|
Provisions
|
0.85M | 0.35M | | | 0.50M | 0.35M | 0.25M | 0.65M | 0.35M | 1.22M | 0.50M | | 0.68M | 0.25M | 2.80M | 1.60M | 5.15M | 5.90M | 4.50M | 2.00M | -1.50M | -5.00M | -2.00M | 2.00M | 5.20M | 0.30M | 0.35M | 0.50M | 1.10M | 0.55M | 0.90M | | 0.90M | 0.62M | 0.62M | 0.62M | 0.77M | 1.20M | 0.70M |
|
Revenue
|
28.00M | 32.73M | 32.94M | 33.25M | 32.91M | 6.73M | 6.21M | 6.45M | 8.03M | 7.17M | 7.55M | 8.30M | 9.22M | 8.68M | 9.29M | 9.27M | 10.50M | 8.09M | 9.17M | 9.39M | 10.82M | 10.58M | 10.81M | 11.09M | 13.43M | 12.75M | 12.30M | -3.26M | 4.20M | 4.41M | 4.47M | 23.51M | 8.83M | 12.66M | 9.52M | 9.80M | 10.17M | 11.57M | 12.95M |
|
Interest income - Loans
|
18.66M | 22.67M | 22.31M | 22.56M | 22.26M | 22.60M | 23.18M | 23.70M | 23.95M | 26.31M | 28.15M | 33.68M | 35.12M | 35.05M | 40.92M | 41.40M | 37.86M | 38.08M | 36.54M | 39.18M | 35.10M | 34.50M | 35.48M | 34.06M | 38.94M | 39.99M | 43.13M | 47.11M | 49.06M | 52.20M | 55.20M | 56.06M | 57.83M | 59.23M | 61.14M | 62.05M | 81.50M | 90.00M | 93.31M |
|
Interest income - Investments
|
0.06M | 0.41M | 0.10M | 0.37M | 0.04M | 0.24M | 0.04M | 0.10M | 0.08M | 0.14M | 0.55M | 0.17M | 0.32M | 0.20M | 0.20M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
2.19M | 2.70M | 2.48M | 2.48M | 2.33M | 2.25M | 2.42M | 2.40M | 2.78M | 3.00M | 3.00M | 4.01M | 3.58M | 3.33M | 4.33M | 4.17M | 4.55M | 3.97M | 4.19M | 3.53M | 4.33M | 3.79M | 6.41M | 5.10M | 8.54M | 5.06M | 4.79M | 5.04M | 4.94M | 5.08M | 4.77M | 4.78M | 4.91M | 4.60M | 5.28M | 5.12M | 5.98M | 6.94M | 7.79M |
|
Interest Income - Fed Funds
|
0.02M | 0.02M | 0.03M | 0.01M | 0.03M | 0.03M | 0.05M | 0.03M | 0.06M | 0.05M | 0.10M | 0.10M | 0.14M | 0.09M | 0.16M | 0.13M | 0.16M | 0.08M | 0.04M | 0.10M | 0.09M | 0.10M | 0.14M | 0.16M | 0.28M | 1.23M | 2.05M | 2.20M | 0.34M | 0.66M | 0.20M | 0.47M | 0.30M | 2.38M | 2.22M | 2.79M | 2.22M | 3.93M | 2.08M |
|
Interest Income - Total
|
22.68M | 26.85M | 26.73M | 27.10M | 27.03M | 27.40M | 27.99M | 28.61M | 29.14M | 31.53M | 33.48M | 39.60M | 41.19M | 41.04M | 46.91M | 47.34M | 43.57M | 43.54M | 42.11M | 45.14M | 41.52M | 42.29M | 43.58M | 42.98M | 49.27M | 52.27M | 56.52M | 60.86M | 60.49M | 63.51M | 65.64M | 67.01M | 68.26M | 71.58M | 74.65M | 76.56M | 96.22M | 106.44M | 108.10M |
|
Interest Expense - Deposits
|
1.16M | 1.33M | 1.32M | 1.38M | 1.44M | 1.63M | 1.96M | 2.07M | 2.28M | 2.85M | 3.54M | 4.96M | 5.42M | 5.76M | 6.40M | 6.23M | 5.66M | 3.74M | 2.49M | 1.80M | 1.44M | 1.27M | 1.14M | 1.10M | 1.33M | 1.55M | 3.60M | 7.04M | 8.97M | 13.36M | 15.58M | 19.01M | 20.99M | 23.39M | 23.38M | 22.87M | 27.03M | 30.64M | 29.42M |
|
Interest Expense - Debt
|
0.74M | 0.85M | 0.85M | 0.83M | 0.86M | 0.96M | 1.11M | 1.09M | 1.25M | 1.22M | 1.39M | 1.65M | 2.18M | 1.64M | 1.93M | 1.69M | 1.66M | 1.34M | 1.23M | 1.20M | 1.15M | 1.15M | 1.15M | 1.15M | 1.04M | 1.12M | 1.23M | 1.44M | 2.51M | 1.90M | 2.50M | 2.39M | 2.27M | 2.22M | 2.68M | 2.65M | 2.62M | 2.65M | 2.96M |
|
Interest Expenses
|
1.90M | 2.18M | 2.17M | 2.21M | 2.31M | 2.59M | 3.07M | 3.16M | 3.54M | 4.06M | 4.93M | 6.61M | 7.60M | 7.39M | 8.33M | 7.92M | 7.32M | 5.08M | 3.73M | 3.00M | 2.59M | 2.41M | 2.29M | 2.25M | 2.37M | 2.67M | 4.83M | 8.48M | 11.48M | 15.26M | 18.08M | 21.40M | 23.26M | 25.61M | 26.06M | 25.52M | 29.64M | 33.28M | 32.37M |
|
Interest Income - Net
|
20.78M | 24.67M | 24.56M | 24.89M | 24.73M | 24.81M | 24.92M | 25.45M | 25.61M | 27.47M | 28.55M | 32.98M | 33.59M | 33.64M | 38.58M | 39.41M | 36.26M | 38.46M | 38.39M | 42.14M | 38.93M | 39.88M | 41.29M | 40.73M | 46.91M | 49.60M | 51.70M | 52.38M | 49.01M | 48.26M | 47.56M | 45.61M | 44.99M | 45.97M | 48.59M | 51.03M | 66.57M | 73.16M | 75.72M |
|
Interest Income - Total
|
19.93M | 24.32M | 24.56M | 24.89M | 24.23M | 24.46M | 24.67M | 24.80M | 25.26M | 26.25M | 28.05M | 32.98M | 32.92M | 33.39M | 35.78M | 37.81M | 31.11M | 32.56M | 33.89M | 40.14M | 40.43M | 44.88M | 43.29M | 38.73M | 41.71M | 49.30M | 51.35M | 51.88M | 47.91M | 47.71M | 46.66M | 45.61M | 44.09M | 45.35M | 47.97M | 50.41M | 51.27M | 71.95M | 75.03M |
|
Financial Services Fees
|
2.73M | 1.60M | 1.66M | 1.75M | 2.64M | 1.74M | 1.73M | 1.87M | 2.93M | 1.70M | 1.83M | 1.88M | 3.21M | 1.93M | 1.88M | 1.92M | 3.23M | 1.83M | 1.99M | 1.87M | 3.29M | 2.02M | 2.01M | 1.95M | 3.72M | 2.25M | 2.00M | 2.05M | 3.13M | 2.13M | 2.06M | 2.27M | 2.88M | 1.51M | | | | | |
|
Service Charges
|
1.23M | 1.53M | 1.61M | 1.59M | 1.48M | 1.48M | 1.61M | 1.61M | 1.47M | | | | | 2.44M | 2.77M | | 3.58M | 4.33M | 4.11M | | 4.22M | 3.32M | 4.74M | | 2.76M | 2.43M | 1.80M | 1.55M | 1.45M | 1.74M | 1.53M | 2.12M | 1.84M | 5.37M | 1.77M | 2.08M | 2.33M | 2.89M | 4.12M |
|
Investment Gain (Loss)
|
| 0.97M | 0.46M | 0.55M | | | 0.57M | 0.02M | 0.27M | 0.07M | 0.09M | 0.27M | 0.15M | 0.52M | 0.31M | 0.26M | 0.59M | 0.99M | 0.61M | 1.89M | 0.97M | 0.30M | 0.22M | 0.75M | 0.37M | 0.08M | 0.02M | 0.09M | 0.00M | 0.04M | | | 0.04M | -34.89M | 0.07M | | | | |
|
Investment Banking Income
|
0.72M | 0.88M | 1.00M | 0.75M | 0.69M | 0.96M | 0.95M | 0.68M | 0.65M | 0.91M | 0.87M | 0.58M | 0.98M | 1.03M | 1.65M | 0.97M | 1.86M | 2.65M | 2.86M | 2.53M | 2.20M | 2.02M | 2.20M | 1.85M | 1.42M | 1.05M | 0.85M | 0.49M | 0.59M | 0.63M | 0.61M | 0.53M | 0.75M | 0.97M | 0.70M | 0.63M | 0.83M | 1.00M | 1.19M |
|
Income - Trust
|
1.02M | 1.22M | 1.19M | 1.21M | 1.24M | 1.35M | 1.30M | 1.38M | 1.77M | 1.68M | 1.58M | 1.65M | 1.57M | 1.91M | 1.89M | 1.91M | 2.03M | 1.87M | 1.96M | 2.15M | 2.36M | 2.62M | 2.69M | 2.65M | 2.64M | 2.64M | 2.38M | 2.42M | 2.64M | 2.91M | 2.96M | 3.20M | 3.37M | 3.78M | 3.58M | | | | |
|
Other Non-Interest Income
|
0.54M | 0.72M | 1.25M | 1.22M | 0.86M | 0.63M | 1.31M | 0.82M | 0.70M | 0.91M | 0.85M | 1.08M | 0.88M | 0.94M | 3.28M | 1.32M | 1.22M | 0.88M | 0.94M | 0.93M | 1.35M | 1.34M | 2.60M | 1.70M | 1.27M | 1.23M | 1.36M | 1.26M | 1.21M | 1.46M | 1.28M | 1.89M | 1.36M | 1.21M | 1.25M | 1.59M | 1.69M | 2.10M | 3.31M |
|
Non-Interest Income
|
7.22M | 8.05M | 8.38M | 8.36M | 8.19M | 7.80M | 8.28M | 7.59M | 9.49M | 8.88M | 8.96M | 9.73M | 11.66M | 10.51M | 12.06M | 11.28M | 14.08M | 12.42M | 13.28M | 14.69M | 15.04M | 13.90M | 15.56M | 14.97M | 16.19M | 15.18M | 14.10M | 13.67M | 14.97M | 14.90M | 14.80M | 15.59M | 15.82M | 18.92M | 13.80M | 14.11M | 14.84M | 16.73M | 18.43M |
|
Amortization - Intangibles
|
1.72M | 1.87M | 1.91M | 1.95M | 2.02M | 2.07M | 2.07M | 2.09M | 2.14M | 2.21M | 2.26M | 2.35M | 2.33M | 2.35M | 2.43M | 2.45M | 2.44M | 2.67M | 3.17M | 3.59M | 3.73M | 4.16M | 4.69M | 5.20M | 5.54M | 5.93M | 6.07M | 6.01M | 5.69M | 5.43M | 5.38M | 5.36M | 5.28M | 4.74M | 3.26M | 3.24M | 3.37M | 3.36M | 3.44M |
|
Depreciation & Amortization - Total
|
0.51M | 0.60M | 0.57M | 0.58M | 0.63M | 0.65M | 0.68M | 0.66M | 0.67M | 0.72M | 0.77M | 0.99M | 0.93M | 0.93M | 0.95M | 0.97M | 1.01M | 1.01M | 0.94M | 1.03M | 0.98M | 1.00M | 0.92M | 0.85M | 0.93M | 0.97M | 0.92M | 0.88M | 0.91M | 0.90M | 0.88M | 0.90M | 0.98M | 1.00M | 1.01M | | | | |
|
Research & Development
|
2.17M | 1.18M | 1.26M | 1.08M | 1.01M | 1.04M | 1.07M | 1.15M | 1.13M | 1.40M | 1.31M | 3.11M | 1.58M | 1.80M | 2.86M | 1.68M | 1.69M | 1.76M | 1.69M | 1.75M | 1.74M | 1.78M | 2.01M | 2.08M | 7.72M | 2.46M | 2.71M | 2.51M | 2.75M | 2.80M | 2.72M | 2.83M | 2.81M | 3.02M | 3.16M | 3.26M | 5.50M | 4.09M | 4.17M |
|
Wages, Salaries and Other
|
11.60M | 10.18M | 10.57M | 11.60M | 11.44M | 11.46M | 11.57M | 12.17M | 12.13M | 12.02M | 12.13M | 15.03M | 15.04M | 14.12M | 17.58M | 17.14M | 17.40M | 15.88M | 17.41M | 17.42M | 17.80M | 16.38M | 17.27M | 17.12M | 23.09M | 20.38M | 19.75M | 20.92M | 21.85M | 20.10M | 20.35M | 20.95M | 21.18M | 20.96M | 19.72M | 20.40M | 28.04M | 26.64M | 25.44M |
|
Rent Expense
|
1.38M | 1.61M | 1.66M | 1.65M | 1.55M | 1.57M | 1.69M | 1.80M | 1.74M | 1.81M | 1.97M | 2.21M | 2.29M | 2.28M | 2.80M | 2.62M | 2.57M | 2.47M | 2.42M | 2.57M | 3.37M | 2.83M | 2.53M | 2.35M | 2.88M | 2.80M | 2.76M | 6.47M | 2.91M | 2.55M | 2.81M | 6.20M | 3.80M | 3.49M | 3.88M | 3.77M | 4.66M | 4.75M | 5.25M |
|
Other Operating Expenses
|
16.19M | 14.94M | 15.17M | 16.05M | 15.84M | 15.73M | 16.33M | 16.39M | 16.92M | 17.78M | 17.53M | 23.50M | 21.96M | 20.60M | 25.35M | 24.55M | 25.06M | 22.84M | 24.36M | 23.94M | 25.17M | 23.43M | 26.98M | 25.98M | 36.63M | 29.47M | 28.32M | 25.75M | 31.04M | 29.48M | 29.01M | 25.81M | 29.15M | 30.17M | 28.08M | 28.81M | 42.62M | 40.68M | 40.27M |
|
Operating Expenses
|
20.24M | 18.34M | 18.65M | 19.36M | 19.04M | 19.00M | 19.77M | 20.00M | 20.45M | 21.71M | 21.58M | 29.81M | 26.76M | 25.62M | 31.96M | 29.82M | 30.33M | 28.09M | 29.42M | 29.29M | 31.26M | 29.04M | 32.44M | 31.27M | 48.16M | 35.70M | 34.72M | 35.61M | 37.62M | 35.73M | 35.42M | 35.73M | 36.74M | 37.67M | 36.13M | 35.84M | 52.78M | 49.52M | 49.70M |
|
EBIT
|
8.81M | 16.22M | 16.46M | 16.10M | 15.69M | 15.85M | 16.24M | 15.55M | 17.83M | 17.49M | 20.36M | 19.52M | 25.41M | 25.68M | 24.21M | 27.19M | 22.17M | 21.98M | 21.47M | 28.55M | 26.80M | 32.16M | 28.69M | 24.68M | 12.10M | 31.45M | 35.55M | 38.41M | 36.74M | 42.13M | 44.12M | 46.87M | 46.44M | 52.20M | 51.70M | 54.20M | 42.97M | 72.45M | 76.13M |
|
EBT
|
6.91M | 14.04M | 14.29M | 13.89M | 13.38M | 13.26M | 13.17M | 12.40M | 14.30M | 13.42M | 15.44M | 12.90M | 17.82M | 18.28M | 15.87M | 19.27M | 14.86M | 16.89M | 17.75M | 25.54M | 24.21M | 29.75M | 26.40M | 22.43M | 9.74M | 28.78M | 30.73M | 29.93M | 25.26M | 26.88M | 26.04M | 25.47M | 23.18M | 26.59M | 25.64M | 28.68M | 13.33M | 39.17M | 43.75M |
|
Tax Provisions
|
1.76M | 4.25M | 4.11M | 3.83M | 3.82M | 3.42M | 3.51M | 0.78M | 2.48M | 2.33M | 2.80M | 1.92M | 2.75M | 3.01M | 2.81M | 3.45M | 2.39M | 2.64M | 3.15M | 4.65M | 4.65M | 5.92M | 4.91M | 3.16M | 0.67M | 5.03M | 6.13M | 5.52M | 4.45M | 4.75M | 4.59M | 3.96M | 4.16M | 6.07M | 4.60M | 5.47M | 2.81M | 7.81M | 8.68M |
|
Profit After Tax
|
5.15M | 9.79M | 10.19M | 10.06M | 9.56M | 9.84M | 9.66M | 11.62M | 11.81M | 11.10M | 12.64M | 10.98M | 15.07M | 15.27M | 13.06M | 15.82M | 12.47M | 14.26M | 14.59M | 20.89M | 19.56M | 23.82M | 21.49M | 19.27M | 9.07M | 23.75M | 24.60M | 24.41M | 20.81M | 22.12M | 21.45M | 21.51M | 19.02M | 20.53M | 21.05M | 23.21M | 10.52M | 31.36M | 35.07M |
|
Income from Continuing Operations
|
5.15M | 9.79M | 10.19M | 10.06M | 9.56M | 9.84M | 9.66M | 11.62M | 11.81M | 11.10M | 12.64M | 10.98M | 15.07M | 15.27M | 13.06M | 15.82M | 12.47M | 14.26M | 14.59M | 20.89M | 19.56M | 23.82M | 21.49M | 19.27M | 9.07M | 23.75M | 24.60M | 24.41M | 20.81M | 22.12M | 21.45M | 21.51M | 19.02M | 20.53M | 21.05M | 23.21M | 10.52M | 31.36M | 35.07M |
|
Consolidated Net Income
|
5.15M | 9.79M | 10.19M | 10.06M | 9.56M | 9.84M | 9.66M | 11.62M | 11.81M | 11.10M | 12.64M | 10.98M | 15.07M | 15.27M | 13.06M | 15.82M | 12.47M | 14.26M | 14.59M | 20.89M | 19.56M | 23.82M | 21.49M | 19.27M | 9.07M | 23.75M | 24.60M | 24.41M | 20.81M | 22.12M | 21.45M | 21.51M | 19.02M | 20.53M | 21.05M | 23.21M | 10.52M | 31.36M | 35.07M |
|
Income towards Parent Company
|
5.15M | 9.79M | 10.19M | 10.06M | 9.56M | 9.84M | 9.66M | 11.62M | 11.81M | 11.10M | 12.64M | 10.98M | 15.07M | 15.27M | 13.06M | 15.82M | 12.47M | 14.26M | 14.59M | 20.89M | 19.56M | 23.82M | 21.49M | 19.27M | 9.07M | 23.75M | 24.60M | 24.41M | 20.81M | 22.12M | 21.45M | 21.51M | 19.02M | 20.53M | 21.05M | 23.21M | 10.52M | 31.36M | 35.07M |
|
Net Income towards Common Stockholders
|
5.15M | 9.79M | 10.19M | 10.06M | 9.56M | 9.84M | 9.66M | 11.62M | 11.81M | 11.10M | 12.64M | 10.98M | 15.07M | 15.27M | 13.06M | 15.82M | 12.47M | 14.26M | 14.59M | 20.89M | 19.56M | 23.82M | 21.49M | 19.27M | 9.07M | 23.75M | 24.60M | 24.41M | 20.81M | 22.12M | 21.45M | 21.51M | 19.02M | 20.53M | 21.05M | 23.21M | 10.52M | 31.36M | 35.07M |
|
EPS (Basic)
|
0.25 | 0.43 | 0.45 | 0.44 | 0.42 | 0.43 | 0.42 | 0.51 | 0.51 | 0.48 | 0.55 | 0.44 | 0.60 | 0.61 | 0.49 | 0.59 | 0.47 | 0.54 | 0.55 | 0.79 | 0.74 | 0.90 | 0.81 | 0.73 | 0.31 | 0.81 | 0.83 | 0.83 | 0.71 | 0.75 | 0.73 | 0.73 | 0.64 | 0.69 | 0.71 | 0.79 | 0.30 | 0.84 | 0.94 |
|
EPS (Weighted Average and Diluted)
|
0.25 | 0.43 | 0.45 | 0.44 | 0.42 | 0.43 | 0.42 | 0.51 | 0.51 | 0.48 | 0.55 | 0.44 | 0.60 | 0.61 | 0.49 | 0.59 | 0.47 | 0.54 | 0.55 | 0.79 | 0.74 | 0.90 | 0.81 | 0.73 | 0.31 | 0.81 | 0.83 | 0.83 | 0.71 | 0.75 | 0.73 | 0.73 | 0.64 | 0.69 | 0.71 | 0.79 | 0.30 | 0.84 | 0.94 |
|
Shares Outstanding (Weighted Average)
|
22.83M | 22.88M | 22.89M | 22.89M | 22.89M | 22.93M | 22.93M | 22.93M | 22.93M | 22.97M | 22.97M | 24.96M | 24.97M | 24.99M | 26.66M | 26.66M | 26.67M | 26.50M | 26.50M | 26.49M | 26.50M | 26.55M | 26.55M | 26.55M | 29.42M | 29.48M | 29.48M | 29.49M | 29.49M | 29.57M | 29.57M | 29.58M | 29.58M | 29.67M | 29.68M | 37.42M | 37.42M | 37.48M | 37.49M |
|
EBITDA
|
9.31M | 16.82M | 17.03M | 16.68M | 16.32M | 16.51M | 16.92M | 16.21M | 18.50M | 18.20M | 21.13M | 20.50M | 26.34M | 26.61M | 25.16M | 28.16M | 23.18M | 22.98M | 22.42M | 29.58M | 27.78M | 33.16M | 29.61M | 25.54M | 13.03M | 32.41M | 36.48M | 39.29M | 37.65M | 43.03M | 45.00M | 47.77M | 47.42M | 53.20M | 52.72M | 54.20M | 42.97M | 72.45M | 76.13M |
|
Tax Rate
|
25.54% | 30.27% | 28.73% | 27.54% | 28.56% | 25.82% | 26.66% | 6.27% | 17.37% | 17.33% | 18.11% | 14.90% | 15.43% | 16.47% | 17.70% | 17.90% | 16.06% | 15.62% | 17.77% | 18.22% | 19.22% | 19.91% | 18.61% | 14.08% | 6.87% | 17.48% | 19.96% | 18.44% | 17.63% | 17.69% | 17.63% | 15.55% | 17.93% | 22.81% | 17.92% | 19.07% | 21.10% | 19.94% | 19.84% |