|
Provisions
|
3.75M | 5.22M | 6.80M | 2.41M | 0.35M | 0.15M | | 1.20M | 1.75M | 2.07M | 5.33M | 17.55M | -6.50M | 6.35M | 2.55M | 2.77M |
|
Revenue
|
60.37M | 65.61M | 85.56M | 88.06M | 92.13M | 98.28M | 103.00M | 25.69M | 25.51M | 31.05M | 36.46M | 37.15M | 43.30M | 35.22M | 36.59M | 40.81M |
|
Interest income - Loans
|
53.91M | 53.27M | 64.44M | 61.69M | 61.63M | 65.60M | 66.74M | 86.20M | 91.75M | 112.08M | 152.48M | 151.66M | 139.15M | 169.16M | 212.52M | 240.24M |
|
Interest income - Investments
|
| | 1.13M | 1.26M | 0.25M | 0.33M | 0.48M | 0.94M | 0.42M | 0.94M | 1.20M | | | | | |
|
Interest Income - Debt Securities
|
4.99M | 5.90M | 6.49M | 6.97M | 6.94M | 7.64M | 7.67M | 9.84M | 9.40M | 12.79M | 15.42M | 16.23M | 19.64M | 23.44M | 19.57M | 19.91M |
|
Interest Income - Fed Funds
|
0.11M | 0.08M | 0.22M | 0.09M | 0.03M | 0.01M | 0.01M | 0.07M | 0.13M | 0.31M | 0.52M | 0.38M | 0.49M | 5.76M | 1.68M | 7.70M |
|
Interest Income - Total
|
63.74M | 64.19M | 80.16M | 77.16M | 75.67M | 80.39M | 81.62M | 103.36M | 111.03M | 133.75M | 176.47M | 174.37M | 170.38M | 218.93M | 256.66M | 291.04M |
|
Interest Expense - Deposits
|
13.49M | 10.56M | 11.99M | 6.96M | 4.70M | 4.13M | 3.98M | 5.19M | 7.09M | 13.62M | 23.80M | 13.70M | 4.96M | 13.51M | 56.92M | 90.62M |
|
Interest Expense - Debt
|
5.73M | 4.96M | 4.19M | 3.95M | 2.46M | 1.92M | 2.09M | 3.27M | 4.03M | 5.51M | 7.44M | 5.43M | 4.59M | 4.83M | 9.31M | 9.83M |
|
Interest Expenses
|
19.22M | 15.52M | 16.18M | 10.91M | 7.16M | 6.05M | 6.07M | 8.46M | 11.12M | 19.14M | 31.25M | 19.13M | 9.55M | 18.34M | 66.22M | 100.45M |
|
Interest Income - Net
|
44.51M | 48.67M | 63.98M | 66.25M | 68.52M | 74.34M | 75.55M | 94.90M | 99.91M | 114.61M | 145.22M | 155.24M | 160.83M | 200.58M | 190.43M | 190.59M |
|
Interest Income - Total
|
40.76M | 43.45M | 57.18M | 63.84M | 68.17M | 74.19M | 75.55M | 93.70M | 98.16M | 112.54M | 139.90M | 137.69M | 167.33M | 194.23M | 187.88M | 187.82M |
|
Financial Services Fees
|
5.30M | 5.35M | 5.82M | 5.52M | 6.22M | 7.25M | 7.49M | 7.74M | 7.98M | 8.33M | 8.94M | 8.92M | 9.27M | 10.02M | 9.60M | |
|
Service Charges
|
4.39M | 4.07M | 4.15M | 4.08M | 4.14M | 4.83M | 4.83M | 5.97M | 6.18M | | | | | 8.54M | 6.83M | 11.06M |
|
Investment Gain (Loss)
|
-0.42M | | 3.02M | 1.67M | 2.43M | 1.48M | 0.72M | 1.98M | 0.60M | 0.71M | 1.25M | 4.08M | 2.25M | 0.56M | 0.04M | -34.79M |
|
Investment Banking Income
|
1.76M | 2.16M | 2.38M | 3.23M | 2.65M | 1.89M | 2.96M | 3.36M | 3.28M | 3.00M | 4.63M | 9.91M | 8.27M | 3.82M | 2.36M | 3.05M |
|
Income - Trust
|
1.62M | 1.58M | 2.15M | 2.66M | 3.36M | 3.67M | 3.96M | 4.64M | 5.27M | 6.68M | 7.28M | 8.01M | 10.32M | 10.08M | 11.71M | |
|
Other Non-Interest Income
|
1.86M | 4.21M | 1.52M | 1.96M | 2.00M | 2.02M | 3.67M | 3.70M | 3.54M | 3.49M | 5.40M | 3.59M | 6.99M | 5.12M | 5.83M | 5.42M |
|
Non-Interest Income
|
15.86M | 16.94M | 21.58M | 21.81M | 23.61M | 23.94M | 27.44M | 32.01M | 31.85M | 37.07M | 45.50M | 54.47M | 59.46M | 59.13M | 60.26M | 62.66M |
|
Amortization - Intangibles
|
1.06M | 1.04M | 1.96M | 2.43M | 2.92M | 4.37M | 5.85M | 7.45M | 8.25M | 8.96M | 9.56M | 11.88M | 17.78M | 23.55M | 21.85M | 16.52M |
|
Depreciation & Amortization - Total
|
2.65M | 2.59M | 2.93M | 1.98M | 1.90M | 1.95M | 1.87M | 2.26M | 2.62M | 3.14M | 3.79M | 3.99M | 3.75M | 3.70M | 3.58M | |
|
Research & Development
|
1.37M | 1.41M | 2.09M | 1.88M | 3.13M | 3.67M | 3.54M | 5.69M | 4.28M | 6.94M | 7.93M | 6.89M | 7.61M | 15.41M | 11.11M | 12.24M |
|
Wages, Salaries and Other
|
21.96M | 22.07M | 27.99M | 29.09M | 31.48M | 32.71M | 35.04M | 43.96M | 46.64M | 51.31M | 63.88M | 68.11M | 68.57M | 84.14M | 83.24M | 82.26M |
|
Rent Expense
|
3.38M | 3.49M | 4.26M | 4.28M | 4.54M | 5.09M | 4.94M | 6.30M | 6.61M | 7.74M | 9.99M | 10.03M | 11.08M | 14.92M | 14.47M | 14.94M |
|
Other Operating Expenses
|
32.99M | 33.87M | 41.49M | 42.79M | 45.33M | 46.99M | 50.97M | 62.34M | 64.30M | 75.73M | 92.46M | 96.21M | 101.56M | 120.17M | 115.34M | 38.32M |
|
Operating Expenses
|
40.39M | 41.36M | 50.78M | 50.92M | 54.91M | 57.71M | 61.33M | 76.59M | 77.80M | 93.55M | 114.16M | 117.12M | 124.01M | 154.19M | 144.50M | 146.38M |
|
EBIT
|
35.45M | 34.55M | 44.16M | 45.64M | 44.03M | 46.46M | 47.74M | 57.59M | 63.33M | 75.20M | 102.49M | 94.17M | 112.33M | 117.52M | 169.87M | 204.55M |
|
EBT
|
16.23M | 19.03M | 27.98M | 34.72M | 36.88M | 40.41M | 41.67M | 49.13M | 52.21M | 56.06M | 71.24M | 75.04M | 102.78M | 99.18M | 103.65M | 104.10M |
|
Tax Provisions
|
4.01M | 5.62M | 7.73M | 10.67M | 11.46M | 12.07M | 11.61M | 13.95M | 11.53M | 9.53M | 12.02M | 12.83M | 18.65M | 17.35M | 17.76M | 20.29M |
|
Profit After Tax
|
12.22M | 13.40M | 20.25M | 24.05M | 25.41M | 28.34M | 30.06M | 35.18M | 40.68M | 46.53M | 59.22M | 62.21M | 84.14M | 81.83M | 85.89M | 83.81M |
|
Equity Income
|
| -0.14M | -0.02M | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
12.22M | 13.40M | 20.25M | 24.05M | 25.41M | 28.34M | 30.06M | 35.18M | 40.68M | 46.53M | 59.22M | 62.21M | 84.14M | 81.83M | 85.89M | 83.81M |
|
Consolidated Net Income
|
12.22M | 13.40M | 20.25M | 24.05M | 25.41M | 28.34M | 30.06M | 35.18M | 40.68M | 46.53M | 59.22M | 62.21M | 84.14M | 81.83M | 85.89M | 83.81M |
|
Income towards Parent Company
|
12.22M | 13.40M | 20.25M | 24.05M | 25.41M | 28.34M | 30.06M | 35.18M | 40.68M | 46.53M | 59.22M | 62.21M | 84.14M | 81.83M | 85.89M | 83.81M |
|
Net Income towards Common Stockholders
|
12.22M | 13.40M | 20.25M | 24.05M | 25.41M | 28.34M | 30.06M | 35.18M | 40.68M | 46.53M | 59.22M | 62.21M | 84.14M | 81.83M | 85.89M | 83.81M |
|
EPS (Basic)
|
1.10 | 1.21 | 1.61 | 1.91 | 1.99 | 2.15 | 1.51 | 1.57 | 1.77 | 1.99 | 2.29 | 2.34 | 3.17 | 2.78 | 2.91 | 2.83 |
|
EPS (Weighted Average and Diluted)
|
1.10 | 1.21 | 1.61 | 1.90 | 1.98 | 2.14 | 1.51 | 1.57 | 1.77 | 1.99 | 2.29 | 2.34 | 3.17 | 2.78 | 2.91 | 2.83 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 22.89M | 22.93M | 24.96M | 26.66M | 26.49M | 26.55M | 29.49M | 29.58M | 37.42M |
|
EBITDA
|
14.08M | 13.69M | 25.89M | 23.86M | | | | | | | | | | | | |
|
Tax Rate
|
24.72% | 29.55% | 27.62% | 30.73% | 31.09% | 29.86% | 27.85% | 28.39% | 22.09% | 17.00% | 16.87% | 17.10% | 18.14% | 17.50% | 17.13% | 19.49% |