5.50M | 3.01M | 8.73M | 6.39M | 5.50M | 6.21M | 2.13M | 5.20M | 2.99M | 7.18M | 7.17M | 6.53M | 8.31M | 8.87M | 8.35M | 8.23M | 8.82M | 10.36M | 8.19M | 9.52M | 9.26M | 7.89M | 9.71M | 4.64M | 9.09M | 6.26M | 7.23M | 7.50M | 7.69M | -8.81M | 10.07M |
|
Tax Provisions
|
1.32M | 0.60M | 1.21M | 1.27M | 1.28M | 1.26M | 1.71M | 3.01M | 1.06M | 0.49M | 1.80M | 0.66M | 1.03M | 1.23M | 0.18M | 0.99M | 0.50M | 1.36M | 1.46M | 1.29M | 1.78M | 2.08M | 1.70M | 1.78M | 1.95M | 2.34M | 1.74M | 2.08M | 1.99M | 1.61M | 2.06M | 0.84M | 2.04M | 1.27M | 1.51M | 1.59M | 1.66M | -2.36M | 2.27M |
|
Profit After Tax
|
2.71M | 1.62M | 2.75M | 2.95M | 2.98M | 2.96M | 3.65M | -2.16M | 4.44M | 2.53M | 6.93M | 5.73M | 4.47M | 4.98M | 1.96M | 4.20M | 2.49M | 5.83M | 5.71M | 5.23M | 6.53M | 6.79M | 6.65M | 6.45M | 6.87M | 8.02M | 6.45M | 7.44M | 7.27M | 6.28M | 7.65M | 3.80M | 7.05M | 4.99M | 5.72M | 5.91M | 6.02M | -6.45M | 7.79M |
|
Equity Income
|
| | | | | | 0.03M | -0.02M | -0.00M | 0.03M | 2.14M | -0.16M | 0.09M | 0.03M | -0.01M | -0.03M | -0.25M | 0.16M | 0.06M | 0.12M | 0.09M | 0.10M | 0.01M | 0.04M | -0.11M | -0.24M | -0.09M | 0.10M | 0.07M | -0.10M | -0.07M | 0.20M | 0.10M | 0.01M | 0.12M | -0.05M | -0.05M | 0.11M | 0.14M |
|
Income from Continuing Operations
|
2.71M | 1.62M | 2.75M | 2.95M | 2.98M | 2.96M | 3.65M | -2.16M | 4.44M | 2.53M | 6.93M | 5.73M | 4.47M | 4.98M | 1.96M | 4.20M | 2.49M | 5.83M | 5.71M | 5.23M | 6.53M | 6.79M | 6.65M | 6.45M | 6.87M | 8.02M | 6.45M | 7.44M | 7.27M | 6.28M | 7.65M | 3.80M | 7.05M | 4.99M | 5.72M | 5.91M | 6.02M | -6.45M | 7.79M |
|
Consolidated Net Income
|
2.71M | 1.62M | 2.75M | 2.95M | 2.98M | 2.96M | 3.65M | -2.16M | 4.44M | 2.53M | 6.93M | 5.73M | 4.47M | 4.98M | 1.96M | 4.20M | 2.49M | 5.83M | 5.71M | 5.23M | 6.53M | 6.79M | 6.65M | 6.45M | 6.87M | 8.02M | 6.45M | 7.44M | 7.27M | 6.28M | 7.65M | 3.80M | 7.05M | 4.99M | 5.72M | 5.91M | 6.02M | -6.45M | 7.79M |
|
Income towards Parent Company
|
2.71M | 1.62M | 2.75M | 2.95M | 2.98M | 2.96M | 3.65M | -2.16M | 4.44M | 2.53M | 6.93M | 5.73M | 4.47M | 4.98M | 1.96M | 4.20M | 2.49M | 5.83M | 5.71M | 5.23M | 6.53M | 6.79M | 6.65M | 6.45M | 6.87M | 8.02M | 6.45M | 7.44M | 7.27M | 6.28M | 7.65M | 3.80M | 7.05M | 4.99M | 5.72M | 5.91M | 6.02M | -6.45M | 7.79M |
|
Net Income towards Common Stockholders
|
2.71M | 1.62M | 2.75M | 2.95M | 2.98M | 2.96M | 3.65M | -2.16M | 4.44M | 2.53M | 6.93M | 5.73M | 4.47M | 4.98M | 1.96M | 4.20M | 2.49M | 5.83M | 5.71M | 5.23M | 6.53M | 6.79M | 6.65M | 6.45M | 6.87M | 8.02M | 6.45M | 7.44M | 7.27M | 6.28M | 7.65M | 3.80M | 7.05M | 4.99M | 5.72M | 5.91M | 6.02M | -6.45M | 7.79M |
|
EPS (Basic)
|
0.57 | 0.34 | 0.58 | 0.62 | 0.62 | 0.62 | 0.76 | -0.45 | 0.92 | 0.52 | 1.43 | 1.18 | 0.92 | 1.02 | 0.40 | 0.87 | 0.51 | 1.20 | 1.19 | 1.11 | 1.39 | 1.45 | 1.42 | 1.38 | 1.46 | 1.72 | 1.37 | 1.58 | 1.54 | 1.33 | 1.61 | 0.80 | 1.48 | 1.05 | 1.19 | 1.24 | 1.26 | -1.35 | 1.62 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | 0.51 | 1.19 | 1.11 | 1.39 | 1.45 | 1.42 | 1.38 | 1.46 | 1.72 | 1.37 | 1.58 | 1.54 | 1.33 | 1.61 | 0.80 | 1.48 | 1.05 | 1.19 | 1.24 | 1.26 | -1.35 | 1.62 |
|
Shares Outstanding (Weighted Average)
|
4.69M | 4.69M | 4.70M | 4.70M | 4.73M | 4.73M | 4.74M | 4.74M | 4.76M | 4.76M | 4.80M | 4.81M | 4.84M | 4.84M | 4.84M | 4.85M | 4.87M | 4.83M | 4.78M | 4.66M | 4.66M | 4.66M | 4.66M | 4.66M | 4.67M | 4.67M | 4.68M | 4.68M | 4.71M | 4.71M | 4.72M | 4.72M | 4.75M | 4.75M | 4.76M | 4.76M | 4.79M | 4.79M | 4.79M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 4.87M | 4.84M | 4.80M | 4.69M | 4.69M | 4.68M | 4.68M | 4.69M | 4.69M | 4.69M | 4.69M | 4.72M | 4.73M | 4.74M | 4.73M | 4.76M | 4.77M | 4.77M | 4.77M | 4.79M | 4.81M | 4.81M |
|
EBITDA
|
5.72M | 4.01M | 5.62M | 5.88M | 5.76M | -13.65M | -12.71M | -4.04M | -11.36M | -12.08M | -10.70M | -11.62M | -10.89M | -10.89M | -10.66M | -12.04M | -11.36M | -10.53M | -10.71M | -12.94M | -10.54M | -10.93M | -11.12M | -11.38M | -11.69M | -11.48M | -11.74M | -13.31M | -13.07M | -13.16M | 21.06M | 17.27M | 22.62M | 20.28M | 21.61M | 20.74M | 19.94M | 3.87M | 21.66M |
|
Tax Rate
|
32.71% | 27.18% | 30.58% | 30.13% | 30.00% | 29.94% | 31.88% | | 19.29% | 16.13% | 20.64% | 10.33% | 18.79% | 19.84% | 8.26% | 19.08% | 16.77% | 18.89% | 20.32% | 19.80% | 21.45% | 23.39% | 20.37% | 21.59% | 22.12% | 22.56% | 21.25% | 21.83% | 21.46% | 20.44% | 21.22% | 18.11% | 22.43% | 20.35% | 20.92% | 21.18% | 21.65% | 26.77% | 22.60% |