|
Provisions
|
0.14M | 0.14M | 0.50M | 0.75M | 0.61M | 0.62M | 0.50M | 0.80M | 0.50M | 0.33M | 0.47M | 0.62M | 0.40M | 0.35M | 0.40M | 0.53M | 0.40M | 0.55M | 0.55M | 0.90M | 0.65M | 0.50M | 0.40M | |
|
Revenue
|
11.09M | 11.03M | 11.62M | 11.87M | 1.06M | 1.12M | 1.15M | 1.13M | 1.62M | 1.57M | 1.63M | 1.69M | 1.74M | 1.72M | 1.74M | 1.73M | 1.73M | 1.45M | 1.76M | 1.81M | 1.90M | 18.92M | 19.44M | 19.38M |
|
Interest income - Loans
|
8.60M | 8.59M | 9.20M | 9.46M | 9.72M | 10.30M | 10.66M | 11.45M | 11.86M | 12.46M | 12.67M | 13.47M | 13.31M | 13.78M | 13.91M | 13.91M | 13.64M | 16.41M | 16.72M | 16.77M | 16.69M | 16.37M | 16.50M | 16.80M |
|
Interest income - Investments
|
0.08M | 0.06M | 0.06M | 0.08M | 0.08M | 0.05M | 0.06M | 0.08M | 0.14M | 0.11M | 0.11M | 0.09M | 0.13M | 0.12M | 0.12M | 0.13M | 0.11M | 0.07M | 0.10M | 0.12M | 0.10M | 0.11M | 0.14M | 0.04M |
|
Interest Income - Debt Securities
|
1.66M | 1.81M | 1.56M | 1.49M | 1.30M | 1.42M | 1.46M | 0.86M | 1.35M | 1.43M | 1.52M | 0.99M | 1.32M | 1.46M | 1.36M | 1.58M | 1.47M | 1.58M | 1.37M | 2.05M | 1.39M | 1.72M | 1.69M | 2.48M |
|
Interest Income - Deposits
|
0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.10M | 0.11M | 0.11M | 0.12M | 0.11M |
|
Interest Income - Total
|
10.46M | 10.43M | 10.95M | 11.17M | 11.30M | 11.78M | 12.12M | 12.89M | 13.38M | 14.03M | 14.26M | 15.09M | 15.02M | 15.50M | 15.87M | 15.59M | 15.34M | 18.16M | 18.39M | 18.41M | 18.30M | 18.07M | 18.34M | 18.50M |
|
Interest Expense - Deposits
|
1.07M | 1.07M | 1.05M | 1.05M | 1.04M | 1.14M | 1.21M | 1.23M | 1.32M | 1.58M | 1.79M | 2.21M | 2.31M | 2.40M | 2.31M | 2.19M | 1.99M | 1.66M | 1.64M | 1.57M | 1.60M | 1.52M | 1.42M | 1.29M |
|
Interest Expense - Debt
|
0.18M | 0.18M | 0.19M | 0.24M | 0.26M | 0.23M | 0.29M | 0.43M | 0.65M | 0.69M | 0.69M | 0.63M | 0.79M | 0.77M | 0.66M | 0.60M | 0.46M | 0.22M | 0.28M | 0.29M | 0.26M | 0.34M | 0.33M | 0.34M |
|
Interest Expenses
|
1.26M | 1.25M | 1.24M | 1.29M | 1.30M | 1.37M | 1.50M | 1.66M | 1.96M | 2.28M | 2.49M | 2.85M | 3.10M | 3.17M | 2.98M | 2.80M | 2.45M | 1.87M | 1.92M | 1.87M | 1.85M | 1.86M | 1.75M | 1.64M |
|
Interest Income - Net
|
9.21M | 9.17M | 9.71M | 9.88M | 10.00M | 10.40M | 10.62M | 11.24M | 11.42M | 11.75M | 11.77M | 12.24M | 11.91M | 12.34M | 12.90M | 12.79M | 12.89M | 16.29M | 16.47M | 16.55M | 16.44M | 16.21M | 16.59M | 16.87M |
|
Interest Income - Total
|
9.07M | 9.04M | 9.21M | 9.13M | 9.38M | 9.78M | 10.12M | 10.44M | 10.92M | 11.43M | 11.29M | 11.62M | 11.52M | 11.99M | 12.50M | 12.27M | 12.49M | 15.74M | 15.92M | 15.64M | 15.79M | 15.71M | 16.19M | 16.87M |
|
Financial Services Fees
|
0.21M | 0.16M | 0.21M | 0.19M | 0.19M | 0.11M | 0.15M | 0.18M | | | | | | | | | | 0.34M | 0.35M | 0.36M | 0.38M | 0.41M | 0.41M | 0.43M |
|
Service Charges
|
| | | | | | | | | | | | | | | | | 1.08M | 1.11M | 1.11M | 1.11M | 1.16M | 1.21M | 1.28M |
|
Investment Gain (Loss)
|
0.03M | 0.13M | | 0.10M | 0.17M | 0.02M | 0.01M | 0.83M | 0.01M | 0.01M | -0.01M | -0.02M | 0.01M | 0.03M | 0.04M | 0.07M | -0.25M | 0.13M | 0.15M | -0.07M | 0.24M | 0.03M | 0.23M | -0.16M |
|
Investment Banking Income
|
0.05M | 0.07M | 0.11M | 0.22M | 0.10M | 0.15M | 0.13M | 0.20M | 0.07M | 0.06M | 0.17M | 0.08M | 0.10M | 0.06M | 0.18M | 0.13M | 0.17M | 0.26M | 0.85M | 0.89M | 0.50M | 0.31M | 0.29M | 0.17M |
|
Income - Trust
|
0.20M | 0.18M | 0.16M | 0.15M | 0.22M | 0.19M | 0.19M | 0.16M | | | | | | | | | | 0.20M | 0.20M | 0.26M | 0.31M | 0.18M | 0.18M | 0.19M |
|
Trading Income
|
| | | | | | | | | | | | 0.01M | 0.03M | 0.04M | 0.07M | -0.25M | 0.13M | 0.15M | 0.24M | 0.24M | 0.03M | 0.23M | |
|
Other Non-Interest Income
|
0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.15M | 0.15M | 0.16M | 0.15M | 2.02M | 2.00M | 2.14M | 2.08M | 2.10M | 1.94M | 3.39M | 3.73M | 1.31M | 0.45M | 0.36M | 0.18M |
|
Non-Interest Income
|
1.89M | 1.85M | 1.91M | 1.99M | 1.86M | 1.86M | 1.91M | 1.98M | 1.90M | 1.83M | 2.02M | 2.00M | 2.03M | 2.03M | 2.18M | 2.08M | 1.85M | 2.07M | 3.54M | 3.96M | 4.24M | 2.71M | 2.85M | 2.51M |
|
Amortization - Intangibles
|
0.77M | 0.76M | 0.73M | 0.71M | 0.67M | 0.60M | 0.59M | 0.56M | 0.53M | 0.47M | 0.42M | 0.32M | 0.36M | 0.37M | 0.38M | 0.38M | 0.39M | 0.46M | 0.48M | 0.53M | 0.54M | 0.55M | 0.56M | 0.55M |
|
Depreciation & Amortization - Total
|
0.16M | 0.17M | 0.16M | 0.15M | 0.14M | 0.15M | 0.16M | 0.16M | 0.14M | 0.12M | 0.13M | 0.14M | 0.15M | 0.18M | 0.17M | 0.17M | 0.13M | 0.19M | 0.27M | 0.17M | 0.14M | 0.14M | 0.12M | 0.11M |
|
Wages, Salaries and Other
|
3.88M | 3.90M | 4.29M | 4.47M | 4.37M | 4.38M | 4.29M | 4.62M | 4.83M | 4.74M | 4.68M | 4.84M | 5.03M | 5.00M | 5.10M | 5.33M | 5.41M | 5.89M | 6.10M | 6.78M | 6.26M | 6.48M | 6.57M | 6.59M |
|
Rent Expense
|
0.45M | 0.46M | 0.48M | 0.52M | 0.53M | 0.48M | 0.47M | 0.51M | 0.59M | 0.51M | 0.50M | 0.52M | 0.59M | 0.52M | 0.53M | 0.54M | 0.53M | 0.65M | 0.71M | 0.67M | 0.78M | 0.71M | 0.73M | 0.74M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 0.28M | 0.19M | 0.38M | 1.80M | | | | | | |
|
Other Operating Expenses
|
6.31M | 6.67M | 6.55M | 6.59M | 6.53M | 6.54M | 6.61M | 7.04M | 7.10M | 7.07M | 7.16M | 7.57M | 7.58M | 5.36M | 5.85M | 5.60M | 7.89M | 5.15M | 7.68M | 6.97M | 9.02M | 9.47M | 9.55M | 10.03M |
|
Operating Expenses
|
6.91M | 7.30M | 7.20M | 7.26M | 7.19M | 7.17M | 7.25M | 7.71M | 7.83M | 7.70M | 7.79M | 8.23M | 8.32M | 8.24M | 8.41M | 8.37M | 8.92M | 11.41M | 9.69M | 10.82M | 9.95M | 10.32M | 10.40M | 10.88M |
|
EBIT
|
5.33M | 4.97M | 5.16M | 5.25M | 5.53M | 5.88M | 6.29M | 7.20M | 6.96M | 7.84M | 8.01M | 8.21M | 8.33M | 8.94M | 9.24M | 8.84M | 7.87M | 8.27M | 11.68M | 10.65M | 11.93M | 9.96M | 10.39M | 10.13M |
|
Non Operating Income
|
| | | | | | 0.06M | 0.06M | -0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.09M | 0.16M | 0.27M | 0.06M | -0.25M | 0.09M | 0.08M | 0.08M | 0.08M |
|
EBT
|
4.07M | 3.72M | 3.92M | 3.96M | 4.23M | 4.50M | 4.79M | 5.54M | 4.99M | 5.57M | 5.52M | 5.36M | 5.23M | 5.78M | 6.26M | 6.05M | 5.42M | 6.39M | 9.77M | 8.79M | 10.08M | 8.10M | 8.64M | 8.50M |
|
Tax Provisions
|
0.79M | 0.69M | 0.77M | 0.79M | 0.92M | 1.03M | 1.14M | 2.93M | 0.75M | 0.88M | 0.94M | 0.84M | 0.82M | 0.93M | 1.07M | 1.00M | 0.89M | 1.05M | 1.76M | 1.56M | 1.62M | 1.45M | 1.58M | 1.55M |
|
Profit After Tax
|
3.28M | 3.03M | 3.15M | 3.17M | 3.30M | 3.47M | 3.65M | 2.60M | 4.25M | 4.69M | 4.58M | 4.51M | 4.41M | 4.85M | 5.20M | 5.04M | 4.53M | 5.34M | 8.01M | 7.23M | 8.46M | 6.65M | 7.06M | 6.94M |
|
Equity Income
|
| | | | | | | | 0.01M | 0.01M | -0.00M | -0.01M | 0.01M | 0.03M | 0.03M | 0.05M | -0.25M | 0.01M | -0.10M | 0.30M | 0.19M | 0.03M | 0.07M | 0.05M |
|
Income from Continuing Operations
|
3.28M | 3.03M | 3.15M | 3.17M | 3.30M | 3.47M | 3.65M | 2.60M | 4.25M | 4.69M | 4.58M | 4.51M | 4.41M | 4.85M | 5.20M | 5.04M | 4.53M | 5.34M | 8.01M | 7.23M | 8.46M | 6.65M | 7.06M | 6.94M |
|
Consolidated Net Income
|
3.28M | 3.03M | 3.15M | 3.17M | 3.30M | 3.47M | 3.65M | 2.60M | 4.25M | 4.69M | 4.58M | 4.51M | 4.41M | 4.85M | 5.20M | 5.04M | 4.53M | 5.34M | 8.01M | 7.23M | 8.46M | 6.65M | 7.06M | 6.94M |
|
Income towards Parent Company
|
3.28M | 3.03M | 3.15M | 3.17M | 3.30M | 3.47M | 3.65M | 2.60M | 4.25M | 4.69M | 4.58M | 4.51M | 4.41M | 4.85M | 5.20M | 5.04M | 4.53M | 5.34M | 8.01M | 7.23M | 8.46M | 6.65M | 7.06M | 6.94M |
|
Net Income towards Common Stockholders
|
3.28M | 3.03M | 3.15M | 3.17M | 3.30M | 3.47M | 3.65M | 2.60M | 4.25M | 4.69M | 4.58M | 4.51M | 4.41M | 4.85M | 5.20M | 5.04M | 4.53M | 5.34M | 8.01M | 7.23M | 8.46M | 6.65M | 7.06M | 6.94M |
|
EPS (Basic)
|
0.93 | 0.86 | 0.90 | 0.91 | 0.93 | 0.99 | 1.04 | 0.74 | 1.19 | 1.32 | 1.30 | 1.28 | 1.24 | 1.36 | 1.46 | 1.42 | 1.26 | 1.37 | 2.02 | 1.83 | 2.14 | 1.67 | 1.77 | 1.68 |
|
EPS (Weighted Average and Diluted)
|
0.93 | 0.86 | 0.90 | 0.91 | 0.93 | 0.99 | 1.04 | 0.74 | 1.19 | 1.32 | 1.30 | 1.28 | 1.24 | 1.36 | 1.46 | 1.42 | 1.26 | 1.37 | 2.02 | 1.83 | 2.14 | 1.67 | 1.77 | 1.68 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | 3.67M | 3.67M | 4.04M | 4.05M | 4.04M | 4.03M | 4.03M | 4.07M | |
|
EBITDA
|
5.49M | 5.14M | 5.32M | 5.41M | 5.67M | 6.02M | 6.45M | 7.36M | 7.10M | 7.96M | 8.14M | 8.35M | 8.48M | 9.12M | 9.40M | 9.02M | 8.00M | 8.46M | 11.95M | 10.82M | 12.08M | 10.10M | 10.52M | 10.25M |
|
Tax Rate
|
19.42% | 18.48% | 19.57% | 19.92% | 21.84% | 22.95% | 23.82% | 52.98% | 14.96% | 15.72% | 16.97% | 15.76% | 15.71% | 16.10% | 17.02% | 16.59% | 16.40% | 16.49% | 18.01% | 17.76% | 16.03% | 17.92% | 18.26% | 18.29% |