|
Provisions
|
0.72M | 0.53M | 0.10M | 0.76M | 1.09M | 0.63M | 0.73M | 0.50M | 1.17M | 0.75M | 1.29M | 0.75M | 15.65M | 0.97M | 0.68M | 1.05M | 9.94M | 12.50M | 0.81M | 1.00M | -5.87M | -1.66M | 1.06M | -2.12M | -0.41M | 0.82M | -0.14M | -0.15M | -0.37M | 0.30M | 1.23M | 0.71M | 1.00M | 0.27M | 1.18M | 0.10M | 2.72M | 0.02M | 6.23M |
|
Revenue
|
15.46M | 14.65M | 14.51M | 18.45M | 23.23M | 25.16M | 1.35M | 1.52M | 1.58M | 1.73M | 1.91M | 2.03M | 1.92M | 2.24M | 2.27M | 2.24M | 2.04M | 2.20M | 2.49M | 2.40M | 2.35M | 2.68M | 2.57M | 2.63M | 2.63M | 2.81M | 2.79M | 2.56M | 2.55M | 2.65M | 2.69M | 2.43M | 2.57M | 2.62M | 2.67M | 2.51M | 2.50M | 3.05M | 2.95M |
|
Interest income - Loans
|
11.84M | 11.55M | 11.49M | 15.39M | 19.40M | 20.66M | 20.42M | 25.18M | 29.05M | 33.10M | 36.34M | 38.56M | 36.53M | 38.03M | 38.05M | 36.69M | 34.38M | 32.63M | 32.28M | 35.38M | 31.00M | 33.81M | 37.58M | 34.94M | 36.31M | 36.85M | 41.55M | 46.15M | 48.38M | 52.75M | 55.15M | 54.93M | 58.83M | 61.52M | 62.09M | 63.38M | 63.00M | 62.87M | 76.91M |
|
Interest Income - Debt Securities
|
2.21M | 1.99M | 1.85M | 2.06M | 2.72M | 3.22M | 2.98M | 3.38M | 3.72M | 4.11M | 4.84M | 5.27M | 5.08M | 4.97M | 4.67M | 4.62M | 4.62M | 4.02M | 3.48M | 3.41M | 3.80M | 3.52M | 3.92M | 4.75M | 5.39M | 5.58M | 5.79M | 5.95M | 5.95M | 5.81M | 5.70M | 6.42M | 9.88M | 10.18M | 9.81M | 9.23M | 9.11M | 8.82M | 9.42M |
|
Interest Income - Fed Funds
|
0.48M | 0.51M | 0.52M | 0.25M | 0.31M | 0.33M | 0.32M | 0.39M | 0.47M | 0.59M | 0.75M | 0.66M | 0.63M | 0.62M | 0.78M | 0.65M | 0.59M | 0.41M | 0.41M | 0.28M | 0.29M | 0.27M | 0.29M | 0.35M | 0.30M | 0.51M | 0.51M | 0.65M | 1.13M | 2.13M | 3.82M | 2.59M | 2.67M | 3.04M | 2.67M | 1.98M | 2.20M | 2.14M | 4.46M |
|
Interest Income - Total
|
14.86M | 14.38M | 14.25M | 18.31M | 23.21M | 25.08M | 24.59M | 29.81M | 34.12M | 38.83M | 43.02M | 45.58M | 43.20M | 44.76M | 44.55M | 42.98M | 40.56M | 37.93M | 37.08M | 39.99M | 35.81M | 38.32M | 42.45M | 40.79M | 42.65M | 43.62M | 48.55M | 53.42M | 56.12M | 61.26M | 65.04M | 64.29M | 71.77M | 75.13M | 74.97M | 74.98M | 74.68M | 74.19M | 91.10M |
|
Interest Expense - Deposits
|
1.61M | 1.67M | 1.71M | 2.06M | 2.58M | 2.89M | 3.27M | 3.98M | 4.72M | 5.34M | 6.51M | 9.12M | 10.73M | 11.14M | 10.51M | 8.53M | 6.86M | 3.90M | 3.06M | 2.75M | 2.41M | 2.02M | 1.88M | 1.94M | 1.72M | 2.18M | 4.40M | 8.01M | 13.82M | 17.20M | 19.37M | 20.07M | 22.86M | 22.66M | 23.68M | 21.21M | 19.38M | 20.09M | 24.99M |
|
Interest Expense - Debt
|
0.33M | 0.34M | 0.39M | 0.34M | 0.50M | 0.73M | 0.73M | 0.94M | 1.30M | 2.09M | 3.15M | 2.49M | 1.30M | 1.84M | 1.96M | 1.56M | 1.18M | 0.55M | 1.42M | 1.31M | 1.56M | 1.56M | 1.56M | 1.59M | 1.60M | 1.65M | 1.72M | 1.80M | 1.84M | 1.95M | 1.89M | 1.90M | 1.90M | 3.79M | 3.09M | 2.16M | 2.92M | 2.22M | 1.74M |
|
Interest Expense - Fed Funds
|
0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.05M | 0.04M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.05M | 0.07M | 0.08M | 0.20M | 0.19M | 0.25M | 0.30M | 0.33M | 0.31M | 0.26M | 0.26M | 0.25M | 0.22M | 0.26M |
|
Interest Expense - Others
|
| | | | | | | | 0.03M | 0.16M | 0.27M | 0.28M | 0.16M | 0.15M | 0.20M | 0.15M | 0.11M | 0.31M | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
2.10M | 2.19M | 2.27M | 2.64M | 3.32M | 3.88M | 4.27M | 5.22M | 6.34M | 7.91M | 10.27M | 12.24M | 12.56M | 13.48M | 13.02M | 10.58M | 8.46M | 5.04M | 4.97M | 4.43M | 4.05M | 3.69M | 3.47M | 3.58M | 3.36M | 4.06M | 6.60M | 11.39M | 17.01M | 21.83M | 24.03M | 24.83M | 27.59M | 28.66M | 28.93M | 25.51M | 24.39M | 24.39M | 28.61M |
|
Interest Income - Net
|
12.76M | 12.19M | 11.98M | 15.66M | 19.89M | 21.20M | 20.32M | 24.59M | 27.79M | 30.92M | 32.76M | 33.34M | 30.64M | 31.29M | 31.53M | 32.41M | 32.09M | 32.89M | 32.11M | 35.56M | 31.76M | 34.63M | 38.98M | 37.22M | 39.29M | 39.57M | 41.94M | 42.03M | 39.11M | 39.43M | 41.01M | 39.47M | 44.18M | 46.48M | 46.03M | 49.47M | 50.29M | 49.80M | 62.48M |
|
Interest Income - Total
|
12.04M | 11.66M | 11.88M | 14.90M | 18.80M | 20.57M | 19.59M | 24.09M | 26.62M | 30.17M | 31.46M | 32.59M | 14.99M | 30.31M | 30.85M | 31.35M | 22.16M | 20.39M | 31.29M | 34.56M | 37.52M | 36.29M | 37.92M | 39.34M | 39.70M | 38.74M | 42.08M | 42.18M | 39.48M | 39.13M | 39.78M | 38.76M | 43.18M | 46.21M | 44.85M | 49.38M | 47.57M | 49.78M | 56.26M |
|
Service Charges
|
0.78M | 0.81M | 0.85M | 1.11M | 1.18M | 1.27M | 1.30M | 1.48M | 1.58M | 1.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.42M | 0.06M | | | 0.01M | 0.08M | 0.17M | | -0.01M | -0.00M | -0.00M | | 0.01M | | | | | | | | | | | | 0.08M | -0.00M | 0.00M | 0.00M | | | | -50.68M | -0.25M | | -0.02M | 0.00M | 0.01M | | -53.32M |
|
Investment Banking Income
|
0.20M | 0.30M | 0.39M | 0.32M | 0.41M | 0.44M | 0.44M | 0.34M | 0.26M | 0.25M | 0.34M | 0.23M | 0.26M | 0.45M | 0.70M | 0.66M | 0.48M | 0.68M | 0.74M | 0.73M | 0.79M | 0.72M | 0.69M | 0.60M | 0.46M | 0.33M | 0.20M | 0.09M | 0.06M | 0.16M | 0.17M | 0.09M | -0.56M | 0.18M | 0.22M | 0.11M | 0.09M | 0.17M | 0.05M |
|
Mortgage Banking
|
0.24M | 0.34M | 0.44M | 0.38M | 0.48M | 0.54M | 0.52M | 0.41M | 0.31M | 0.31M | 0.39M | 0.28M | 0.32M | 0.56M | 0.82M | 0.77M | 0.59M | 0.83M | 0.88M | 0.85M | 0.94M | 0.85M | 0.80M | 0.72M | 0.56M | 0.43M | 0.31M | 0.12M | 0.09M | 0.21M | 0.23M | 0.12M | 0.19M | 0.24M | 0.29M | 0.14M | 0.11M | 0.21M | 0.06M |
|
Card Income
|
0.68M | 0.73M | 0.72M | 0.77M | 1.00M | 1.21M | 1.18M | 1.16M | 1.25M | 1.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.33M | 0.55M | 0.35M | 0.69M | 0.69M | 0.71M | 0.54M | 0.36M | 0.65M | 0.67M | 0.94M | 1.67M | 0.94M | 9.74M | 1.21M | 6.80M | 0.70M | 0.85M | 0.92M | 1.39M | 1.29M | 2.06M | 1.17M | 7.47M | 2.40M | 2.54M | 2.45M | 1.76M | 1.80M | 2.00M | 2.44M | 1.33M | 4.42M | 2.61M | 1.78M | 1.99M | 3.59M | 1.81M | 1.94M |
|
Non-Interest Income
|
2.70M | 2.45M | 2.53M | 2.79M | 3.34M | 3.96M | 4.04M | 4.10M | 4.25M | 4.59M | 5.43M | 5.45M | 5.32M | 6.45M | 6.57M | 6.64M | 5.31M | 5.73M | 6.49M | 8.50M | 6.71M | 9.10M | 7.83M | 9.20M | 9.02M | 9.64M | 8.97M | 8.33M | 8.60M | 6.95M | 8.73M | -43.41M | 11.73M | 8.96M | 9.32M | 8.82M | 10.33M | 8.59M | -44.48M |
|
Amortization - Intangibles
|
0.33M | 0.33M | 0.38M | 0.61M | 0.79M | 0.86M | 0.86M | 0.86M | 0.88M | 1.02M | 1.10M | 1.09M | 0.95M | 1.15M | 1.04M | 1.04M | 0.97M | 0.97M | 1.03M | 1.04M | 1.03M | 1.03M | 1.03M | 1.08M | 1.05M | 1.11M | 0.96M | 0.92M | 0.92M | 0.92M | 0.80M | 0.74M | 0.94M | 1.25M | 1.15M | 0.95M | 1.14M | 1.15M | 1.31M |
|
Research & Development
|
0.84M | 0.87M | 0.88M | 0.98M | 1.16M | 1.19M | 1.22M | 1.36M | 1.67M | 1.97M | 2.19M | 2.26M | 2.40M | 2.36M | 2.67M | 2.69M | 2.66M | 2.76M | 2.82M | 2.75M | 2.66M | 3.47M | 3.26M | 3.87M | 3.77M | 3.64M | 4.14M | 4.33M | 3.92M | 4.49M | 4.55M | 4.47M | 4.83M | 5.04M | 5.15M | 4.99M | 5.09M | 5.05M | 4.89M |
|
Wages, Salaries and Other
|
5.21M | 5.25M | 5.39M | 6.10M | 7.81M | 8.24M | 8.35M | 9.56M | 10.89M | 11.63M | 12.36M | 13.14M | 14.10M | 13.07M | 13.04M | 11.92M | 13.50M | 12.70M | 13.88M | 14.05M | 12.72M | 12.77M | 13.59M | 15.12M | 15.07M | 15.38M | 15.44M | 16.11M | 16.69M | 15.24M | 15.86M | 16.60M | 18.10M | 17.83M | 18.49M | 18.37M | 19.95M | 19.73M | 22.77M |
|
Rent Expense
|
1.09M | 1.07M | 1.16M | 1.26M | 1.50M | 1.52M | 1.60M | 1.68M | 1.80M | 2.01M | 2.12M | 2.19M | 1.97M | 2.19M | 2.18M | 2.34M | 2.23M | 2.12M | 2.22M | 2.21M | 2.37M | 2.33M | 2.48M | 2.97M | 3.17M | 3.01M | 3.13M | 2.92M | 2.88M | 2.94M | 3.26M | 3.24M | 3.54M | 3.79M | 3.48M | 3.57M | 3.67M | 3.48M | 4.32M |
|
Restructuring Costs
|
| | 0.24M | 5.06M | 0.93M | 0.14M | 1.02M | 3.27M | 0.53M | 5.24M | 0.76M | 0.94M | 0.64M | 0.28M | | | | | | | 0.15M | 0.46M | 4.01M | 4.56M | 0.32M | 0.09M | 0.12M | 0.07M | | | | | 1.56M | 2.29M | 0.62M | | 0.07M | 0.35M | 6.16M |
|
Other Operating Expenses
|
7.76M | 8.00M | 8.46M | 9.41M | 11.64M | 12.29M | 12.54M | 14.41M | 15.62M | 16.76M | 18.57M | 19.75M | 20.53M | 20.20M | 19.37M | 19.82M | 20.86M | 19.05M | 125.79M | 23.51M | 19.70M | 19.55M | 20.94M | 26.69M | 22.20M | 24.70M | 24.86M | 27.93M | 26.43M | 25.70M | 26.43M | 27.28M | 27.23M | 27.76M | 21.08M | 29.25M | 30.22M | 31.11M | 33.72M |
|
Operating Expenses
|
9.69M | 9.94M | 10.73M | 16.71M | 15.23M | 15.13M | 16.39M | 20.72M | 19.63M | 25.98M | 23.65M | 25.14M | 25.54M | 25.02M | 24.22M | 24.85M | 25.76M | 23.94M | 130.84M | 28.46M | 24.88M | 25.81M | 30.69M | 38.09M | 29.46M | 31.44M | 32.24M | 35.25M | 33.23M | 33.13M | 34.24M | 35.00M | 37.15M | 38.87M | 30.33M | 37.81M | 39.05M | 40.00M | 49.08M |
|
EBIT
|
7.15M | 6.36M | 5.94M | 3.62M | 10.23M | 13.29M | 11.51M | 12.69M | 17.58M | 16.70M | 23.52M | 25.14M | 7.34M | 25.22M | 26.22M | 23.72M | 10.16M | 7.23M | -88.08M | 19.03M | 23.40M | 23.27M | 18.53M | 14.03M | 22.63M | 21.00M | 25.42M | 26.66M | 31.86M | 34.78M | 38.30M | -14.83M | 45.35M | 44.95M | 52.77M | 45.89M | 43.24M | 42.76M | -8.69M |
|
Non Operating Investment Income
|
| | | | | | 0.17M | | -0.01M | -0.00M | -0.00M | 0.01M | 0.01M | 0.01M | 0.00M | -0.00M | 0.01M | 0.00M | | -0.00M | 0.02M | | 0.38M | 0.01M | 0.04M | -0.03M | -0.02M | 0.01M | 0.03M | -1.32M | -0.00M | -50.62M | 0.04M | -0.03M | 0.21M | -0.00M | 0.01M | 0.01M | -53.35M |
|
Other Non Operating Income
|
-0.06M | | | 0.75M | | | | | | | | | | | | | | | | | | | -0.37M | 0.78M | | | | | | | | | | | | 0.43M | | | |
|
EBT
|
5.04M | 4.17M | 3.67M | 0.98M | 6.91M | 9.40M | 7.24M | 7.47M | 11.24M | 8.79M | 13.25M | 12.90M | -5.23M | 11.74M | 13.20M | 13.14M | 1.70M | 2.19M | -93.06M | 14.60M | 19.35M | 19.58M | 15.06M | 10.45M | 19.26M | 16.94M | 18.81M | 15.26M | 14.85M | 12.95M | 14.27M | -39.66M | 17.76M | 16.30M | 23.84M | 20.39M | 18.85M | 18.37M | -37.30M |
|
Tax Provisions
|
1.60M | 1.33M | 1.00M | 0.56M | 2.05M | 3.05M | 2.08M | 3.20M | 2.53M | 1.92M | 2.93M | 2.97M | -1.15M | 2.51M | 2.79M | 3.13M | 0.45M | 0.50M | -2.65M | 13.20M | 4.27M | 4.42M | 3.29M | -0.02M | 3.61M | 1.68M | 3.64M | 3.65M | 2.52M | 1.50M | 1.93M | -11.36M | 3.69M | 4.58M | 3.99M | 3.40M | 3.81M | 3.11M | -7.64M |
|
Profit After Tax
|
3.44M | 2.85M | 2.67M | 0.42M | 4.86M | 6.35M | 5.16M | 4.27M | 8.71M | 6.87M | 10.32M | 9.93M | -4.07M | 9.23M | 10.41M | 10.01M | 1.26M | 1.69M | -90.41M | 1.40M | 15.07M | 15.17M | 11.77M | 10.47M | 15.65M | 15.26M | 15.17M | 11.61M | 12.32M | 11.46M | 12.34M | -28.30M | 14.07M | 11.72M | 19.85M | 16.99M | 15.04M | 15.26M | -29.66M |
|
Income from Continuing Operations
|
3.44M | 2.85M | 2.67M | 0.42M | 4.86M | 6.35M | 5.16M | 4.27M | 8.71M | 6.87M | 10.32M | 9.93M | -4.07M | 9.23M | 10.41M | 10.01M | 1.26M | 1.69M | -90.41M | 1.40M | 15.07M | 15.17M | 11.77M | 10.47M | 15.65M | 15.26M | 15.17M | 11.61M | 12.32M | 11.46M | 12.34M | -28.30M | 14.07M | 11.72M | 19.85M | 16.99M | 15.04M | 15.26M | -29.66M |
|
Consolidated Net Income
|
3.44M | 2.85M | 2.67M | 0.42M | 4.86M | 6.35M | 5.16M | 4.27M | 8.71M | 6.87M | 10.32M | 9.93M | -4.07M | 9.23M | 10.41M | 10.01M | 1.26M | 1.69M | -90.41M | 1.40M | 15.07M | 15.17M | 11.77M | 10.47M | 15.65M | 15.26M | 15.17M | 11.61M | 12.32M | 11.46M | 12.34M | -28.30M | 14.07M | 11.72M | 19.85M | 16.99M | 15.04M | 15.26M | -29.66M |
|
Income towards Parent Company
|
3.44M | 2.85M | 2.67M | 0.42M | 4.86M | 6.35M | 5.16M | 4.27M | 8.71M | 6.87M | 10.32M | 9.93M | -4.07M | 9.23M | 10.41M | 10.01M | 1.26M | 1.69M | -90.41M | 1.40M | 15.07M | 15.17M | 11.77M | 10.47M | 15.65M | 15.26M | 15.17M | 11.61M | 12.32M | 11.46M | 12.34M | -28.30M | 14.07M | 11.72M | 19.85M | 16.99M | 15.04M | 15.26M | -29.66M |
|
Preferred Dividend Payments
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
3.44M | 2.85M | 2.67M | 0.42M | 4.86M | 6.35M | 5.16M | 4.27M | 8.71M | 6.87M | 10.32M | 9.93M | -4.07M | 9.23M | 10.41M | 10.01M | 1.26M | 1.69M | -90.41M | 12.49M | 15.07M | 15.17M | 11.77M | 10.47M | 15.65M | 15.26M | 15.17M | 11.61M | 12.32M | 11.46M | 12.34M | -28.30M | 14.07M | 11.72M | 19.85M | 16.99M | 15.04M | 15.26M | -29.66M |
|
EPS (Basic)
|
0.42 | 0.35 | 0.32 | 0.05 | 0.41 | 0.52 | 0.42 | 0.30 | 0.60 | 0.45 | 0.65 | 0.63 | -0.26 | 0.59 | 0.67 | 0.65 | 0.08 | 0.11 | -6.01 | 0.78 | 1.04 | 1.06 | 0.82 | 0.57 | 0.94 | 0.95 | 0.94 | 0.73 | 0.78 | 0.74 | 0.80 | -1.82 | 0.91 | 0.77 | 1.30 | 1.06 | 0.86 | 0.87 | -1.55 |
|
EPS (Weighted Average and Diluted)
|
0.41 | 0.34 | 0.32 | | 0.40 | 0.51 | 0.41 | 0.29 | 0.58 | 0.44 | 0.64 | 0.62 | -0.26 | 0.58 | 0.66 | 0.63 | 0.08 | 0.11 | -6.01 | 0.78 | 1.02 | 1.03 | 0.80 | 0.57 | 0.93 | 0.94 | 0.93 | 0.72 | 0.77 | 0.74 | 0.80 | -1.80 | 0.90 | 0.76 | 1.28 | 1.05 | 0.85 | 0.86 | -1.55 |
|
Shares Outstanding (Weighted Average)
|
8.22M | 8.22M | 8.22M | 8.22M | 12.20M | 12.20M | 12.21M | 12.23M | 14.61M | 14.61M | 15.79M | 15.79M | 15.80M | 15.74M | 15.56M | 15.44M | 15.41M | 15.20M | 15.22M | 14.85M | 14.45M | 14.36M | 14.36M | 16.85M | 16.66M | 16.28M | 16.09M | 15.94M | 15.80M | 15.48M | 15.41M | 15.41M | 15.44M | 15.26M | 15.26M | 15.29M | 17.51M | 17.52M | 19.22M |
|
EBITDA
|
7.15M | 6.36M | 5.94M | 3.62M | 10.23M | 13.29M | 11.51M | 12.69M | 17.58M | 16.70M | 23.52M | 25.14M | 7.34M | 25.22M | 26.22M | 23.72M | 10.16M | 7.23M | -88.08M | 19.03M | 23.40M | 23.27M | 18.53M | 14.03M | 22.63M | 21.00M | 25.42M | 26.66M | 31.86M | 34.78M | 38.30M | -14.83M | 45.35M | 44.95M | 52.77M | 45.89M | 43.24M | 42.76M | -8.69M |
|
Tax Rate
|
31.80% | 31.80% | 27.24% | 57.49% | 29.62% | 32.42% | 28.78% | 42.80% | 22.51% | 21.85% | 22.10% | 23.04% | 22.06% | 21.38% | 21.14% | 23.82% | 26.13% | 22.74% | 2.85% | 90.42% | 22.08% | 22.55% | 21.82% | | 18.76% | 9.94% | 19.36% | 23.94% | 17.00% | 11.54% | 13.54% | 28.64% | 20.79% | 28.11% | 16.72% | 16.67% | 20.21% | 16.91% | 20.48% |