|
Provisions
|
0.38M | 0.38M | 0.38M | 0.47M | 0.50M | 0.50M | 0.75M | 0.25M | 0.50M | 0.50M | 0.33M | 0.17M | 0.38M | 0.25M | 0.25M | 0.38M | 0.40M | 2.35M | 1.80M | 1.50M | 0.53M | 0.53M | 0.53M | -1.95M | 0.45M | 0.45M | 0.40M | 0.45M | 0.55M | 0.03M | -0.16M | 0.91M | 0.10M | 0.54M | -0.58M | 1.25M | 0.40M | 0.35M | 0.69M |
|
Revenue
|
13.69M | 13.96M | 14.00M | 13.80M | 14.32M | 0.63M | 0.66M | 0.69M | 0.74M | 0.80M | 0.74M | 0.74M | 0.77M | 0.86M | 0.82M | 1.29M | 0.89M | 1.38M | 1.91M | 1.28M | 1.97M | 1.35M | 1.33M | 1.33M | 1.43M | 1.33M | 2.13M | 1.46M | 1.19M | 1.29M | 1.37M | 1.54M | 1.19M | 1.33M | 1.36M | 1.57M | 1.32M | 1.34M | 1.40M |
|
Interest income - Loans
|
9.73M | 10.00M | 10.02M | 10.24M | 10.65M | 11.12M | 11.65M | 11.96M | 12.39M | 13.04M | 13.73M | 14.38M | 14.56M | 14.90M | 14.99M | 14.79M | 15.86M | 14.16M | 14.11M | 14.94M | 15.12M | 14.84M | 15.90M | 16.33M | 16.61M | 17.29M | 19.56M | 22.34M | 24.12M | 26.41M | 28.33M | 29.41M | 30.20M | 31.84M | 33.50M | 33.90M | 33.92M | 35.01M | 36.20M |
|
Interest Income - Debt Securities
|
3.54M | 3.59M | 3.25M | 3.36M | 3.82M | 3.88M | 3.85M | 3.86M | 4.05M | 4.16M | 4.24M | 4.31M | 4.64M | 4.89M | 4.86M | 4.83M | 4.76M | 4.62M | 4.39M | 4.19M | 3.82M | 3.69M | 3.66M | 5.11M | 3.91M | 4.08M | 4.33M | 4.59M | 4.75M | 4.73M | 4.71M | 5.19M | 4.71M | 4.66M | 4.73M | 4.74M | 4.73M | 4.76M | 4.70M |
|
Interest Income - Deposits
|
0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.12M | 0.11M | 0.07M | 0.03M | 0.05M | 0.04M | 0.07M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.01M | 0.06M | 0.09M | 0.15M | 0.04M | 0.05M | 0.21M | 0.22M | 0.08M | 0.06M | 0.06M | 0.36M | 0.06M | 0.05M | 0.11M |
|
Interest Income - Total
|
13.28M | 13.60M | 13.28M | 13.60M | 14.49M | 15.00M | 15.52M | 15.82M | 16.45M | 17.20M | 18.09M | 18.80M | 19.27M | 19.82M | 19.90M | 19.66M | 20.69M | 18.79M | 18.51M | 19.13M | 18.95M | 18.54M | 19.59M | 20.00M | 20.53M | 21.43M | 23.99M | 27.08M | 28.91M | 31.18M | 33.25M | 34.82M | 34.99M | 36.56M | 38.29M | 39.00M | 38.71M | 39.83M | 41.01M |
|
Interest Expense - Deposits
|
1.35M | 1.49M | 1.54M | 1.65M | 1.99M | 2.30M | 2.47M | 2.71M | 3.10M | 3.76M | 4.27M | 4.84M | 5.58M | 6.18M | 5.98M | 5.53M | 5.19M | 3.56M | 2.87M | 2.53M | 2.20M | 1.95M | 1.65M | 1.52M | 1.62M | 2.40M | 4.16M | 7.17M | 10.92M | 14.47M | 16.99M | 18.62M | 19.18M | 19.82M | 20.12M | 20.30M | 19.27M | 19.73M | 19.38M |
|
Interest Expense - Debt
|
1.19M | 1.16M | 1.22M | 1.22M | 1.02M | 1.03M | 1.09M | 0.90M | 0.94M | 1.18M | 1.28M | 0.97M | 0.79M | 0.69M | 0.69M | 0.71M | 0.59M | 0.73M | 0.90M | 0.93M | 0.88M | 0.87M | 0.93M | 0.79M | 0.29M | 0.33M | 0.46M | 0.43M | 0.52M | 0.78M | 0.31M | 0.35M | 0.93M | 1.67M | 1.77M | 1.15M | 1.64M | 1.69M | 1.57M |
|
Interest Expenses
|
2.55M | 2.65M | 2.75M | 2.86M | 3.02M | 3.34M | 3.56M | 3.61M | 4.04M | 4.94M | 5.55M | 5.81M | 6.37M | 6.87M | 6.68M | 6.24M | 5.78M | 4.29M | 3.76M | 3.45M | 3.08M | 2.82M | 2.58M | 2.30M | 1.91M | 2.73M | 4.63M | 7.60M | 11.44M | 15.26M | 17.30M | 18.97M | 20.11M | 21.48M | 21.89M | 21.45M | 20.91M | 21.42M | 20.95M |
|
Interest Income - Net
|
10.73M | 10.95M | 10.53M | 10.74M | 11.48M | 11.66M | 11.95M | 12.21M | 12.41M | 12.27M | 12.54M | 12.99M | 12.90M | 12.95M | 13.23M | 13.42M | 14.92M | 14.49M | 14.74M | 15.68M | 15.87M | 15.72M | 17.01M | 17.70M | 18.62M | 18.70M | 19.36M | 19.48M | 17.48M | 15.93M | 15.95M | 15.85M | 14.88M | 15.07M | 16.40M | 17.55M | 17.80M | 18.41M | 20.06M |
|
Interest Income - Total
|
10.35M | 10.58M | 10.15M | 10.26M | 10.98M | 11.16M | 11.20M | 11.96M | 11.91M | 11.77M | 12.20M | 12.83M | 12.52M | 12.70M | 12.98M | 13.04M | 14.52M | 12.14M | 12.95M | 14.18M | 15.35M | 15.20M | 16.49M | 19.65M | 18.17M | 18.25M | 18.96M | 19.03M | 16.93M | 15.77M | 16.15M | 15.17M | 15.39M | 14.56M | 17.04M | 16.39M | 17.41M | 17.92M | 19.36M |
|
Service Charges
|
0.57M | 0.61M | 0.53M | 0.53M | 0.50M | 0.55M | 0.51M | 0.52M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.54M | -0.01M | 0.14M | 0.01M | 0.00M | | 0.47M | | 0.14M | | 0.00M | | | | 0.01M | 0.21M | 0.75M | 0.43M | | -0.02M | 0.12M | 0.04M | -0.14M | 0.00M | 0.00M | -0.00M | 0.01M | | | | | | | | | | | | |
|
Investment Banking Income
|
0.11M | 0.27M | 0.47M | 0.36M | 0.15M | 0.14M | 0.26M | 0.18M | 0.08M | 0.11M | 0.11M | 0.19M | 0.08M | 0.11M | 0.22M | 0.24M | 0.19M | 0.77M | 1.44M | 0.91M | 1.19M | 0.84M | 0.61M | 0.43M | 0.22M | 0.10M | 0.07M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.05M | 0.06M | 0.06M | 0.06M | 0.05M |
|
Income - Trust
|
0.56M | 0.65M | 0.59M | 0.61M | 0.63M | 0.71M | 0.66M | 0.69M | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
0.13M | 0.51M | 0.90M | 0.66M | 0.33M | 0.43M | 0.50M | 0.59M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
1.16M | 1.24M | 1.32M | 1.26M | 1.38M | 1.31M | 1.36M | 1.41M | 1.40M | 1.45M | 1.41M | 1.42M | 1.51M | 1.78M | 1.54M | -2.17M | 1.49M | 1.58M | 0.58M | 0.80M | 0.56M | 0.69M | 0.61M | 0.97M | 0.67M | 0.68M | 0.68M | 0.64M | 0.61M | 0.68M | 0.68M | 0.74M | 0.64M | 0.82M | 0.82M | 0.81M | 0.79M | 0.75M | 0.98M |
|
Non-Interest Income
|
2.96M | 3.01M | 3.47M | 3.06M | 2.84M | 3.00M | 3.49M | 3.21M | 3.13M | 3.18M | 3.03M | 3.25M | 3.14M | 3.60M | 3.53M | 3.91M | 4.22M | 4.60M | 4.80M | 4.49M | 5.30M | 4.91M | 4.38M | 4.80M | 4.23M | 4.08M | 4.71M | 3.85M | 3.57M | 3.87M | 3.89M | 4.11M | 3.64M | 4.16M | 4.12M | 4.44M | 4.00M | 4.13M | 4.47M |
|
Amortization - Intangibles
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization - Total
|
0.80M | 0.80M | 0.82M | 0.89M | 0.87M | 0.89M | 0.94M | 0.98M | 0.93M | 0.92M | 0.97M | 1.11M | 0.97M | 1.02M | 0.97M | 1.02M | 1.12M | 1.14M | 1.18M | 1.36M | 1.22M | 1.19M | 1.14M | 1.25M | 1.24M | 1.24M | 1.27M | 1.32M | 1.30M | 1.30M | 1.40M | 1.38M | 1.39M | 1.38M | 1.42M | 1.44M | 1.46M | 1.44M | 1.49M |
|
Wages, Salaries and Other
|
3.60M | 3.61M | 3.93M | 4.08M | 3.97M | 3.87M | 4.27M | 4.49M | 4.49M | 4.28M | 4.46M | 4.41M | 4.41M | 4.42M | 4.87M | 4.70M | 5.03M | 4.66M | 5.03M | 5.67M | 5.12M | 5.05M | 5.42M | 5.55M | 5.94M | 5.40M | 5.76M | 6.22M | 5.72M | 5.18M | 5.52M | 5.52M | 6.06M | 5.58M | 6.13M | 6.46M | 6.85M | 6.28M | 6.67M |
|
Rent Expense
|
0.58M | 0.57M | 0.59M | 0.58M | 0.62M | 0.60M | 0.59M | 0.58M | 0.70M | 0.60M | 0.57M | 0.56M | 0.65M | 0.64M | 0.64M | 0.63M | 0.71M | 0.69M | 0.71M | 0.65M | 0.75M | 0.66M | 0.73M | 0.69M | 0.83M | 0.75M | 0.72M | 0.75M | 0.87M | 0.84M | 0.78M | 0.82M | 0.87M | 0.84M | 0.82M | 0.84M | 0.88M | 0.88M | 0.81M |
|
Other Operating Expenses
|
5.83M | 5.88M | 6.00M | 6.07M | 6.20M | 6.15M | 6.48M | 6.74M | 6.95M | 6.66M | 6.67M | 6.82M | 6.77M | 7.07M | 7.43M | 7.36M | 9.21M | 7.08M | 7.38M | 8.41M | 7.91M | 7.65M | 8.06M | 10.90M | 8.59M | 8.18M | 9.38M | 9.64M | 8.68M | 8.57M | 8.82M | 8.98M | 9.51M | 9.03M | 9.76M | 9.86M | 10.51M | 9.88M | 10.45M |
|
Operating Expenses
|
7.20M | 7.25M | 7.41M | 7.53M | 7.70M | 7.64M | 8.01M | 8.30M | 8.58M | 8.18M | 8.22M | 8.50M | 8.40M | 8.73M | 9.04M | 9.00M | 11.04M | 8.92M | 9.28M | 10.42M | 9.87M | 9.50M | 9.93M | 12.85M | 10.65M | 10.17M | 11.37M | 11.71M | 10.85M | 10.71M | 11.01M | 11.19M | 11.76M | 11.25M | 12.00M | 12.14M | 12.84M | 12.20M | 12.75M |
|
EBIT
|
8.66M | 8.99M | 8.97M | 8.65M | 9.14M | 9.86M | 10.25M | 10.48M | 10.50M | 11.71M | 12.57M | 13.39M | 13.64M | 14.45M | 14.15M | 14.19M | 13.47M | 12.12M | 12.23M | 11.71M | 13.85M | 13.43M | 13.51M | 13.90M | 13.66M | 14.89M | 16.93M | 18.77M | 21.08M | 24.19M | 26.34M | 27.06M | 27.38M | 28.95M | 31.05M | 30.13M | 29.48M | 31.27M | 32.03M |
|
Non Operating Investment Income
|
| -0.14M | 0.19M | 1.10M | 0.06M | -0.17M | -0.02M | 0.23M | 0.38M | 0.14M | 0.22M | -0.84M | -0.47M | -0.90M | -0.34M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
6.12M | 6.34M | 6.22M | 5.79M | 6.12M | 6.53M | 6.68M | 6.87M | 6.46M | 6.77M | 7.02M | 7.58M | 7.27M | 7.58M | 7.47M | 7.95M | 7.70M | 7.83M | 8.47M | 8.26M | 10.77M | 10.61M | 10.93M | 11.60M | 11.75M | 12.16M | 12.31M | 11.17M | 9.64M | 8.93M | 9.04M | 8.09M | 7.27M | 7.47M | 9.16M | 8.68M | 8.56M | 9.85M | 11.08M |
|
Tax Provisions
|
1.61M | 1.71M | 1.66M | 1.47M | 1.48M | 1.64M | 1.70M | 1.78M | 0.96M | 1.04M | 1.09M | 1.22M | 1.11M | 1.18M | 1.18M | 1.26M | 1.20M | 1.26M | 1.38M | 1.28M | 1.85M | 1.83M | 1.92M | 2.05M | 2.05M | 2.16M | 2.22M | 1.97M | 1.67M | 1.53M | 1.56M | 1.41M | 1.25M | 1.30M | 1.59M | 1.40M | 1.49M | 1.79M | 2.00M |
|
Profit After Tax
|
4.50M | 4.62M | 4.56M | 4.32M | 4.64M | 4.88M | 4.98M | 5.09M | 5.51M | 5.73M | 5.93M | 6.36M | 6.16M | 6.39M | 6.29M | 6.69M | 6.50M | 6.57M | 7.09M | 6.97M | 8.92M | 8.79M | 9.01M | 9.55M | 9.71M | 10.00M | 10.09M | 9.20M | 7.97M | 7.39M | 7.47M | 6.68M | 6.02M | 6.17M | 7.57M | 7.28M | 7.08M | 8.06M | 9.08M |
|
Income from Continuing Operations
|
4.50M | 4.62M | 4.56M | 4.32M | 4.64M | 4.88M | 4.98M | 5.09M | 5.51M | 5.73M | 5.93M | 6.36M | 6.16M | 6.39M | 6.29M | 6.69M | 6.50M | 6.57M | 7.09M | 6.97M | 8.92M | 8.79M | 9.01M | 9.55M | 9.71M | 10.00M | 10.09M | 9.20M | 7.97M | 7.39M | 7.47M | 6.68M | 6.02M | 6.17M | 7.57M | 7.28M | 7.08M | 8.06M | 9.08M |
|
Consolidated Net Income
|
4.50M | 4.62M | 4.56M | 4.32M | 4.64M | 4.88M | 4.98M | 5.09M | 5.51M | 5.73M | 5.93M | 6.36M | 6.16M | 6.39M | 6.29M | 6.69M | 6.50M | 6.57M | 7.09M | 6.97M | 8.92M | 8.79M | 9.01M | 9.55M | 9.71M | 10.00M | 10.09M | 9.20M | 7.97M | 7.39M | 7.47M | 6.68M | 6.02M | 6.17M | 7.57M | 7.28M | 7.08M | 8.06M | 9.08M |
|
Income towards Parent Company
|
4.50M | 4.62M | 4.56M | 4.32M | 4.64M | 4.88M | 4.98M | 5.09M | 5.51M | 5.73M | 5.93M | 6.36M | 6.16M | 6.39M | 6.29M | 6.69M | 6.50M | 6.57M | 7.09M | 6.97M | 8.92M | 8.79M | 9.01M | 9.55M | 9.71M | 10.00M | 10.09M | 9.20M | 7.97M | 7.39M | 7.47M | 6.68M | 6.02M | 6.17M | 7.57M | 7.28M | 7.08M | 8.06M | 9.08M |
|
Net Income towards Common Stockholders
|
4.50M | 4.62M | 4.56M | 4.32M | 4.64M | 4.88M | 4.98M | 5.09M | 5.51M | 5.73M | 5.93M | 6.36M | 6.16M | 6.39M | 6.29M | 6.69M | 6.50M | 6.57M | 7.09M | 6.97M | 8.92M | 8.79M | 9.01M | 9.55M | 9.71M | 10.00M | 10.09M | 9.20M | 7.97M | 7.39M | 7.47M | 6.68M | 6.02M | 6.17M | 7.57M | 7.28M | 7.08M | 8.06M | 9.08M |
|
EPS (Basic)
|
0.42 | 0.43 | 0.43 | 0.40 | 0.43 | 0.45 | 0.46 | 0.48 | 0.51 | 0.53 | 0.55 | 0.59 | 0.57 | 0.59 | 0.58 | 0.62 | 0.60 | 0.61 | 0.65 | 0.64 | 0.82 | 0.81 | 0.83 | 0.87 | 0.89 | 0.91 | 0.92 | 0.84 | 0.73 | 0.67 | 0.68 | 0.60 | 0.55 | 0.56 | 0.69 | 0.65 | 0.64 | 0.73 | 0.82 |
|
EPS (Weighted Average and Diluted)
|
0.42 | 0.43 | 0.42 | 0.39 | 0.43 | 0.45 | 0.46 | 0.47 | 0.51 | 0.53 | 0.55 | 0.58 | 0.57 | 0.59 | 0.58 | 0.60 | 0.60 | 0.60 | 0.65 | 0.63 | 0.81 | 0.80 | 0.82 | 0.87 | 0.88 | 0.91 | 0.91 | 0.83 | 0.72 | 0.67 | 0.67 | 0.60 | 0.54 | 0.55 | 0.68 | 0.66 | 0.63 | 0.72 | 0.81 |
|
Shares Outstanding (Weighted Average)
|
10.77M | 10.78M | 10.79M | 10.79M | 10.82M | 10.82M | 10.82M | 10.83M | 10.85M | 10.85M | 10.85M | 10.86M | 10.88M | 10.89M | 10.89M | 10.90M | 10.92M | 10.93M | 10.94M | 10.95M | 10.98M | 10.99M | 10.99M | 11.00M | 11.02M | 11.03M | 11.03M | 11.04M | 11.08M | 11.08M | 11.09M | 11.09M | 11.13M | 11.14M | 11.14M | 11.15M | 11.20M | 11.20M | 11.21M |
|
EBITDA
|
6.34M | 5.50M | 3.47M | 1.83M | 4.70M | 5.06M | 4.72M | 3.74M | 2.57M | 4.83M | 4.26M | 9.78M | 9.21M | 9.79M | 6.88M | 7.01M | 5.87M | 4.39M | 5.91M | 7.34M | 7.61M | 9.15M | 7.76M | 10.08M | -8.63M | -2.59M | -4.42M | 12.36M | 9.42M | 7.02M | -1.87M | 19.88M | 3.22M | 5.62M | 15.68M | -0.72M | 10.97M | 9.52M | 12.75M |
|
Tax Rate
|
26.40% | 27.03% | 26.63% | 25.39% | 24.24% | 25.19% | 25.46% | 25.95% | 14.79% | 15.35% | 15.50% | 16.11% | 15.32% | 15.58% | 15.80% | 15.87% | 15.61% | 16.05% | 16.27% | 15.57% | 17.17% | 17.21% | 17.52% | 17.70% | 17.42% | 17.76% | 18.01% | 17.66% | 17.35% | 17.19% | 17.31% | 17.44% | 17.20% | 17.39% | 17.37% | 16.11% | 17.37% | 18.17% | 18.03% |