|
Provisions
|
0.55M | -0.72M | -1.83M | 0.84M | -0.81M | 2.51M | 0.13M | -0.14M | -0.77M | 0.71M | 1.59M | 6.96M | -1.25M | -0.54M | 0.14M | -1.24M | 4.65M | 0.01M | -0.16M | -0.14M | -2.98M | -1.66M | 0.08M | -0.95M | 1.10M | 2.50M | -0.34M | 2.49M | 0.37M | 2.68M | 6.33M | 5.65M | -0.36M | 0.68M | 2.21M | -1.16M | 3.87M | 1.14M | 5.97M |
|
Revenue
|
24.55M | 24.84M | 26.17M | 26.03M | 26.44M | 2.23M | 2.20M | 2.29M | 2.64M | 3.01M | 2.84M | 2.25M | 2.27M | 2.65M | 2.69M | 2.66M | 2.57M | 2.39M | 2.64M | 2.83M | 3.01M | 3.11M | 3.57M | 3.88M | 3.27M | 3.28M | 3.28M | 3.20M | 3.27M | 3.41M | 3.35M | 3.59M | 3.50M | 3.89M | 3.84M | 4.03M | 4.04M | 4.26M | 4.24M |
|
Interest income - Loans
|
22.53M | 22.82M | 23.63M | 23.86M | 23.89M | 24.84M | 25.64M | 26.20M | 26.03M | 26.97M | 28.28M | 29.31M | 29.57M | 30.39M | 30.86M | 30.44M | 29.89M | 30.33M | 29.75M | 30.22M | 29.20M | 28.75M | 29.00M | 26.69M | 25.77M | 27.54M | 29.47M | 32.62M | 34.71M | 37.70M | 40.33M | 41.94M | 43.45M | 44.41M | 45.76M | 45.94M | 46.13M | 48.72M | 50.04M |
|
Interest Income - Debt Securities
|
0.40M | 0.68M | 0.51M | 1.30M | 0.49M | 0.87M | 0.67M | 0.64M | 0.56M | 0.72M | 0.76M | 0.76M | 0.76M | 0.79M | 0.82M | 2.06M | 0.88M | 0.88M | 1.05M | 4.85M | 0.82M | 0.87M | 0.94M | 7.32M | 1.13M | 2.44M | 2.54M | -3.76M | 2.70M | 2.58M | 2.60M | -5.95M | 3.27M | 3.19M | 3.54M | 4.77M | 6.33M | 6.39M | 6.69M |
|
Interest Income - Fed Funds
|
0.04M | 0.07M | 0.01M | 0.04M | 0.06M | 0.07M | 0.01M | 0.29M | 0.55M | 0.55M | 0.51M | 0.33M | 0.49M | 1.09M | 1.37M | 1.03M | 0.64M | 0.06M | 0.10M | 0.14M | 0.16M | 0.20M | 0.29M | 0.33M | 0.34M | 0.80M | 1.37M | 0.39M | 0.20M | 0.24M | 0.13M | 0.27M | 0.51M | 0.38M | 0.39M | 0.08M | 0.19M | 0.15M | 0.08M |
|
Interest Income - Total
|
23.76M | 24.06M | 24.78M | 25.09M | 25.18M | 26.13M | 26.87M | 27.77M | 28.03M | 29.06M | 30.41M | 31.29M | 31.85M | 33.24M | 33.97M | 33.28M | 32.45M | 32.25M | 31.68M | 32.16M | 31.13M | 30.79M | 31.20M | 28.97M | 28.24M | 31.78M | 34.42M | 36.65M | 38.79M | 41.68M | 44.20M | 46.25M | 48.72M | 49.70M | 51.84M | 53.17M | 55.20M | 57.98M | 59.84M |
|
Interest Expense - Deposits
|
1.92M | 1.90M | 1.92M | 2.02M | 2.13M | 2.28M | 2.32M | 3.01M | 3.86M | 4.54M | 5.28M | 5.84M | 6.50M | 7.26M | 7.66M | 7.12M | 6.49M | 5.29M | 5.08M | 4.70M | 4.15M | 3.85M | 3.41M | 3.30M | 3.06M | 3.09M | 4.10M | 5.56M | 7.27M | 9.46M | 10.89M | 12.78M | 14.27M | 15.21M | 15.80M | 15.63M | 14.48M | 14.21M | 13.19M |
|
Interest Expense - Debt
|
2.13M | 2.16M | 1.94M | 1.95M | 1.83M | 1.87M | 2.23M | 2.11M | 1.87M | 1.70M | 1.61M | 1.61M | 1.57M | 1.59M | 1.61M | 1.55M | 1.37M | 1.36M | 1.39M | 1.28M | 0.74M | 0.75M | 0.76M | 0.67M | | | | 0.09M | | | | 5.31M | 3.31M | 2.02M | 2.69M | 2.14M | 3.62M | 4.74M | 4.10M |
|
Interest Expense - Others
|
0.03M | 0.03M | 0.07M | 0.03M | 0.02M | 0.03M | 0.10M | 0.04M | | | | | | | | | | | | | | | | | | | | | 2.31M | 3.42M | 5.01M | 0.59M | 3.47M | 4.47M | 3.93M | 4.68M | 2.94M | 1.99M | 4.05M |
|
Interest Expenses
|
4.08M | 4.09M | 3.92M | 3.99M | 3.98M | 4.18M | 4.65M | 5.16M | 5.74M | 6.24M | 6.89M | 7.45M | 8.07M | 8.85M | 9.27M | 8.68M | 7.86M | 6.64M | 6.46M | 5.98M | 4.89M | 4.60M | 4.17M | 3.96M | 3.06M | 3.09M | 4.10M | 5.83M | 9.59M | 12.87M | 15.90M | 18.68M | 21.05M | 21.71M | 22.42M | 22.44M | 21.04M | 20.94M | 21.33M |
|
Interest Income - Net
|
19.67M | 19.97M | 20.86M | 21.09M | 21.20M | 21.95M | 22.22M | 22.61M | 22.29M | 22.82M | 23.52M | 23.84M | 23.77M | 24.39M | 24.70M | 24.60M | 24.59M | 25.60M | 25.21M | 26.18M | 26.23M | 26.20M | 27.02M | 25.01M | 25.18M | 28.69M | 30.32M | 30.82M | 29.20M | 28.81M | 28.30M | 27.57M | 27.67M | 28.00M | 29.43M | 30.73M | 34.16M | 37.04M | 38.51M |
|
Interest Income - Total
|
19.12M | 20.69M | 22.69M | 20.25M | 22.01M | 19.44M | 22.09M | 22.75M | 23.06M | 22.11M | 21.93M | 16.88M | 25.02M | 24.93M | 24.55M | 25.84M | 19.94M | 25.59M | 25.37M | 26.32M | 29.22M | 27.86M | 26.94M | 25.95M | 24.08M | 26.19M | 30.65M | 27.75M | 28.83M | 26.13M | 21.38M | 21.92M | 28.03M | 27.32M | 27.12M | 31.14M | 30.29M | 35.90M | 32.53M |
|
Service Charges
|
2.06M | 2.22M | 2.24M | 2.23M | 2.13M | 2.23M | 2.20M | 1.49M | 2.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | -0.05M | 0.02M | | 0.01M | | | | | | | | | | | | | | | | | | | -5.22M | | | -4.29M |
|
Investment Banking Income
|
0.29M | 0.55M | 0.60M | 0.61M | 0.32M | 0.38M | 0.42M | 0.43M | 0.33M | 0.44M | 0.45M | 0.29M | 0.29M | 0.58M | 1.20M | 1.48M | 0.66M | 1.90M | 2.30M | 1.82M | 3.00M | 1.73M | 1.51M | 1.34M | 0.81M | 0.33M | 0.24M | 0.14M | 0.14M | 0.44M | 0.55M | 0.41M | 0.37M | 0.67M | 0.73M | 0.57M | 0.24M | 0.46M | 0.41M |
|
Income - Trust
|
1.73M | 1.73M | 1.73M | 1.85M | 1.88M | 2.02M | 1.98M | 2.97M | 2.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.64M | 0.38M | 0.48M | 1.11M | 0.91M | 0.61M | 0.41M | 0.64M | 0.43M | 0.38M | 0.89M | 0.60M | 0.44M | 0.25M | 0.74M | 1.01M | 0.40M | 0.21M | 0.22M | 2.31M | 0.48M | 0.10M | 0.59M | 0.27M | 0.34M | 0.27M | 0.27M | 1.40M | 0.27M | 0.61M | 2.80M | -2.43M | 0.48M | 1.41M | 0.47M | 1.69M | 0.78M | 0.96M | 0.50M |
|
Non-Interest Income
|
4.87M | 4.87M | 5.31M | 4.94M | 5.24M | 5.00M | 5.00M | 5.57M | 5.63M | 6.23M | 6.67M | 5.29M | 5.25M | 5.85M | 6.64M | 7.05M | 6.17M | 6.53M | 7.51M | 8.13M | 9.04M | 7.98M | 8.24M | 8.20M | 7.48M | 6.95M | 6.54M | 6.81M | 6.38M | 7.34M | 7.37M | 7.51M | 7.01M | 8.06M | 7.88M | 3.87M | 8.12M | 8.53M | 4.25M |
|
Amortization - Intangibles
|
0.83M | 0.80M | 0.79M | 0.80M | 0.83M | 0.81M | 0.78M | 0.81M | 0.89M | 0.87M | 0.86M | 0.89M | 1.02M | 0.95M | 0.92M | 0.95M | 1.04M | 0.97M | 0.93M | 0.94M | 0.94M | 0.97M | 0.96M | 0.97M | 1.00M | 1.00M | 1.04M | 1.10M | 1.19M | 1.17M | 1.14M | 1.25M | 1.49M | 1.72M | 2.15M | 2.38M | 2.55M | 2.73M | 3.02M |
|
Depreciation & Amortization - Total
|
1.40M | 1.36M | 1.35M | 1.26M | 1.43M | 1.44M | 1.49M | 1.22M | 1.47M | 1.49M | 1.69M | 1.08M | 1.67M | 1.66M | 1.70M | 1.76M | 1.78M | 1.97M | 2.03M | 1.58M | 1.98M | 1.89M | 1.65M | 1.75M | 1.70M | 1.68M | 1.77M | 1.79M | 1.69M | 1.68M | 1.81M | 1.65M | 1.68M | 1.69M | 1.68M | 1.71M | 1.75M | 1.85M | 1.91M |
|
Wages, Salaries and Other
|
6.98M | 7.47M | 8.16M | 8.16M | 7.98M | 8.59M | 8.13M | 8.49M | 8.28M | 8.82M | 8.61M | 9.26M | 8.72M | 9.33M | 9.26M | 9.40M | 9.58M | 10.13M | 10.11M | 10.80M | 10.56M | 10.64M | 10.28M | 10.97M | 10.40M | 10.78M | 10.82M | 11.48M | 11.50M | 10.83M | 11.04M | 11.53M | 11.19M | 11.06M | 11.04M | 11.25M | 11.37M | 11.25M | 11.34M |
|
Other Operating Expenses
|
11.65M | 12.51M | 13.08M | 14.20M | 12.98M | 13.77M | 13.33M | 13.86M | 13.78M | 14.19M | 14.26M | 14.15M | 14.38M | 14.70M | 14.90M | 16.49M | 15.45M | 14.90M | 16.03M | 21.90M | 16.72M | 16.33M | 16.55M | 24.47M | 16.38M | 16.89M | 17.26M | 18.11M | 17.72M | 17.02M | 17.85M | 18.98M | 18.13M | 18.04M | 17.95M | 19.36M | 18.90M | 18.95M | 18.71M |
|
Operating Expenses
|
13.05M | 13.86M | 14.43M | 15.45M | 14.41M | 15.20M | 14.82M | 15.08M | 15.26M | 15.68M | 15.96M | 15.23M | 16.05M | 16.36M | 16.60M | 18.25M | 17.23M | 16.87M | 18.05M | 23.48M | 18.70M | 18.22M | 18.20M | 26.23M | 18.07M | 18.57M | 19.03M | 19.89M | 19.41M | 18.70M | 19.67M | 20.62M | 19.81M | 19.72M | 19.63M | 21.07M | 20.65M | 20.80M | 20.62M |
|
EBIT
|
15.03M | 15.78M | 17.50M | 13.73M | 16.82M | 13.42M | 16.93M | 18.40M | 19.17M | 18.91M | 19.53M | 14.39M | 22.29M | 23.27M | 23.86M | 23.32M | 16.74M | 21.90M | 21.29M | 16.95M | 24.45M | 22.22M | 21.16M | 11.89M | 16.53M | 17.66M | 22.27M | 20.49M | 25.39M | 27.65M | 24.98M | 27.49M | 36.28M | 37.37M | 37.78M | 36.39M | 38.81M | 44.58M | 37.49M |
|
EBT
|
10.95M | 11.69M | 13.57M | 9.74M | 12.84M | 9.24M | 12.27M | 13.24M | 13.43M | 12.67M | 12.64M | 6.94M | 14.22M | 14.42M | 14.59M | 14.64M | 8.88M | 15.25M | 14.82M | 10.97M | 19.56M | 17.62M | 16.99M | 7.93M | 13.48M | 14.56M | 18.16M | 14.66M | 15.80M | 14.78M | 9.08M | 8.81M | 15.23M | 15.66M | 15.37M | 13.94M | 17.77M | 23.64M | 16.16M |
|
Tax Provisions
|
3.25M | 3.73M | 4.40M | 3.02M | 3.97M | 2.78M | 3.72M | 9.06M | 2.57M | 2.60M | 2.59M | 1.14M | 3.02M | 3.20M | 3.30M | 3.03M | 1.81M | 3.54M | 3.39M | 2.54M | 4.36M | 4.01M | 3.86M | 1.78M | 2.83M | 3.24M | 4.42M | 2.62M | 3.34M | 3.21M | 1.83M | 1.91M | 3.13M | 3.35M | 3.20M | 2.92M | 3.33M | 4.99M | 3.25M |
|
Profit After Tax
|
7.70M | 7.97M | 9.18M | 6.71M | 8.87M | 6.46M | 8.55M | 4.18M | 10.86M | 10.06M | 10.05M | 5.80M | 11.20M | 11.22M | 11.28M | 11.61M | 7.08M | 11.71M | 11.43M | 8.43M | 15.20M | 13.61M | 13.12M | 6.15M | 10.65M | 11.33M | 13.74M | 12.04M | 12.46M | 11.56M | 7.24M | 6.91M | 12.10M | 12.31M | 12.17M | 11.02M | 14.43M | 18.65M | 12.90M |
|
Income from Continuing Operations
|
7.70M | 7.97M | 9.18M | 6.71M | 8.87M | 6.46M | 8.55M | 4.18M | 10.86M | 10.06M | 10.05M | 5.80M | 11.20M | 11.22M | 11.28M | 11.61M | 7.08M | 11.71M | 11.43M | 8.43M | 15.20M | 13.61M | 13.12M | 6.15M | 10.65M | 11.33M | 13.74M | 12.04M | 12.46M | 11.56M | 7.24M | 6.91M | 12.10M | 12.31M | 12.17M | 11.02M | 14.43M | 18.65M | 12.90M |
|
Consolidated Net Income
|
7.70M | 7.97M | 9.18M | 6.71M | 8.87M | 6.46M | 8.55M | 4.18M | 10.86M | 10.06M | 10.05M | 5.80M | 11.20M | 11.22M | 11.28M | 11.61M | 7.08M | 11.71M | 11.43M | 8.43M | 15.20M | 13.61M | 13.12M | 6.15M | 10.65M | 11.33M | 13.74M | 12.04M | 12.46M | 11.56M | 7.24M | 6.91M | 12.10M | 12.31M | 12.17M | 11.02M | 14.43M | 18.65M | 12.90M |
|
Income towards Parent Company
|
7.70M | 7.97M | 9.18M | 6.71M | 8.87M | 6.46M | 8.55M | 4.18M | 10.86M | 10.06M | 10.05M | 5.80M | 11.20M | 11.22M | 11.28M | 11.61M | 7.08M | 11.71M | 11.43M | 8.43M | 15.20M | 13.61M | 13.12M | 6.15M | 10.65M | 11.33M | 13.74M | 12.04M | 12.46M | 11.56M | 7.24M | 6.91M | 12.10M | 12.31M | 12.17M | 11.02M | 14.43M | 18.65M | 12.90M |
|
Net Income towards Common Stockholders
|
7.70M | 7.97M | 9.18M | 6.71M | 8.87M | 6.46M | 8.55M | 4.18M | 10.86M | 10.06M | 10.05M | 5.80M | 11.20M | 11.22M | 11.28M | 11.61M | 7.08M | 11.71M | 11.43M | 8.43M | 15.20M | 13.61M | 13.12M | 6.15M | 10.65M | 11.33M | 13.74M | 12.04M | 12.46M | 11.56M | 7.24M | 6.91M | 12.10M | 12.31M | 12.17M | 11.02M | 14.43M | 18.65M | 12.90M |
|
EPS (Basic)
|
0.83 | 0.85 | 0.99 | 0.73 | 0.95 | 0.69 | 0.92 | 0.45 | 1.16 | 1.07 | 1.07 | 0.63 | 1.20 | 1.20 | 1.21 | 1.24 | 0.75 | 1.25 | 1.22 | 0.90 | 1.63 | 1.46 | 1.41 | 0.66 | 1.15 | 1.22 | 1.48 | 1.30 | 1.35 | 1.26 | 0.79 | 0.76 | 1.33 | 1.35 | 1.35 | 1.23 | 1.61 | 2.09 | 1.46 |
|
EPS (Weighted Average and Diluted)
|
0.83 | 0.85 | 0.99 | 0.73 | 0.95 | 0.69 | 0.92 | 0.45 | 1.16 | 1.07 | 1.07 | 0.62 | 1.20 | 1.20 | 1.21 | 1.24 | 0.75 | 1.25 | 1.22 | 0.90 | 1.63 | 1.46 | 1.41 | 0.66 | 1.15 | 1.22 | 1.48 | 1.30 | 1.35 | 1.26 | 0.79 | 0.76 | 1.33 | 1.35 | 1.35 | 1.23 | 1.61 | 2.09 | 1.46 |
|
EBITDA
|
16.43M | 17.14M | 18.84M | 14.99M | 18.25M | 14.86M | 18.42M | 19.62M | 20.64M | 20.40M | 21.22M | 15.47M | 23.97M | 24.93M | 25.56M | 25.08M | 18.52M | 23.87M | 23.32M | 18.53M | 26.43M | 24.10M | 22.81M | 13.65M | 18.23M | 19.34M | 24.04M | 22.28M | 27.08M | 29.33M | 26.79M | 29.13M | 37.96M | 39.05M | 39.46M | 38.10M | 40.55M | 46.43M | 39.40M |
|
Tax Rate
|
29.65% | 31.87% | 32.40% | 31.07% | 30.89% | 30.12% | 30.32% | 68.45% | 19.15% | 20.55% | 20.49% | 16.44% | 21.22% | 22.19% | 22.65% | 20.69% | 20.34% | 23.22% | 22.88% | 23.14% | 22.29% | 22.75% | 22.74% | 22.41% | 20.97% | 22.24% | 24.36% | 17.90% | 21.15% | 21.75% | 20.21% | 21.64% | 20.57% | 21.38% | 20.80% | 20.95% | 18.76% | 21.09% | 20.13% |