|
Provisions
|
0.32M | 0.27M | 0.31M | 0.64M | 0.45M | 0.55M | 0.56M | 0.30M | 0.30M | 0.30M | 0.30M | 0.34M | 0.21M | 0.21M | 0.21M | 0.23M | | 0.12M | 0.30M | 0.21M | 0.31M | 0.38M | 0.32M | 0.30M | 0.46M | 0.37M | 0.27M | 0.25M | 0.32M | 0.34M | 0.34M | 0.47M | 0.51M | 1.71M | 2.98M | 2.77M | 0.67M | 0.29M | -2.73M | 0.01M | 0.53M | -0.03M | 0.53M | 0.88M | 0.98M | 0.37M | 0.44M | 0.81M | 0.47M | 0.71M | 0.74M | 1.81M | -0.49M | -0.36M | 0.42M | 0.59M |
|
Revenue
|
5.79M | 5.73M | 6.48M | 6.74M | 0.04M | 0.06M | 0.09M | 0.13M | 0.14M | 0.12M | 0.16M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.72M | 8.86M | 9.05M | 0.33M | 2.25M | 0.38M | 0.00M | 1.03M | 1.23M | 1.06M | 1.01M | 1.13M | 1.17M | 1.06M | 1.08M | 0.85M | 1.09M | 1.19M | 1.24M | 1.43M | 0.71M | 1.32M | 1.22M | 1.44M | 1.46M | 1.45M | 1.28M | 1.40M | 1.50M | 1.17M | 1.22M | 1.38M | 1.51M | 1.47M | 1.46M | 1.40M | 1.50M |
|
Interest income - Loans
|
5.17M | 4.96M | 5.08M | 5.39M | 5.26M | 5.50M | 5.18M | 5.18M | 5.22M | 5.26M | 5.26M | 5.22M | 5.37M | 5.35M | 5.28M | 5.43M | 5.46M | 5.55M | 5.79M | 6.07M | 6.35M | 6.53M | 6.91M | 7.31M | 7.69M | 8.17M | 8.87M | 9.33M | 9.81M | 10.21M | 10.90M | 11.77M | 11.71M | 11.72M | 12.82M | 13.93M | 14.24M | 15.05M | 14.35M | 14.48M | 14.00M | 13.98M | 15.93M | 18.19M | 20.18M | 21.30M | 23.18M | 25.14M | 26.06M | 27.02M | 28.02M | 29.30M | 29.48M | 27.86M | 29.09M | 29.17M |
|
Interest income - Investments
|
0.03M | 0.04M | 0.04M | 0.04M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.08M | 0.06M | 0.06M | 0.06M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.15M | 0.11M | 0.12M | 0.12M | 0.14M | 0.20M | 0.18M | 0.15M | 0.15M | 0.17M | 0.14M | 0.11M | 0.17M | 0.16M | 0.15M | 0.15M | 0.15M | 0.17M | 0.27M | 0.22M | 0.36M | 0.42M | 0.43M | 0.07M | 0.50M | 0.52M | 0.47M | 0.49M | 0.51M | 0.42M | 0.57M |
|
Interest Income - Debt Securities
|
0.88M | 0.92M | 1.12M | 1.08M | 1.05M | 1.05M | 1.08M | 1.07M | 1.03M | 1.22M | 1.15M | 1.12M | 1.09M | 0.99M | 1.00M | 0.89M | 0.96M | 0.97M | 0.92M | 0.85M | 0.94M | 0.87M | 0.88M | 0.62M | 0.83M | 1.03M | 1.20M | 1.32M | 1.51M | 1.55M | 1.45M | 1.72M | 1.93M | 2.24M | 2.33M | 3.93M | 3.44M | 3.00M | 3.09M | 1.94M | 2.72M | 2.77M | 2.54M | 2.14M | 2.67M | 3.02M | 2.15M | 4.87M | 1.65M | 0.92M | 1.20M | 1.37M | 1.67M | 1.60M | 1.35M | 1.48M |
|
Interest Income - Deposits
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.02M | 0.03M | 0.02M | 0.04M | 0.04M | 0.08M | 0.07M | 0.12M | 0.11M | 0.14M | 0.15M | 0.22M | 0.20M | 0.28M | 0.20M | 0.15M | 0.04M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.04M | 0.10M | 0.14M | 0.19M | 0.27M | 0.27M | 0.25M | 0.26M | 0.32M | 0.21M | 0.21M | 0.17M | 0.14M | 0.17M |
|
Interest Income - Total
|
6.36M | 6.20M | 6.56M | 6.88M | 6.76M | 7.00M | 6.69M | 6.72M | 6.73M | 6.99M | 6.92M | 6.85M | 7.01M | 6.92M | 6.92M | 7.14M | 7.13M | 7.15M | 7.42M | 7.76M | 8.01M | 8.22M | 8.66M | 9.02M | 9.43M | 10.15M | 11.21M | 11.38M | 11.80M | 12.31M | 13.06M | 13.83M | 13.66M | 13.55M | 14.72M | 15.77M | 16.03M | 16.84M | 16.15M | 16.24M | 15.76M | 15.80M | 18.48M | 21.15M | 23.48M | 24.81M | 26.80M | 28.14M | 28.66M | 30.02M | 31.09M | 32.22M | 32.45M | 30.82M | 31.96M | 32.29M |
|
Interest Expense - Deposits
|
0.91M | 0.86M | 0.82M | 0.89M | 0.80M | 0.73M | 0.64M | 0.63M | 0.61M | 0.60M | 0.59M | 0.58M | 0.64M | 0.60M | 0.59M | 0.59M | 0.58M | 0.59M | 0.69M | 0.62M | 0.61M | 0.63M | 0.69M | 0.83M | 0.86M | 0.81M | 1.22M | 1.39M | 1.42M | 1.61M | 1.95M | 1.97M | 1.75M | 1.62M | 1.31M | 0.97M | 0.94M | 0.77M | 0.72M | 0.77M | 0.81M | 0.74M | 1.05M | 2.31M | 4.16M | 6.26M | 7.79M | 9.46M | 9.99M | 12.55M | 12.74M | 12.82M | 13.61M | 12.07M | 10.60M | 10.50M |
|
Interest Expense - Debt
|
0.27M | 0.27M | 0.30M | 0.29M | 0.29M | 0.27M | 0.26M | 0.24M | 0.25M | 0.24M | 0.23M | 0.24M | 0.24M | 0.31M | 0.30M | 0.33M | 0.34M | 0.39M | 0.38M | 0.39M | 0.41M | 0.40M | 0.43M | 0.44M | 0.51M | 0.61M | 0.00M | 2.02M | 0.48M | 0.52M | 0.90M | 0.79M | 0.81M | 0.84M | 0.85M | 0.85M | 0.86M | 0.83M | 0.78M | 0.72M | 0.73M | 0.68M | 0.81M | 1.11M | 1.92M | 2.92M | 3.45M | 2.46M | 3.77M | 2.30M | 3.02M | 3.52M | 2.62M | 2.00M | 4.15M | 4.29M |
|
Interest Expense - Fed Funds
|
0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | -0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense - Others
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | -1.57M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.36M | 0.34M | 0.32M | 0.32M | 0.32M | 0.32M | 0.37M | 0.71M | 0.91M | 1.15M | 0.72M | 0.70M | 0.68M | 0.78M | 0.83M | 0.80M | 0.80M | 0.76M | 0.76M | 0.49M | 0.36M |
|
Interest Expenses
|
1.24M | 1.12M | 1.12M | 1.19M | 1.09M | 1.01M | 0.91M | 0.92M | 0.92M | 0.89M | 0.87M | 0.87M | 0.93M | 0.95M | 0.93M | 0.96M | 0.97M | 1.03M | 1.11M | 1.06M | 1.02M | 1.03M | 1.13M | 1.27M | 1.37M | 1.42M | 1.70M | 1.84M | 2.23M | 2.45M | 3.17M | 3.07M | 2.88M | 2.78M | 2.54M | 2.34M | 2.29M | 2.06M | 1.92M | 1.82M | 1.86M | 1.79M | 2.57M | 4.33M | 7.22M | 9.90M | 11.93M | 12.60M | 14.54M | 15.68M | 16.56M | 17.15M | 16.99M | 14.83M | 15.24M | 15.16M |
|
Interest Income - Net
|
5.12M | 5.08M | 5.43M | 5.69M | 5.67M | 5.99M | 5.78M | 5.80M | 5.81M | 6.10M | 6.05M | 5.98M | 6.08M | 5.97M | 5.98M | 6.18M | 6.16M | 6.12M | 6.31M | 6.71M | 6.99M | 7.19M | 7.53M | 7.75M | 8.05M | 8.72M | 9.51M | 9.54M | 9.58M | 9.86M | 9.89M | 10.76M | 10.79M | 10.77M | 12.18M | 13.43M | 13.74M | 14.78M | 14.23M | 14.42M | 13.90M | 14.01M | 15.91M | 16.82M | 16.26M | 14.91M | 14.87M | 15.54M | 14.11M | 14.34M | 14.53M | 15.08M | 15.46M | 15.99M | 16.73M | 17.13M |
|
Interest Income - Total
|
4.80M | 4.81M | 5.13M | 5.05M | 5.21M | 5.44M | 5.22M | 5.51M | 5.51M | 5.80M | 5.75M | 5.63M | 5.87M | 5.76M | 5.77M | 5.95M | 6.16M | 5.99M | 6.00M | 6.50M | 6.68M | 6.81M | 7.21M | 7.45M | 7.59M | 8.35M | 9.24M | 9.29M | 9.26M | 9.52M | 9.55M | 10.29M | 10.28M | 9.07M | 9.20M | 10.66M | 13.07M | 14.49M | 16.96M | 14.42M | 13.38M | 14.04M | 15.38M | 15.95M | 15.28M | 14.54M | 14.42M | 14.72M | 13.70M | 13.86M | 13.79M | 13.62M | 15.91M | 16.23M | 16.30M | 16.54M |
|
Financial Services Fees
|
0.06M | 0.08M | 0.07M | 0.08M | 0.08M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.08M | 0.11M | 0.06M | 0.11M | 0.09M | 0.11M | 0.14M | 0.07M | 0.07M | 0.09M | 0.07M | 0.14M | 0.08M | 0.10M | 0.13M | 0.10M | | | | | | | | | | | 0.01M | 0.19M | 0.66M | 0.64M | 0.33M | 0.21M | 0.17M | 0.05M | 0.04M | 0.17M | 0.07M | 0.09M | 0.03M | 0.00M | | 0.00M | 0.02M | 0.01M | | 0.03M |
|
Service Charges
|
0.30M | 0.27M | 0.29M | 0.39M | 0.34M | 0.28M | 0.30M | 0.33M | 0.32M | 0.28M | 0.32M | 0.34M | 0.37M | 0.30M | 0.32M | 0.33M | 0.32M | 0.28M | 0.29M | 0.33M | 0.34M | 0.31M | 0.33M | 0.38M | 0.38M | 0.40M | 0.46M | 0.49M | 0.51M | 0.45M | 0.48M | 0.51M | 0.51M | 0.44M | 0.27M | 0.36M | 0.40M | 0.33M | 0.34M | 0.40M | 0.43M | 0.43M | 0.46M | 0.54M | 0.56M | 0.47M | 0.51M | 0.48M | 0.47M | 0.39M | 0.54M | 0.55M | 0.57M | 0.54M | 0.54M | 0.58M |
|
Investment Gain (Loss)
|
| | 0.02M | 0.01M | 0.00M | | | | 0.00M | | 0.12M | | | | | | | | | | | | 0.10M | -0.63M | | | 0.10M | | | | -0.06M | -0.02M | | | | | | | | | | | 0.48M | | | | -0.54M | -0.01M | | | | | | | | |
|
Investment Banking Income
|
0.03M | 0.04M | 0.04M | 0.08M | 0.11M | 0.07M | 0.23M | 0.10M | 0.08M | 0.04M | 0.07M | 0.10M | 0.09M | 0.05M | 0.09M | 0.60M | 0.23M | 0.10M | 0.50M | 0.32M | 1.00M | 1.04M | 1.04M | 1.65M | 1.65M | 1.54M | 1.65M | 0.67M | 3.27M | 4.49M | 10.25M | 9.48M | 12.38M | -10.38M | -5.20M | 31.30M | 34.48M | 18.98M | -6.31M | 6.28M | 2.22M | -5.18M | -8.97M | -0.45M | -0.16M | 0.62M | 0.92M | 2.57M | -1.68M | 0.31M | 0.06M | 3.31M | 2.49M | | 0.62M | 5.83M |
|
Mortgage Banking
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.05M | 0.09M | 2.06M | 3.29M | 5.07M | 9.61M | 15.07M | 15.92M | 8.41M | 43.86M | 52.43M | 43.23M | 31.47M | 14.35M | 13.00M | 12.74M | 16.25M | 7.09M | 2.25M | 2.50M | 4.15M | 4.67M | 3.02M | 0.09M | 0.05M | 0.05M | 0.01M | 0.08M | 0.10M | 0.10M | 0.08M |
|
Trading Income
|
| | 0.03M | 0.19M | 0.10M | 0.13M | -0.03M | 0.26M | 0.16M | 0.20M | 0.21M | 0.13M | 0.07M | 0.09M | 0.04M | 0.23M | 0.18M | 0.25M | 0.28M | 0.04M | -0.28M | 0.21M | 0.18M | 0.09M | 0.15M | -0.06M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
-0.31M | 0.20M | -0.36M | 2.30M | -0.30M | 0.33M | 0.67M | 0.12M | 0.25M | 0.53M | 0.40M | 0.29M | 0.24M | 0.26M | 0.83M | 0.24M | 0.29M | 0.29M | 0.31M | -0.35M | 0.45M | 0.28M | 0.35M | 4.30M | 2.02M | 1.74M | 2.22M | 3.33M | -1.29M | 6.07M | 11.52M | 17.18M | 17.17M | 10.05M | 46.11M | 55.94M | 45.00M | 37.73M | 17.36M | 15.78M | 15.27M | 18.85M | 8.59M | 3.07M | 3.74M | 6.24M | 5.80M | 3.94M | 1.61M | 2.49M | 1.82M | 1.33M | 4.63M | 2.10M | 3.12M | 3.15M |
|
Non-Interest Income
|
0.67M | 0.65M | 1.04M | 1.05M | 1.00M | 0.93M | 1.03M | 1.30M | 1.10M | 1.38M | 1.29M | 1.27M | 1.11M | 1.08M | 1.94M | 1.85M | 1.44M | 1.26M | -2.58M | 3.24M | 1.88M | 1.86M | 2.12M | 2.77M | 2.91M | 2.57M | 3.25M | 4.57M | 5.78M | 7.09M | 12.64M | 18.34M | 18.23M | 11.13M | 46.96M | 57.02M | 46.18M | 38.97M | 18.79M | 16.50M | 16.59M | 20.07M | 10.03M | 4.53M | 5.19M | 7.52M | 7.20M | 5.44M | 2.78M | 3.71M | 3.20M | 2.84M | 6.10M | 3.56M | 4.52M | 4.66M |
|
Amortization - Intangibles
|
0.27M | 0.27M | 0.32M | 0.36M | 0.39M | 0.40M | 0.37M | 0.41M | 0.42M | 0.42M | 0.45M | 0.44M | 0.47M | 0.49M | 0.55M | 0.72M | 0.61M | 0.51M | 4.31M | -1.84M | 0.63M | 0.70M | 0.75M | 0.93M | 0.80M | 0.90M | 0.92M | 0.93M | 0.97M | 1.01M | 1.04M | 1.01M | 1.01M | 1.03M | 1.20M | 1.19M | 1.19M | 1.18M | 1.18M | 1.17M | 1.19M | 1.24M | 1.57M | 1.86M | 1.98M | 2.00M | 1.94M | 1.34M | 1.33M | 1.31M | 1.31M | 1.33M | 1.35M | 1.36M | 1.37M | 1.37M |
|
Research & Development
|
0.30M | 0.32M | 0.45M | 0.27M | 0.31M | 0.32M | 0.26M | 0.30M | 0.31M | 0.29M | 0.31M | 0.32M | 0.38M | 0.35M | 0.31M | 0.35M | 0.35M | 0.41M | 0.44M | 0.38M | 0.37M | 0.33M | 0.33M | 0.33M | 0.35M | 1.22M | 0.41M | 0.45M | 0.43M | 0.48M | 0.45M | 0.47M | 0.50M | 0.55M | 0.53M | 0.57M | 0.79M | 0.55M | 0.72M | 0.49M | 0.63M | 0.65M | 0.68M | 0.67M | 0.78M | 0.98M | 1.02M | 2.08M | 0.79M | 0.52M | 0.69M | 0.62M | 0.81M | 0.80M | 0.81M | 0.83M |
|
Wages, Salaries and Other
|
2.08M | 2.18M | 2.33M | 2.49M | 2.82M | 2.49M | 2.52M | 2.69M | 2.98M | 2.73M | 2.74M | 2.72M | 3.00M | 2.64M | 2.99M | 3.18M | 3.56M | 2.81M | 3.21M | 3.27M | 3.54M | 3.66M | 3.84M | 4.05M | 4.01M | 4.41M | 5.11M | 6.20M | 7.26M | 8.24M | 11.71M | 15.70M | 17.82M | 14.91M | 26.90M | 33.28M | 33.86M | 29.48M | 21.33M | 18.28M | 17.29M | 17.48M | 15.21M | 11.22M | 10.69M | 10.41M | 11.14M | 11.71M | 9.66M | 7.59M | 7.48M | 7.25M | 9.18M | 8.53M | 8.38M | 8.84M |
|
Rent Expense
|
0.50M | 0.44M | 0.47M | 0.47M | 0.48M | 0.51M | 0.65M | 0.61M | 0.63M | 0.64M | 0.63M | 0.65M | 0.60M | 0.65M | 0.68M | 0.69M | 0.65M | 0.72M | 0.67M | 0.66M | 0.60M | 0.69M | 0.70M | 0.80M | 0.74M | 0.92M | 0.89M | 1.07M | 1.32M | 1.42M | 1.57M | 1.78M | 1.92M | 1.99M | 2.21M | 2.83M | 2.58M | 2.51M | 2.59M | 2.22M | 2.11M | 2.08M | 2.07M | 1.91M | 1.86M | 1.92M | 2.28M | 1.88M | 2.04M | 1.67M | 1.62M | 1.61M | 1.64M | 1.70M | 1.62M | 1.53M |
|
Other Operating Expenses
|
3.44M | 3.37M | 3.65M | 3.79M | 4.02M | 3.95M | 3.76M | 3.95M | 4.22M | 4.08M | 4.11M | 4.06M | 4.39M | 3.88M | 4.21M | 4.51M | 0.09M | 4.10M | 0.42M | 1.35M | 0.85M | 0.95M | 0.94M | 1.46M | 1.54M | 1.49M | 1.56M | 0.91M | 0.96M | 0.52M | 1.51M | 1.57M | 0.76M | 1.23M | 1.32M | 2.37M | 1.27M | 3.24M | 2.32M | 1.91M | 0.16M | 0.56M | 0.49M | 16.94M | 14.87M | 15.10M | 15.67M | 17.68M | 13.21M | 9.59M | 10.12M | 10.41M | 12.50M | 11.20M | 11.26M | 12.27M |
|
Operating Expenses
|
4.24M | 4.13M | 4.57M | 4.53M | 4.82M | 4.78M | 4.67M | 4.86M | 5.16M | 5.02M | 5.05M | 5.04M | 5.37M | 4.88M | 5.20M | 5.55M | 5.89M | 5.23M | 5.59M | 5.72M | 5.54M | 6.07M | 6.30M | 7.04M | 6.38M | 8.36M | 8.12M | 10.14M | 11.42M | 12.88M | 16.49M | 21.61M | 24.27M | 22.07M | 35.01M | 44.45M | 44.40M | 39.28M | 30.62M | 25.10M | 24.85M | 25.46M | 22.84M | 19.51M | 17.51M | 18.00M | 18.96M | 21.65M | 16.04M | 11.78M | 12.43M | 12.64M | 14.94M | 13.70M | 13.69M | 14.63M |
|
EBIT
|
2.48M | 2.45M | 2.73M | 2.76M | 2.49M | 2.60M | 2.49M | 2.86M | 2.37M | 3.05M | 2.86M | 2.74M | 2.54M | 2.91M | 3.45M | 3.21M | 2.68M | 3.05M | -1.05M | 5.07M | 4.04M | 3.64M | 4.16M | 4.45M | 5.49M | 3.98M | 6.07M | 5.55M | 5.85M | 6.18M | 8.88M | 10.09M | 7.12M | 0.91M | 23.69M | 25.57M | 17.14M | 16.24M | 7.05M | 7.63M | 6.97M | 10.44M | 5.14M | 5.29M | 10.18M | 13.96M | 14.59M | 11.12M | 14.99M | 21.47M | 21.12M | 20.96M | 24.06M | 20.92M | 22.37M | 21.73M |
|
Non Operating Investment Income
|
-0.01M | -0.01M | -0.01M | -0.01M | | -0.00M | 0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | | -0.00M | | | | | | 4.24M | | | | | | | 0.34M | -0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | 0.14M | 0.10M | 0.08M | 0.12M | 0.15M | 0.09M | 0.10M | 0.19M | 0.12M | 0.05M | 0.09M | 2.06M | 3.29M | | | | 15.82M | | | | | | | | 13.90M | 14.01M | 15.91M | 16.82M | 16.26M | 14.91M | 14.87M | 15.54M | 14.11M | 14.34M | 14.53M | 15.08M | 15.46M | 15.99M | 16.73M | 17.13M |
|
EBT
|
1.24M | 1.33M | 1.60M | 1.58M | 1.39M | 1.59M | 1.58M | 1.94M | 1.45M | 2.16M | 1.99M | 1.87M | 1.61M | 1.96M | 2.51M | 2.24M | 1.71M | 2.02M | -2.16M | 4.02M | 3.02M | 2.61M | 3.03M | 3.18M | 4.12M | 2.56M | 4.37M | 3.71M | 3.63M | 3.73M | 5.71M | 7.02M | 4.24M | -1.88M | 21.15M | 23.23M | 14.85M | 14.18M | 5.12M | 5.81M | 5.12M | 8.65M | 2.58M | 0.96M | 2.95M | 4.06M | 2.65M | -1.48M | 0.44M | 5.79M | 4.56M | 3.82M | 7.07M | 6.09M | 7.13M | 6.57M |
|
Tax Provisions
|
0.33M | 0.36M | 0.33M | 0.44M | 0.38M | 0.42M | 0.44M | 0.57M | 0.42M | 0.62M | 0.53M | 0.50M | 0.41M | 0.43M | 0.32M | 0.41M | 0.47M | 0.39M | -4.39M | 1.21M | 0.68M | 0.41M | 0.59M | 0.84M | 0.62M | 0.34M | 0.70M | 0.77M | 0.52M | 0.47M | 0.75M | 1.36M | 0.64M | -0.77M | 5.54M | 7.26M | 4.53M | 3.69M | 0.82M | 0.96M | 0.81M | 1.62M | -0.06M | -0.45M | 0.08M | 0.33M | 0.33M | -0.74M | -0.48M | 0.87M | 0.48M | 0.14M | 0.85M | 0.59M | 0.96M | 1.30M |
|
Profit After Tax
|
0.91M | 0.96M | 1.27M | 1.14M | 1.02M | 1.17M | 1.14M | 1.37M | 1.03M | 1.54M | 1.46M | 1.37M | 1.20M | 1.53M | 2.20M | 1.83M | 1.24M | 1.64M | 2.23M | 2.81M | 2.34M | 2.19M | 2.44M | 2.34M | 3.49M | 2.22M | 3.68M | 2.94M | 3.10M | 3.26M | 4.96M | 5.66M | 3.60M | -1.10M | 15.61M | 15.97M | 10.32M | 10.49M | 4.31M | 4.85M | 4.30M | 7.04M | 2.64M | 1.41M | 2.87M | 3.72M | 2.32M | -0.75M | 0.92M | 4.93M | 4.07M | 3.67M | 6.22M | 5.50M | 6.17M | 5.27M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | -0.03M | 0.01M | -0.00M | 0.01M | 0.03M | -0.00M | 0.01M | 0.02M | -0.02M | -0.01M | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.04M | 0.01M | 0.42M | 0.03M | 0.40M | 0.05M | 0.01M | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.66M | -1.23M | -1.43M | -1.59M | -1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.58M | 0.57M | 0.20M | 0.17M | -0.27M | 0.57M | 0.34M | 0.16M | -0.47M | 0.20M | 0.83M | 0.40M | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.91M | 0.96M | 1.27M | 1.14M | 1.02M | 1.17M | 1.14M | 1.37M | 1.03M | 1.54M | 1.46M | 1.37M | 1.20M | 1.53M | 2.20M | 1.83M | 1.24M | 1.64M | 2.23M | 2.81M | 2.34M | 2.19M | 2.44M | 2.34M | 3.50M | 2.22M | 3.68M | 2.94M | 3.10M | 3.26M | 4.96M | 5.66M | 3.60M | -1.10M | 15.61M | 15.97M | 10.32M | 10.49M | 4.31M | 4.85M | 4.30M | 7.04M | 2.64M | 1.41M | 2.87M | 3.72M | 2.32M | -0.75M | 0.92M | 4.93M | 4.07M | 3.67M | 6.22M | 5.50M | 6.17M | 5.27M |
|
Consolidated Net Income
|
0.91M | 0.96M | 1.27M | 1.14M | 1.02M | 1.17M | 1.14M | 1.37M | 1.03M | 1.54M | 1.46M | 1.37M | 1.20M | 1.53M | 2.20M | 1.83M | 1.24M | 1.64M | 2.23M | 2.81M | 2.34M | 2.19M | 2.44M | 2.34M | 3.50M | 2.22M | 3.68M | 2.94M | 3.10M | 3.26M | 4.96M | 5.66M | 3.60M | -1.10M | 15.61M | 15.97M | 10.32M | 10.49M | 4.31M | 4.85M | 4.30M | 7.04M | 2.64M | 1.41M | 2.87M | 3.72M | 2.32M | -0.75M | 0.92M | 4.93M | 4.07M | 3.67M | 6.22M | 5.50M | 6.17M | 5.27M |
|
Income towards Parent Company
|
0.91M | 0.96M | 1.27M | 1.14M | 1.02M | 1.17M | 1.14M | 1.37M | 1.03M | 1.54M | 1.46M | 1.37M | 1.20M | 1.53M | 2.20M | 1.83M | 1.24M | 1.64M | 2.23M | 2.81M | 2.34M | 2.19M | 2.44M | 2.34M | 3.41M | 1.56M | 2.45M | 1.51M | 1.51M | 2.02M | 4.96M | 5.66M | 3.60M | -1.10M | 15.61M | 15.97M | 10.32M | 10.49M | 4.31M | 4.85M | 4.30M | 7.04M | 2.64M | 1.41M | 2.87M | 3.72M | 2.32M | -0.75M | 0.92M | 4.93M | 4.07M | 3.67M | 6.22M | 5.50M | 6.17M | 5.27M |
|
Preferred Dividend Payments
|
0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.87M | 0.92M | 1.23M | 1.10M | 0.97M | 1.13M | 1.10M | 1.33M | 0.98M | 1.49M | 1.41M | 1.33M | 1.16M | 1.48M | 2.15M | 1.79M | 1.20M | 1.62M | 2.23M | 2.81M | 1.20M | 2.19M | 2.44M | 2.34M | 2.34M | 1.56M | 2.45M | 1.51M | 1.51M | 2.02M | 4.96M | 5.66M | 3.60M | -1.10M | 15.61M | 15.97M | 10.32M | 10.49M | 4.31M | 4.85M | 4.30M | 7.04M | 2.64M | 1.41M | 2.87M | 3.72M | 2.32M | -0.75M | 0.92M | 4.93M | 4.07M | 3.67M | 6.22M | 5.50M | 6.17M | 5.27M |
|
EPS (Basic)
|
0.40 | 0.43 | 0.57 | 0.50 | 0.45 | 0.52 | 0.51 | 0.61 | 0.46 | 0.70 | 0.68 | 0.63 | 0.55 | 0.69 | 1.00 | 0.83 | 0.55 | 0.73 | 1.01 | 1.27 | 1.06 | 0.99 | 1.10 | 1.05 | 1.53 | 0.73 | 1.37 | 1.20 | 1.28 | 1.53 | 1.88 | 2.28 | 0.49 | -0.09 | 2.17 | 2.13 | 1.40 | 1.48 | 0.61 | 0.68 | 0.60 | 0.99 | 0.37 | 0.20 | 0.42 | 0.54 | 0.34 | -0.11 | 0.13 | 0.72 | 0.60 | 0.54 | 0.91 | 0.80 | 0.90 | 0.76 |
|
EPS (Weighted Average and Diluted)
|
0.39 | 0.41 | 0.55 | 0.49 | 0.43 | 0.50 | 0.48 | 0.58 | 0.44 | 0.66 | 0.64 | 0.60 | 0.52 | 0.66 | 0.95 | 0.80 | 0.52 | 0.70 | 0.97 | 1.22 | 1.00 | 0.94 | 1.04 | 0.99 | 1.44 | 0.69 | 1.31 | 1.15 | 1.24 | 1.50 | 1.85 | 0.75 | 0.48 | -0.09 | 2.17 | 2.12 | 1.39 | 1.46 | 0.60 | 0.67 | 0.60 | 0.98 | 0.37 | 0.20 | 0.42 | 0.54 | 0.34 | -0.11 | 0.13 | 0.72 | 0.60 | 0.53 | 0.89 | 0.79 | 0.88 | 0.76 |
|
Shares Outstanding (Weighted Average)
|
7.09M | 7.09M | 7.09M | 7.08M | 7.08M | 6.95M | 6.95M | 6.94M | 6.79M | 6.78M | 6.55M | 6.53M | 6.53M | 6.56M | 6.56M | 6.55M | 6.59M | 6.61M | 6.61M | 6.61M | 6.62M | 6.67M | 6.73M | 6.73M | 6.73M | 6.78M | 6.87M | 6.88M | 6.90M | 6.91M | 7.03M | 7.05M | 7.05M | 7.07M | 7.13M | 7.13M | 7.12M | 7.12M | 7.13M | 7.13M | 7.17M | 7.17M | 7.17M | 7.09M | 6.99M | 6.92M | 6.87M | 6.87M | 6.88M | 6.88M | 6.88M | 6.88M | 6.90M | 6.91M | 6.92M | 6.98M |
|
Shares Outstanding (Diluted Average)
|
2,211.42M | 2.22M | 2.24M | 2.23M | 2.24M | 2.27M | 2.28M | 2.27M | 2.26M | 2.25M | 2.24M | 2.23M | 2.22M | 2.25M | 2.26M | 2.25M | 2.30M | 2.30M | 2.31M | 2.30M | 2.33M | 2.34M | 2.35M | 2.35M | 2.36M | 2.37M | 2.38M | 2.37M | 2.37M | 2.37M | 2.37M | 7.12M | 2.38M | 2.38M | 2.38M | 7.13M | 7.15M | 7.16M | 7.18M | 7.17M | 7.21M | 7.17M | 7.17M | 7.14M | 6.97M | 6.93M | 6.89M | 6.88M | 6.84M | 6.86M | 6.85M | 6.86M | 6.97M | 6.96M | 6.98M | 6.98M |
|
EBITDA
|
2.48M | 2.45M | 2.73M | 2.76M | 2.49M | 2.60M | 2.49M | 2.86M | 2.37M | 3.05M | 2.86M | 2.74M | 2.54M | 2.91M | 3.45M | 3.21M | 2.68M | 3.05M | -1.05M | 5.07M | 4.04M | 3.64M | 4.16M | 4.45M | 5.49M | 3.98M | 6.07M | 5.55M | 5.85M | 6.18M | 8.88M | 10.09M | 7.12M | 0.91M | 23.69M | 25.57M | 17.14M | 16.24M | 7.05M | 7.63M | 6.97M | 10.44M | 5.14M | 5.29M | 10.18M | 13.96M | 14.59M | 11.12M | 14.99M | 21.47M | 21.12M | 20.96M | 24.06M | 20.92M | 22.37M | 21.73M |
|
Tax Rate
|
26.38% | 27.41% | 20.65% | 27.69% | 27.12% | 26.37% | 27.88% | 29.51% | 29.15% | 28.89% | 26.83% | 26.58% | 25.37% | 22.17% | 12.65% | 18.50% | 27.31% | 19.22% | | 30.15% | 22.56% | 15.84% | 19.35% | 26.42% | 15.04% | 13.20% | 15.92% | 20.65% | 14.40% | 12.49% | 13.10% | 19.35% | 15.04% | 41.26% | 26.20% | 31.24% | 30.48% | 26.05% | 15.94% | 16.50% | 15.85% | 18.71% | | | 2.81% | 8.21% | 12.47% | 49.66% | | 14.95% | 10.60% | 3.80% | 11.99% | 9.67% | 13.51% | 19.81% |