|
Provisions
|
0.45M | 0.00M | 0.32M | 0.02M | 0.29M | -0.02M | 0.06M | 0.25M | -0.96M | -0.00M | 1.16M | 0.65M | 1.53M | -0.18M | 1.94M | 0.62M | 0.26M | 0.74M | 1.53M | 1.13M | 0.89M | 0.31M | 3.79M | 2.26M | -0.35M | 0.84M | -1.23M | 1.52M | 0.96M | 0.57M | 1.30M | -0.39M | 0.24M | 2.35M | 2.16M |
|
Revenue
|
1.18M | 1.50M | 1.29M | 1.43M | 1.42M | 1.53M | 1.43M | 1.46M | 1.36M | 1.58M | 1.48M | 1.68M | 1.48M | 1.56M | 1.59M | -0.41M | 1.63M | 1.81M | 1.82M | -0.62M | 1.79M | 1.72M | 1.74M | -0.23M | 1.29M | 1.39M | 1.44M | 1.45M | 1.32M | 1.47M | 1.55M | 1.53M | 1.44M | 1.42M | 1.47M |
|
Interest income - Loans
|
8.37M | 8.61M | 8.89M | 9.04M | 9.20M | 9.57M | 9.75M | 10.14M | 9.95M | | | | 0.11M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Interest income - Investments
|
0.01M | 0.01M | 0.01M | 12.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
1.44M | 1.35M | 1.33M | 9.40M | 1.36M | 1.41M | 1.62M | 1.82M | 1.83M | 1.83M | 1.73M | 1.62M | 2.11M | 1.90M | 2.09M | 2.06M | 2.75M | 1.75M | 1.85M | 2.00M | 1.97M | 2.43M | 2.14M | 2.05M | 2.51M | 3.36M | 2.58M | 2.79M | 2.14M | 3.44M | 2.64M | 2.42M | 2.35M | 3.40M | 2.50M |
|
Interest Income - Deposits
|
0.03M | 0.04M | 0.07M | 0.05M | 0.05M | 0.10M | 0.17M | 0.10M | 0.12M | 0.15M | 0.16M | 0.09M | 0.08M | 0.04M | 0.07M | 0.06M | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
11.11M | 11.34M | 11.63M | 11.79M | 11.89M | 12.33M | 12.80M | 13.30M | 13.06M | 17.14M | 17.28M | 17.29M | 17.04M | 16.51M | 21.75M | 21.86M | 21.75M | 20.43M | 21.07M | 21.25M | 21.77M | 21.31M | 23.71M | 25.86M | 26.14M | 28.01M | 29.12M | 30.24M | 30.34M | 31.33M | 33.09M | 33.33M | 31.71M | 32.45M | 33.65M |
|
Interest Expense - Deposits
|
0.52M | 0.57M | 0.64M | 0.67M | 0.73M | 0.88M | 1.03M | 1.06M | 1.05M | 2.36M | 2.46M | 2.31M | 2.15M | 1.78M | 1.79M | 1.50M | 1.28M | 1.22M | 1.06M | 0.98M | 0.91M | 1.13M | 1.97M | 2.63M | 3.23M | 5.10M | 7.26M | 8.64M | 8.89M | 9.31M | 10.41M | 10.58M | 9.59M | 9.28M | 9.46M |
|
Interest Expense - Debt
|
0.35M | 0.36M | 0.34M | 0.25M | 0.20M | 0.12M | 0.17M | 0.20M | 0.22M | 0.23M | 0.28M | 0.29M | 0.29M | 0.31M | 0.36M | 0.32M | 0.24M | 0.36M | 0.35M | 0.36M | 0.36M | 0.26M | 0.33M | 0.23M | 1.10M | 1.14M | 1.16M | 1.31M | 1.46M | 1.85M | 1.98M | 1.89M | 1.79M | 1.67M | 1.58M |
|
Interest Expenses
|
0.95M | 0.98M | 0.98M | 1.00M | 0.99M | 1.08M | 1.24M | 1.31M | 1.35M | 2.93M | 3.00M | 3.00M | 2.75M | 2.27M | 2.47M | 2.10M | 1.67M | 1.75M | 1.61M | 1.53M | 1.44M | 1.68M | 2.83M | 3.56M | 5.36M | 7.65M | 9.46M | 10.64M | 11.29M | 11.88M | 12.93M | 12.86M | 11.73M | 11.31M | 11.39M |
|
Interest Income - Net
|
10.16M | 10.36M | 10.64M | 10.79M | 10.90M | 11.26M | 11.56M | 11.99M | 11.71M | 14.21M | 14.28M | 14.29M | 14.28M | 14.25M | 19.28M | 19.75M | 20.08M | 18.68M | 19.46M | 19.72M | 20.33M | 19.62M | 20.88M | 22.29M | 20.78M | 20.36M | 19.66M | 19.59M | 19.04M | 19.45M | 20.16M | 20.47M | 19.98M | 21.14M | 22.26M |
|
Interest Income - Total
|
9.71M | 10.36M | 10.32M | 10.76M | 10.61M | 11.28M | 11.50M | 11.74M | 12.67M | 14.21M | 13.12M | 13.64M | 12.75M | 14.42M | 17.34M | 19.14M | 19.82M | 17.94M | 17.93M | 18.59M | 19.44M | 19.32M | 17.09M | 20.03M | 21.13M | 19.55M | 20.89M | 18.64M | 18.09M | 18.88M | 18.95M | 21.00M | 19.74M | 18.79M | 20.10M |
|
Financial Services Fees
|
0.16M | 0.21M | 0.19M | 0.25M | 0.21M | 0.27M | 0.23M | 0.30M | 0.31M | 0.36M | 0.33M | 0.27M | 0.35M | 0.38M | 0.38M | 0.36M | 0.33M | 0.51M | 0.56M | 0.47M | 0.52M | 0.57M | 0.70M | 0.51M | 0.43M | 0.36M | 0.39M | 0.49M | 0.54M | 0.53M | 0.52M | 0.68M | 0.50M | 0.55M | 0.49M |
|
Service Charges
|
1.08M | 1.09M | 1.17M | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.14M | 0.11M | 0.01M | | | -0.28M | -0.00M | -0.00M | | 0.01M | 0.01M | 0.00M | | | 0.03M | 0.14M | | 0.00M | 0.02M | -0.00M | 0.00M | -0.00M | 0.02M | -0.00M | 0.01M | -0.00M | | -3.04M | | | | | | | |
|
Investment Banking Income
|
0.17M | 0.19M | 0.30M | 0.17M | 0.18M | 0.17M | 0.16M | 0.17M | 0.09M | 0.22M | 0.31M | 0.31M | 0.32M | 1.56M | 2.05M | 1.47M | 1.06M | 0.93M | 0.80M | 0.64M | 0.38M | 0.22M | 0.13M | 0.02M | 0.07M | 0.14M | 0.24M | 0.27M | 0.19M | 0.23M | 0.36M | 0.37M | 0.20M | 0.31M | 0.41M |
|
Income - Trust
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 1.80M | 1.92M | 1.91M | 1.90M | 2.01M | 1.95M | 2.07M | 2.10M | 1.97M | 2.06M |
|
Card Income
|
0.52M | 0.57M | 0.56M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.46M | 0.27M | 0.29M | 0.26M | 0.45M | 0.53M | 0.36M | 0.81M | 0.53M | 0.44M | 0.47M | 0.44M | 1.06M | 0.53M | 2.25M | 0.77M | 1.47M | 0.70M | 1.22M | 0.74M | 0.59M | 1.46M | 2.20M | 1.58M | 0.77M | 1.59M | 1.08M | 1.17M | 1.02M | 1.94M | 1.27M | -3.44M | 1.13M | 2.03M | 1.16M |
|
Non-Interest Income
|
4.01M | 4.21M | 4.07M | 4.12M | 4.41M | 6.16M | 5.03M | 5.04M | 4.41M | 4.86M | 4.98M | 5.07M | 5.28M | 5.53M | 7.00M | 6.71M | 6.78M | 6.30M | 6.38M | 6.42M | 5.82M | 6.83M | 5.67M | 6.11M | 5.62M | 6.63M | 6.49M | 5.68M | 6.67M | 7.85M | 7.13M | 7.55M | 7.01M | 8.14M | 7.30M |
|
Amortization - Intangibles
|
0.84M | 0.83M | 0.79M | 0.75M | 0.71M | 0.71M | 0.68M | 0.67M | 0.59M | 0.53M | 0.47M | 0.42M | 0.44M | 0.51M | 0.56M | 0.64M | 0.64M | 0.66M | 0.67M | 0.71M | 0.72M | 0.77M | 0.77M | 0.74M | 0.64M | 0.61M | 0.60M | 0.58M | 0.55M | 0.56M | 0.57M | 0.57M | 0.57M | 0.58M | 0.57M |
|
Depreciation & Amortization - Total
|
0.31M | 0.32M | 0.34M | 0.33M | 0.27M | 0.31M | 0.32M | 0.29M | 0.30M | 0.33M | 0.33M | 0.32M | 0.36M | 0.31M | 0.38M | 0.40M | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.57M | 0.61M | 0.59M | 0.62M | 0.64M | 0.69M | 0.67M | 0.75M | 0.80M | 0.96M | 0.80M | 0.84M | 1.22M | 1.25M | 1.48M | 1.36M | 1.38M | 1.49M | 1.48M | 1.56M | 1.62M | 1.72M | 1.72M | 1.74M | 1.94M | 1.90M | 1.82M | 1.92M | 1.99M | 2.00M | 1.88M | 1.89M | 2.07M | 1.98M | 1.94M |
|
Wages, Salaries and Other
|
3.87M | 3.97M | 3.98M | 3.98M | 4.12M | 4.19M | 4.26M | 4.61M | 4.49M | 5.28M | 5.48M | 5.39M | 7.38M | 6.98M | 8.70M | 10.00M | 8.89M | 9.50M | 9.43M | 9.78M | 10.61M | 10.27M | 10.83M | 10.13M | 11.43M | 10.78M | 10.88M | 11.11M | 11.56M | 11.02M | 10.88M | 11.47M | 11.76M | 11.07M | 11.29M |
|
Rent Expense
|
0.58M | 0.60M | 0.58M | 0.58M | 0.64M | 0.61M | 0.65M | 0.60M | 0.66M | 0.67M | 0.65M | 0.65M | 1.10M | 0.97M | 1.19M | 1.19M | 1.30M | 1.22M | 1.22M | 1.24M | 1.41M | 1.31M | 1.50M | 1.32M | 1.40M | 1.32M | 1.27M | 1.36M | 1.45M | 1.33M | 1.38M | 1.31M | 1.46M | 1.40M | 1.34M |
|
Pension (IS)
|
1.52M | 1.14M | 1.21M | 1.48M | 1.61M | 1.20M | 1.24M | 1.21M | 1.62M | 1.23M | 1.45M | 1.54M | 2.04M | 1.62M | 1.87M | 1.94M | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | 0.20M | 0.13M | 0.31M | 3.30M | 0.21M | 0.28M | 0.14M | 0.98M | 6.40M | 0.18M | | | | | | | | | | | | | | | | | | | 0.88M |
|
Other Operating Expenses
|
7.83M | 7.55M | 7.68M | 7.87M | 8.35M | 5.56M | 5.95M | 6.40M | 8.94M | 6.01M | 5.49M | 5.79M | 10.23M | 9.73M | 11.59M | 14.46M | 13.03M | 12.69M | 12.65M | 13.21M | 13.85M | 14.01M | 14.23M | 13.53M | 15.75M | 15.50M | 14.85M | 15.11M | 14.86M | 15.92M | 15.01M | 15.23M | 15.51M | 16.01M | 15.23M |
|
Operating Expenses
|
9.30M | 9.08M | 9.19M | 9.40M | 9.89M | 9.68M | 9.83M | 10.07M | 11.01M | 14.72M | 11.69M | 12.12M | 13.05M | 13.26M | 21.05M | 17.59M | 15.71M | 15.40M | 15.35M | 16.02M | 16.89M | 17.04M | 17.44M | 16.59M | 19.09M | 18.72M | 17.94M | 18.40M | 18.30M | 19.25M | 18.27M | 18.43M | 19.04M | 19.40M | 19.39M |
|
EBIT
|
5.37M | 6.47M | 6.18M | 6.48M | 6.11M | 8.83M | 7.94M | 8.01M | 7.42M | 7.28M | 9.40M | 9.59M | 7.74M | 8.96M | 5.75M | 10.36M | 12.57M | 10.59M | 10.58M | 10.52M | 9.82M | 10.79M | 8.14M | 13.12M | 13.02M | 15.11M | 18.89M | 16.56M | 17.75M | 19.36M | 20.74M | 22.98M | 19.44M | 18.84M | 19.40M |
|
Non Operating Income
|
| | | | 9.89M | 9.68M | 9.63M | 9.95M | 10.70M | 11.42M | 11.49M | 11.83M | 12.91M | 12.27M | 14.65M | 15.78M | 15.71M | 15.40M | 15.35M | 16.02M | | | | | | | | | | | | | | | |
|
EBT
|
4.42M | 5.50M | 5.20M | 5.48M | 5.12M | 7.75M | 6.70M | 6.70M | 6.07M | 4.34M | 6.40M | 6.59M | 4.98M | 6.69M | 3.29M | 8.25M | 10.90M | 8.84M | 8.96M | 8.98M | 8.38M | 9.11M | 5.31M | 9.55M | 7.66M | 7.46M | 9.44M | 5.92M | 6.46M | 7.48M | 7.81M | 10.12M | 7.70M | 7.53M | 8.02M |
|
Tax Provisions
|
0.98M | 1.37M | 1.26M | 3.54M | 0.74M | 1.38M | 1.11M | 1.02M | 0.98M | 0.69M | 1.10M | 1.14M | 0.82M | 1.25M | 0.44M | 1.48M | 2.11M | 1.78M | 1.57M | 1.68M | 1.48M | 1.62M | 0.86M | 1.77M | 1.41M | 1.42M | 1.85M | 1.66M | 1.15M | 1.37M | 1.45M | 1.95M | 1.41M | 1.42M | 1.46M |
|
Profit After Tax
|
3.43M | 4.12M | 3.94M | 1.94M | 4.38M | 6.37M | 5.59M | 5.68M | 5.09M | 3.65M | 5.31M | 5.46M | 4.17M | 5.44M | 2.85M | 6.77M | 8.79M | 7.06M | 7.40M | 7.31M | 6.89M | 7.49M | 4.46M | 7.78M | 6.25M | 6.04M | 7.59M | 4.26M | 5.31M | 6.11M | 6.37M | 8.17M | 6.29M | 6.12M | 6.55M |
|
Income from Continuing Operations
|
3.43M | 4.12M | 3.94M | 1.94M | 4.38M | 6.37M | 5.59M | 5.68M | 5.09M | 3.65M | 5.31M | 5.46M | 4.17M | 5.44M | 2.85M | 6.77M | 8.79M | 7.06M | 7.40M | 7.31M | 6.89M | 7.49M | 4.46M | 7.78M | 6.25M | 6.04M | 7.59M | 4.26M | 5.31M | 6.11M | 6.37M | 8.17M | 6.29M | 6.12M | 6.55M |
|
Consolidated Net Income
|
3.43M | 4.12M | 3.94M | 1.94M | 4.38M | 6.37M | 5.59M | 5.68M | 5.09M | 3.65M | 5.31M | 5.46M | 4.17M | 5.44M | 2.85M | 6.77M | 8.79M | 7.06M | 7.40M | 7.31M | 6.89M | 7.49M | 4.46M | 7.78M | 6.25M | 6.04M | 7.59M | 4.26M | 5.31M | 6.11M | 6.37M | 8.17M | 6.29M | 6.12M | 6.55M |
|
Income towards Parent Company
|
3.43M | 4.12M | 3.94M | 1.94M | 4.38M | 6.37M | 5.59M | 5.68M | 5.09M | 3.65M | 5.31M | 5.46M | 4.17M | 5.44M | 2.85M | 6.77M | 8.79M | 7.06M | 7.40M | 7.31M | 6.89M | 7.49M | 4.46M | 7.78M | 6.25M | 6.04M | 7.59M | 4.26M | 5.31M | 6.11M | 6.37M | 8.17M | 6.29M | 6.12M | 6.55M |
|
Net Income towards Common Stockholders
|
3.42M | 4.10M | 3.92M | 1.93M | 4.35M | 6.34M | 5.56M | 5.65M | 5.06M | 3.63M | 5.28M | 5.43M | 4.15M | 5.41M | 2.83M | 6.73M | 8.72M | 7.00M | 7.34M | 7.26M | 6.83M | 7.42M | 4.42M | 7.71M | 6.20M | 6.00M | 7.53M | 4.23M | 5.27M | 6.07M | 6.31M | 8.10M | 6.24M | 6.07M | 6.50M |
|
EPS (Basic)
|
0.28 | 0.34 | 0.32 | 0.16 | 0.36 | 0.52 | 0.45 | 0.46 | 0.41 | 0.27 | 0.39 | 0.40 | 0.30 | 0.39 | 0.18 | 0.43 | 0.55 | 0.44 | 0.47 | 0.46 | 0.44 | 0.48 | 0.29 | 0.50 | 0.40 | 0.39 | 0.50 | 0.28 | 0.35 | 0.40 | 0.41 | 0.53 | 0.41 | 0.40 | 0.42 |
|
EPS (Weighted Average and Diluted)
|
0.28 | 0.34 | 0.32 | 0.16 | 0.36 | 0.52 | 0.45 | 0.46 | 0.41 | 0.27 | 0.39 | 0.40 | 0.30 | 0.39 | 0.18 | 0.43 | 0.55 | 0.44 | 0.47 | 0.46 | 0.44 | 0.48 | 0.29 | 0.50 | 0.40 | 0.39 | 0.50 | 0.28 | 0.35 | 0.40 | 0.41 | 0.53 | 0.41 | 0.40 | 0.42 |
|
Shares Outstanding (Weighted Average)
|
12.14M | 12.16M | 12.18M | 12.20M | 12.25M | 12.26M | 12.28M | 12.30M | 12.39M | 13.67M | 13.69M | 13.70M | 13.76M | 13.79M | 15.87M | 15.89M | 16.00M | 16.00M | 15.84M | 15.75M | 15.83M | 15.61M | 15.49M | 15.50M | 15.56M | 15.36M | 15.26M | 15.27M | 15.38M | 15.38M | 15.39M | 15.41M | 15.47M | 15.49M | 15.51M |
|
EBITDA
|
5.68M | 6.79M | 6.52M | 6.81M | 6.38M | 9.14M | 8.26M | 8.31M | 7.72M | 7.61M | 9.74M | 9.91M | 8.10M | 9.27M | 6.14M | 10.75M | 12.57M | 10.59M | 10.58M | 10.52M | 9.82M | 10.79M | 8.14M | 13.12M | 13.02M | 15.11M | 18.89M | 16.56M | 17.75M | 19.36M | 20.74M | 22.98M | 19.44M | 18.84M | 19.40M |
|
Tax Rate
|
22.27% | 25.00% | 24.28% | 64.54% | 14.48% | 17.77% | 16.59% | 15.23% | 16.16% | 15.96% | 17.12% | 17.22% | 16.38% | 18.75% | 13.33% | 17.95% | 19.36% | 20.14% | 17.47% | 18.66% | 17.70% | 17.77% | 16.15% | 18.56% | 18.39% | 19.02% | 19.56% | 28.05% | 17.84% | 18.26% | 18.53% | 19.24% | 18.32% | 18.79% | 18.27% |