|
Provisions
|
-0.53M | -0.23M | -0.00M | 0.13M | 0.20M | -0.10M | 0.14M | 0.53M | 0.19M | 0.26M | 0.12M | 0.06M | -0.10M | 0.75M | 0.10M | 0.70M | 0.60M | 0.28M | 0.30M | 0.30M | 0.54M | 0.36M | | 0.93M | 0.71M | 0.41M | 0.22M | 0.31M | 0.47M | 0.31M | 1.54M | 0.21M | 1.23M | 0.86M | 1.13M |
|
Revenue
|
8.04M | 8.35M | 8.72M | 8.86M | 8.85M | 9.09M | 9.23M | 9.12M | 9.47M | 9.57M | 10.17M | 9.77M | 9.70M | 11.18M | 11.68M | 11.65M | 11.96M | 12.63M | 13.28M | 14.45M | 14.38M | 15.77M | 16.06M | 16.34M | 16.17M | 15.80M | 17.12M | 15.94M | 15.89M | 16.46M | 18.41M | 22.02M | 4.78M | 20.61M | 22.36M |
|
Interest income - Loans
|
5.74M | 6.11M | 6.55M | 6.43M | 6.54M | 7.00M | 7.09M | 7.26M | 7.52M | 7.69M | 8.02M | 7.91M | 7.94M | 8.77M | 9.31M | 9.25M | 9.41M | 9.75M | 10.05M | 10.66M | 10.62M | 11.66M | 13.28M | 15.12M | 17.17M | 18.75M | 20.18M | 19.42M | 19.96M | 19.52M | 21.14M | 21.15M | 19.97M | 20.41M | 20.72M |
|
Interest income - Investments
|
0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.06M | 0.08M | 0.14M | 0.15M | 0.16M | 0.16M | 0.15M | 0.16M | 0.16M | 0.15M | 0.12M | 0.06M |
|
Interest Income - Debt Securities
|
0.55M | 0.59M | 0.65M | 0.65M | 0.60M | 0.67M | 0.73M | 0.74M | 0.79M | 0.78M | 0.88M | 0.79M | 0.90M | 0.71M | 0.66M | 0.59M | 0.80M | 0.84M | 1.05M | 1.12M | 1.19M | 1.35M | 1.40M | 1.62M | 1.63M | 1.61M | 2.63M | 1.49M | 1.56M | 1.66M | 1.50M | 1.57M | 1.52M | 1.80M | 1.91M |
|
Interest Income - Deposits
|
0.02M | 0.02M | 0.07M | 0.05M | 0.05M | 0.04M | 0.06M | 0.02M | 0.03M | 0.06M | 0.09M | 0.12M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | 0.04M | 0.14M | 0.15M | 0.49M | 0.66M | 1.02M | 1.58M | 0.98M | 1.25M | 1.66M | 1.96M | 2.64M | 3.06M | 3.80M |
|
Interest Income - Fed Funds
|
| | | | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | 0.05M | 0.07M | 0.04M | 0.07M | 0.01M | 0.01M | 0.04M | 0.09M | 0.06M |
|
Interest Income - Total
|
6.57M | 7.00M | 7.46M | 7.32M | 7.47M | 7.99M | 8.13M | 8.32M | 8.59M | 8.75M | 9.08M | 9.03M | 9.11M | 9.66M | 10.15M | 9.99M | 10.02M | 10.41M | 10.78M | 11.46M | 11.51M | 12.65M | 14.37M | 16.16M | 18.55M | 20.36M | 22.18M | 22.01M | 21.90M | 21.74M | 23.69M | 23.99M | 23.50M | 24.82M | 25.93M |
|
Interest Expense - Deposits
|
0.20M | 0.22M | 0.31M | 0.35M | 0.43M | 0.56M | 0.70M | 0.80M | 0.94M | 1.05M | 1.12M | 1.07M | 1.10M | 0.88M | 0.68M | 0.59M | 0.49M | 0.43M | 0.38M | 0.37M | 0.37M | 0.38M | 0.71M | 1.47M | 3.46M | 5.54M | 6.98M | 7.66M | 7.42M | 7.51M | 8.42M | 8.50M | 8.50M | 8.26M | 7.89M |
|
Interest Expense - Debt
|
| 0.02M | 0.04M | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | 0.34M | 0.39M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M |
|
Interest Expense - Fed Funds
|
| | | -0.00M | | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | | | | | | | | | | | | | 0.01M | 1.28M | 2.03M | 2.03M | 1.94M | -5.94M | 1.71M | 1.71M | 1.76M | -5.18M | | | |
|
Interest Expenses
|
0.20M | 0.25M | 0.35M | 0.35M | 0.43M | 0.57M | 0.70M | 0.81M | 0.97M | 1.06M | 1.13M | 1.08M | 1.10M | 0.90M | 0.68M | 0.59M | 0.49M | 0.43M | 0.38M | 0.37M | 0.37M | 0.73M | 1.47M | 2.91M | 5.91M | 7.92M | 9.28M | 9.73M | 9.49M | 9.58M | 10.53M | 10.49M | 10.17M | 9.12M | 8.73M |
|
Interest Income - Net
|
6.36M | 6.75M | 7.11M | 6.97M | 7.05M | 7.42M | 7.43M | 7.51M | 7.62M | 7.69M | 7.95M | 7.95M | 8.01M | 8.76M | 9.47M | 9.40M | 9.53M | 9.98M | 10.40M | 11.09M | 11.14M | 11.92M | 12.90M | 13.26M | 12.64M | 12.44M | 12.91M | 12.28M | 12.41M | 12.16M | 13.16M | 13.50M | 13.34M | 15.70M | 17.20M |
|
Interest Income - Total
|
6.89M | 6.99M | 7.11M | 6.84M | 6.84M | 7.52M | 7.29M | 6.98M | 7.43M | 7.43M | 7.83M | 7.89M | 8.10M | 8.01M | 9.37M | 8.70M | 8.93M | 9.70M | 10.10M | 10.79M | 10.60M | 11.56M | 12.90M | 12.33M | 11.97M | 12.03M | 12.69M | 11.91M | 11.94M | 11.97M | 11.61M | 13.15M | 12.10M | 15.03M | 16.09M |
|
Financial Services Fees
|
0.95M | 0.96M | 1.06M | 0.91M | 0.96M | 1.05M | 1.17M | 0.99M | 1.07M | 1.19M | 1.47M | 1.17M | 1.10M | 1.15M | 1.25M | 1.25M | 1.01M | 1.07M | 0.96M | 0.90M | 0.91M | 1.03M | 1.06M | 0.94M | 1.05M | 1.14M | 1.25M | 0.98M | 0.97M | 1.16M | 1.12M | 0.93M | 0.97M | 1.06M | 1.15M |
|
Service Charges
|
0.30M | 0.29M | 0.31M | 0.32M | 0.31M | 0.30M | 0.30M | 0.31M | 0.28M | 0.28M | 0.31M | 0.31M | 0.28M | 0.17M | 0.22M | 0.25M | 0.25M | 0.28M | 0.34M | 0.37M | 0.37M | 0.39M | 0.43M | 0.42M | 0.44M | 0.45M | 0.46M | 0.47M | 0.45M | 0.46M | 0.52M | 0.51M | 0.49M | 0.52M | 0.56M |
|
Investment Gain (Loss)
|
0.05M | 0.00M | 0.03M | -0.09M | 0.01M | | 0.01M | | -0.00M | | -0.00M | | | 0.53M | 0.16M | | 0.08M | -0.05M | | | | | -0.74M | | | | | | | | | | 12.40M | -24.82M | |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | | | | 0.49M | 0.81M | 0.48M | 0.50M | 0.57M | 0.33M | 0.46M | 0.19M | 0.27M | 0.52M | 0.16M | 0.49M | 0.63M | 0.86M | 0.42M | 1.10M | 1.01M |
|
Income - Trust
|
0.29M | 0.31M | 0.24M | 0.40M | 0.44M | 0.30M | 0.32M | 0.30M | 0.28M | 0.38M | 0.37M | 0.35M | 0.30M | 0.40M | 0.38M | 0.32M | 0.34M | 0.40M | 0.50M | 1.81M | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.18M | 0.17M | 0.19M | 0.19M | 0.18M | 0.20M | 0.21M | 0.17M | 0.22M | 0.25M | 0.19M | 0.03M | 0.20M | 0.15M | 0.15M | 0.20M | 0.38M | 0.23M | 0.17M | 0.20M | 0.38M | 0.70M | 0.60M | 0.20M | 0.30M | 0.35M | 0.49M | 0.48M | 0.70M | 0.40M | 1.38M | 0.58M | 1.08M | 0.34M | 2.42M |
|
Non-Interest Income
|
1.67M | 1.60M | 1.62M | 1.89M | 1.80M | 1.67M | 1.80M | 1.61M | 1.84M | 1.88M | 2.22M | 1.82M | 1.69M | 2.42M | 2.22M | 2.25M | 2.43M | 2.65M | 2.88M | 3.36M | 3.24M | 3.85M | 3.16M | 3.09M | 3.53M | 3.37M | 4.22M | 3.66M | 3.48M | 4.30M | 5.25M | 8.52M | -8.55M | 4.92M | 5.17M |
|
Amortization - Intangibles
|
0.25M | 0.27M | 0.26M | 0.25M | 0.26M | 0.27M | 0.26M | 0.26M | 0.24M | 0.23M | 0.20M | 0.18M | 0.17M | 0.15M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M | 0.10M | 0.08M | 0.07M | 0.06M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | |
|
Depreciation & Amortization - Total
|
0.24M | 0.26M | 0.22M | 0.23M | 0.22M | 0.23M | 0.23M | 0.23M | 0.20M | 0.22M | 0.21M | 0.23M | 0.23M | 0.25M | 0.28M | 0.22M | 0.22M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M | 0.30M | 0.31M | 0.32M | 0.32M | 0.34M | 0.32M | 0.37M | 0.40M | 0.43M | 0.46M | 0.42M | 0.40M | 0.44M |
|
Research & Development
|
0.20M | 0.16M | 0.15M | 0.14M | 0.14M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.16M | 0.20M | 0.20M | 0.19M | 0.28M | 0.28M | 0.24M | 0.25M | 0.18M | 0.25M | 0.27M | 0.31M | 0.28M | 0.40M | 0.37M | 0.23M | 0.22M | 0.23M | 0.39M | 0.28M | 0.33M | 0.39M |
|
Wages, Salaries and Other
|
3.35M | 3.36M | 3.51M | 3.42M | 3.53M | 3.41M | 3.67M | 3.48M | 3.54M | 3.87M | 4.12M | 3.49M | 4.09M | 4.37M | 4.74M | 4.87M | 4.72M | 5.31M | 5.95M | 5.88M | 5.95M | 5.98M | 6.94M | 6.86M | 7.30M | 7.56M | 7.60M | 7.85M | 7.18M | 7.35M | 7.55M | 7.97M | 7.18M | 7.84M | 8.72M |
|
Rent Expense
|
0.38M | 0.37M | 0.36M | 0.37M | 0.37M | 0.36M | 0.37M | 0.37M | 0.43M | 0.40M | 0.39M | 0.40M | 0.40M | 0.40M | 0.41M | 0.38M | 0.46M | 0.41M | 0.45M | 0.48M | 0.52M | 0.52M | 0.53M | 0.51M | 0.52M | 0.53M | 0.57M | 0.58M | 0.57M | 0.47M | 0.53M | 0.51M | 0.66M | 0.60M | 0.69M |
|
Other Operating Expenses
|
4.90M | 4.96M | 5.18M | 5.08M | 4.90M | 5.46M | 6.59M | 5.38M | 5.49M | 6.10M | 6.71M | 5.56M | 6.13M | 6.20M | 6.57M | 7.29M | 7.05M | 7.79M | 8.54M | 10.90M | 8.89M | 9.57M | 9.98M | 10.46M | 11.23M | 11.83M | 12.83M | 12.01M | 11.20M | 11.42M | 11.71M | 12.20M | 11.22M | 12.07M | 12.83M |
|
Operating Expenses
|
5.71M | 5.75M | 5.91M | 5.82M | 5.63M | 6.17M | 7.31M | 6.09M | 6.23M | 6.82M | 7.41M | 6.31M | 6.88M | 7.01M | 7.46M | 8.09M | 7.92M | 8.73M | 9.52M | 11.88M | 9.92M | 10.53M | 11.06M | 11.55M | 12.39M | 12.96M | 14.13M | 13.28M | 12.38M | 12.51M | 12.89M | 13.55M | 12.59M | 13.40M | 14.34M |
|
EBIT
|
3.06M | 3.08M | 3.17M | 3.26M | 3.44M | 3.59M | 2.48M | 3.31M | 4.01M | 3.55M | 3.77M | 4.47M | 4.02M | 4.32M | 4.80M | 3.45M | 3.93M | 4.05M | 3.84M | 2.64M | 4.29M | 5.61M | 6.47M | 6.78M | 9.03M | 10.36M | 12.05M | 12.02M | 12.53M | 13.35M | 14.50M | 18.61M | 1.13M | 15.66M | 15.64M |
|
EBT
|
2.85M | 2.84M | 2.82M | 2.91M | 3.02M | 3.02M | 1.78M | 2.50M | 3.04M | 2.49M | 2.64M | 3.40M | 2.92M | 3.41M | 4.12M | 2.86M | 3.44M | 3.62M | 3.46M | 2.27M | 3.92M | 4.88M | 5.00M | 3.87M | 3.12M | 2.44M | 2.78M | 2.30M | 3.04M | 3.77M | 3.97M | 8.11M | -9.04M | 6.55M | 6.91M |
|
Tax Provisions
|
0.81M | 0.81M | 0.81M | 1.20M | 0.48M | 0.50M | -0.08M | 0.42M | 0.47M | 0.36M | 0.41M | 0.56M | 0.48M | 0.59M | 0.71M | 0.82M | 0.58M | 0.61M | 0.58M | 1.43M | 0.67M | 0.89M | 0.92M | 0.76M | 0.54M | 0.38M | 0.46M | 1.41M | 0.49M | 0.58M | 0.55M | 1.93M | -2.07M | 1.28M | 1.32M |
|
Profit After Tax
|
2.04M | 2.03M | 2.01M | 1.71M | 2.54M | 2.52M | 1.86M | 2.08M | 2.57M | 2.13M | 2.23M | 2.83M | 2.44M | 2.82M | 3.41M | 2.51M | 2.86M | 3.00M | 2.87M | 2.28M | 3.25M | 3.99M | 4.08M | 3.20M | 2.58M | 2.06M | 2.32M | 2.40M | 2.55M | 3.19M | 3.42M | 6.19M | -6.97M | 5.27M | 5.58M |
|
Income from Continuing Operations
|
2.04M | 2.03M | 2.01M | 1.71M | 2.54M | 2.52M | 1.86M | 2.08M | 2.57M | 2.13M | 2.23M | 2.83M | 2.44M | 2.82M | 3.41M | 2.04M | 2.86M | 3.00M | 2.87M | 0.85M | 3.25M | 3.99M | 4.08M | 3.11M | 2.58M | 2.06M | 2.32M | 0.89M | 2.55M | 3.19M | 3.42M | 6.19M | -6.97M | 5.27M | 5.58M |
|
Consolidated Net Income
|
2.04M | 2.03M | 2.01M | 1.71M | 2.54M | 2.52M | 1.86M | 2.08M | 2.57M | 2.13M | 2.23M | 2.83M | 2.44M | 2.82M | 3.41M | 2.04M | 2.86M | 3.00M | 2.87M | 0.85M | 3.25M | 3.99M | 4.08M | 3.11M | 2.58M | 2.06M | 2.32M | 0.89M | 2.55M | 3.19M | 3.42M | 6.19M | -6.97M | 5.27M | 5.58M |
|
Income towards Parent Company
|
2.04M | 2.03M | 2.01M | 1.71M | 2.54M | 2.52M | 1.86M | 2.08M | 2.57M | 2.13M | 2.23M | 2.83M | 2.44M | 2.82M | 3.41M | 2.04M | 2.86M | 3.00M | 2.87M | 0.85M | 3.25M | 3.99M | 4.08M | 3.11M | 2.58M | 2.06M | 2.32M | 0.89M | 2.55M | 3.19M | 3.42M | 6.19M | -6.97M | 5.27M | 5.58M |
|
Net Income towards Common Stockholders
|
2.04M | 2.03M | 2.01M | 1.71M | 2.54M | 2.52M | 1.86M | 2.08M | 2.57M | 2.13M | 2.23M | 2.83M | 2.44M | 2.82M | 3.41M | 2.04M | 2.86M | 3.00M | 2.87M | 0.85M | 3.25M | 3.99M | 4.08M | 3.11M | 2.58M | 2.06M | 2.32M | 0.89M | 2.55M | 3.19M | 3.42M | 6.19M | -6.97M | 5.27M | 5.58M |
|
EPS (Basic)
|
0.59 | 0.58 | 0.58 | 0.49 | 0.73 | 0.73 | 0.54 | 0.60 | 0.74 | 0.62 | 0.65 | 0.83 | 0.71 | 0.83 | 0.99 | 0.74 | 0.84 | 0.87 | 0.83 | 0.66 | 0.94 | 1.14 | 1.17 | 0.92 | 0.73 | 0.58 | 0.66 | 0.69 | 0.72 | 0.89 | 0.97 | 1.74 | -1.53 | 0.98 | 1.04 |
|
EPS (Weighted Average and Diluted)
|
0.59 | 0.58 | 0.58 | 0.49 | 0.73 | 0.73 | 0.54 | 0.60 | 0.74 | 0.62 | 0.65 | 0.83 | 0.71 | 0.83 | 0.99 | 0.74 | 0.84 | 0.87 | 0.83 | 0.66 | 0.94 | 1.14 | 1.17 | 0.92 | 0.73 | 0.58 | 0.66 | 0.69 | 0.72 | 0.89 | 0.97 | 1.74 | -1.53 | 0.98 | 1.04 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | 3.44M | 3.41M | 3.41M | 3.42M | 3.42M | 3.43M | 3.43M | 3.45M | 3.45M | 3.48M | 3.48M | 3.48M | 3.52M | 3.52M | 3.53M | 3.53M | 3.52M | 3.56M | 3.55M | 3.55M | 5.38M | 5.38M | 5.38M | 5.38M |
|
EBITDA
|
3.29M | 3.34M | 3.39M | 3.49M | 3.66M | 3.82M | 2.72M | 3.54M | 4.21M | 3.77M | 3.98M | 4.71M | 4.25M | 4.57M | 5.08M | 3.67M | 4.15M | 4.29M | 4.09M | 2.90M | 4.55M | 5.87M | 6.77M | 7.08M | 9.36M | 10.68M | 12.39M | 12.34M | 12.90M | 13.75M | 14.93M | 19.07M | 1.55M | 16.07M | 16.08M |
|
Tax Rate
|
28.40% | 28.53% | 28.75% | 41.18% | 15.79% | 16.44% | | 16.86% | 15.51% | 14.52% | 15.59% | 16.64% | 16.32% | 17.40% | 17.29% | 28.85% | 16.83% | 17.00% | 16.89% | 62.75% | 17.07% | 18.20% | 18.44% | 19.55% | 17.15% | 15.69% | 16.46% | 61.41% | 16.27% | 15.52% | 13.84% | 23.76% | 22.85% | 19.52% | 19.17% |