|
Provisions
|
1.24M | 3.91M | 0.78M | 1.81M | 0.68M | 0.14M | 4.36M | 3.57M | 2.17M | 0.43M | -3.40M | -2.16M | -1.67M | 15.31M | -0.58M | 0.14M | -0.39M | 0.65M | -5.10M | 1.08M | -0.98M | -1.66M | -0.56M | -0.68M | -0.75M | -1.77M | -0.50M | -0.59M | -0.38M |
|
Revenue
|
2.16M | 2.08M | 1.83M | 2.00M | 2.11M | 2.06M | 1.83M | 2.00M | 2.15M | 2.15M | 2.26M | 2.45M | 2.51M | 2.52M | 2.40M | 2.71M | 2.57M | 2.64M | 2.66M | 2.90M | 2.76M | 2.72M | 2.62M | 2.88M | 2.75M | 2.80M | 2.84M | 2.83M | 3.12M |
|
Interest income - Loans
|
28.23M | 28.62M | 30.06M | 29.89M | 29.31M | 28.04M | 26.94M | 25.34M | 25.12M | 25.50M | 25.13M | 25.28M | 25.60M | 27.88M | 26.81M | 27.84M | 29.86M | 35.84M | 42.16M | 47.15M | 49.64M | 52.06M | 51.93M | 52.18M | 53.65M | 52.59M | 53.37M | 53.16M | 52.82M |
|
Interest Income - Debt Securities
|
3.62M | 3.65M | 3.92M | 3.80M | 3.57M | 3.56M | 3.33M | 3.17M | 3.27M | 3.41M | 3.63M | 4.06M | 4.63M | 4.62M | 4.65M | 5.66M | 6.63M | 6.29M | 6.62M | 6.52M | 6.40M | 6.29M | 6.20M | 6.32M | 6.45M | 6.83M | 6.94M | 7.43M | 8.32M |
|
Interest Income - Deposits
|
0.36M | 0.58M | 0.69M | 0.60M | 0.66M | 1.00M | 0.73M | 0.08M | 0.07M | 0.07M | 0.08M | 0.12M | 0.19M | 0.14M | 0.16M | 0.42M | 0.46M | 0.50M | 0.74M | 0.78M | 0.71M | 0.79M | 1.95M | 2.57M | 2.23M | 1.52M | 1.06M | 1.54M | 1.35M |
|
Other interest income
|
0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | 0.02M | 0.18M | 0.12M | 0.12M | 0.23M | 0.27M | 0.19M | 0.14M | 0.15M | 0.18M | 0.13M | 0.11M | 0.14M |
|
Interest Income - Total
|
34.73M | 35.25M | 36.95M | 36.55M | 35.64M | 34.60M | 32.72M | 30.36M | 30.24M | 30.75M | 30.61M | 31.15M | 32.12M | 34.35M | 33.34M | 35.76M | 39.01M | 44.95M | 51.78M | 56.77M | 59.04M | 61.41M | 61.96M | 62.82M | 64.12M | 62.80M | 63.14M | 63.92M | 64.34M |
|
Interest Expense - Deposits
|
1.62M | 1.67M | 1.98M | 2.11M | 2.00M | 1.84M | 1.59M | 1.04M | 0.84M | 0.74M | 0.64M | 0.61M | 0.56M | 0.65M | 0.57M | 0.51M | 0.59M | 0.85M | 2.37M | 4.32M | 7.21M | 11.23M | 13.59M | 14.13M | 14.65M | 13.67M | 12.94M | 12.84M | 12.99M |
|
Interest Expense - Debt
|
0.47M | 0.48M | 0.50M | 0.49M | 0.48M | 0.46M | 0.44M | 0.40M | 0.37M | 0.36M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.76M | 0.88M | 0.94M | 0.95M | 0.93M | 0.94M | 1.01M | 0.96M | 0.89M | 0.93M | 0.94M |
|
Interest Expense - Fed Funds
|
0.01M | 0.02M | 0.01M | 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 | 0.04M | 0.03M | 0.04M | 0.15M | 0.15M | 0.13M | 0.13M | 0.18M | 0.02M | | |
|
Interest Expenses
|
2.13M | 2.17M | 2.50M | 2.62M | 2.50M | 2.32M | 2.06M | 1.45M | 1.37M | 1.58M | 1.48M | 1.45M | 1.40M | 1.50M | 1.41M | 1.38M | 1.62M | 2.77M | 4.94M | 7.90M | 10.76M | 14.33M | 15.27M | 15.80M | 16.38M | 15.40M | 14.43M | 14.26M | 14.35M |
|
Interest Income - Net
|
32.60M | 33.08M | 34.45M | 33.93M | 33.14M | 32.28M | 30.66M | 28.91M | 28.87M | 29.16M | 29.13M | 29.70M | 30.71M | 32.86M | 31.93M | 34.37M | 37.39M | 42.18M | 46.84M | 48.87M | 48.28M | 47.08M | 46.69M | 47.03M | 47.73M | 47.40M | 48.71M | 49.66M | 49.99M |
|
Interest Income - Total
|
31.36M | 29.17M | 33.68M | 32.12M | 32.46M | 32.14M | 26.31M | 25.34M | 26.70M | 28.73M | 32.53M | 31.86M | 32.38M | 33.70M | 32.51M | 34.23M | 37.00M | 42.84M | 40.63M | 49.10M | 47.80M | 45.97M | 46.16M | 45.85M | 47.13M | 46.68M | 48.13M | 49.13M | 49.39M |
|
Investment Gain (Loss)
|
0.26M | -2.80M | | | | | | | | | | | | | | | | | -1.01M | | -0.81M | | -3.38M | | | -0.32M | | | -0.05M |
|
Investment Banking Income
|
0.85M | 0.67M | 0.53M | 0.66M | 0.99M | 0.92M | 0.54M | 2.13M | 3.18M | 2.98M | 2.10M | 1.56M | 1.26M | 0.93M | 0.59M | 0.33M | 0.35M | 0.19M | 0.28M | 0.37M | 0.48M | 0.40M | 0.30M | 0.44M | 0.46M | 0.41M | 0.25M | 0.46M | 0.39M |
|
Mortgage Banking
|
0.76M | 0.86M | 0.73M | 0.82M | 0.80M | 0.80M | 0.72M | 0.73M | 0.72M | 0.80M | 0.69M | 0.71M | 0.70M | 0.73M | 0.66M | 0.66M | 0.70M | 0.59M | 1.10M | 1.25M | 1.17M | 1.16M | 1.05M | 1.11M | 1.11M | 1.16M | 0.99M | 1.04M | 1.02M |
|
Trading Income
|
0.18M | -2.81M | 0.08M | 0.04M | -0.07M | -0.05M | -0.05M | 0.06M | -0.00M | 0.03M | 0.04M | 0.01M | 0.03M | 0.03M | -0.19M | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.97M | 3.40M | 0.93M | 1.10M | 1.00M | 1.27M | 1.22M | 1.02M | 1.10M | 0.95M | 0.84M | 0.84M | 0.88M | 0.92M | 0.85M | 1.21M | 0.88M | 0.87M | 0.84M | 1.36M | 1.68M | 1.17M | 1.00M | 1.00M | 1.38M | 0.95M | 1.14M | 1.02M | 1.03M |
|
Non-Interest Income
|
8.41M | 6.43M | 7.49M | 7.35M | 7.58M | 10.34M | 5.25M | 8.06M | 10.05M | 11.09M | 10.81M | 8.77M | 8.39M | 9.35M | 10.04M | 8.55M | 8.23M | 7.89M | 7.44M | 9.91M | 9.49M | 9.21M | 5.63M | 9.61M | 8.71M | 11.63M | 9.31M | 9.14M | 9.85M |
|
Amortization - Intangibles
|
1.76M | 1.67M | 1.55M | 1.51M | 1.40M | 1.27M | 1.03M | 1.23M | 1.23M | 1.21M | 1.14M | 1.14M | 1.10M | 1.02M | 1.04M | 1.14M | 1.21M | 1.18M | 1.20M | 1.16M | 0.98M | 0.89M | 0.71M | 0.71M | 0.71M | 0.71M | 0.69M | 0.69M | 0.69M |
|
Depreciation & Amortization - Total
|
0.69M | 0.69M | 0.79M | 0.72M | 0.55M | 0.76M | 0.60M | 0.61M | 0.68M | 0.56M | 0.62M | 0.60M | 0.66M | 0.79M | 0.55M | 0.62M | 0.67M | 0.63M | 0.66M | 0.81M | 0.67M | 0.66M | 0.55M | 0.55M | 0.45M | 0.46M | 0.45M | 0.57M | 0.74M |
|
Research & Development
|
1.26M | 1.30M | 1.16M | 1.39M | 1.47M | 1.55M | 1.59M | 1.67M | 1.58M | 1.90M | 1.69M | 1.72M | 1.77M | 2.15M | 1.65M | 1.99M | 1.63M | 2.17M | 4.32M | 2.88M | 2.58M | 2.56M | 2.92M | 2.61M | 2.64M | 3.00M | 2.72M | 2.69M | 2.79M |
|
Wages, Salaries and Other
|
12.26M | 12.55M | 12.52M | 11.60M | 12.30M | 12.58M | 12.75M | 12.67M | 12.60M | 12.20M | 12.60M | 12.17M | 11.84M | 12.49M | 12.80M | 12.94M | 12.75M | 13.28M | 19.41M | 16.66M | 15.64M | 15.74M | 16.66M | 16.36M | 16.32M | 15.78M | 17.05M | 16.45M | 16.35M |
|
Rent Expense
|
1.82M | 1.78M | 1.84M | 1.64M | 1.78M | 1.61M | 1.83M | 1.64M | 1.61M | 1.50M | 1.94M | 1.46M | 1.61M | 1.78M | 2.06M | 1.74M | 1.98M | 1.89M | 2.10M | 2.79M | 2.57M | 2.46M | 2.58M | 2.24M | 2.69M | 2.77M | 2.62M | 2.47M | 2.83M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | 1.85M | | | | | | | | | |
|
Other Operating Expenses
|
-0.25M | -0.48M | -0.02M | 0.17M | -0.02M | 0.81M | -0.00M | -0.07M | 0.00M | 18.71M | 15.97M | -0.05M | 14.09M | -45.01M | 0.19M | -0.04M | -0.03M | 0.02M | 28.85M | 0.11M | 0.05M | 0.01M | -0.64M | 25.11M | -0.00M | 0.00M | 0.05M | -0.13M | -0.01M |
|
Operating Expenses
|
21.94M | 23.44M | 22.21M | 24.56M | 22.30M | 21.95M | 23.31M | 23.50M | 22.48M | 22.66M | 22.54M | 22.15M | 22.17M | 24.38M | 24.16M | 23.84M | 24.00M | 33.11M | 35.93M | 33.97M | 30.67M | 30.39M | 31.27M | 30.51M | 31.32M | 30.91M | 31.93M | 31.91M | 32.51M |
|
Operating Income
|
| | | | | | 1.73M | 2.08M | 3.00M | 3.60M | 4.37M | 3.88M | 3.91M | 3.92M | | | | | | -31.08M | | | | | | | | | |
|
EBIT
|
19.96M | 14.33M | 21.45M | 17.53M | 20.23M | 22.85M | 1.73M | 2.08M | 3.00M | 3.60M | 4.37M | 3.88M | 3.91M | 3.92M | 19.80M | 20.32M | 22.86M | 20.38M | 17.07M | -31.08M | 37.38M | 39.12M | 35.79M | 40.75M | 40.90M | 42.80M | 39.93M | 40.62M | 41.08M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M |
|
EBT
|
17.83M | 12.16M | 18.95M | 14.91M | 17.74M | 20.52M | 8.25M | 9.90M | 14.26M | 17.16M | 20.80M | 18.48M | 18.61M | 18.68M | 18.40M | 18.94M | 21.24M | 17.61M | 12.13M | 25.04M | 26.62M | 24.79M | 20.52M | 24.95M | 24.51M | 27.40M | 25.50M | 26.36M | 26.73M |
|
Tax Provisions
|
0.24M | 0.24M | 0.21M | 0.30M | 0.30M | 7.13M | 2.71M | 2.48M | 4.51M | 4.23M | 5.55M | 4.76M | 4.89M | 5.08M | 4.79M | 4.85M | 5.61M | 4.47M | 2.92M | 6.57M | 6.90M | 6.34M | 5.26M | 6.88M | 6.33M | 7.13M | 6.43M | 7.13M | 6.97M |
|
Profit After Tax
|
17.59M | 11.92M | 18.74M | 14.61M | 17.44M | 16.09M | 6.22M | 7.42M | 10.56M | 12.64M | 15.24M | 13.72M | 13.71M | 13.59M | 13.60M | 14.09M | 15.63M | 13.14M | 9.21M | 18.47M | 19.71M | 18.45M | 15.26M | 18.07M | 18.18M | 20.27M | 19.07M | 19.23M | 19.77M |
|
Equity Income
|
| | | | | | | | | | | 0.04M | 0.03M | 0.03M | -0.19M | -0.15M | -0.11M | 0.03M | -0.02M | 0.01M | -0.05M | 0.22M | -0.02M | -0.10M | 0.14M | -0.08M | 0.01M | 0.02M | -0.07M |
|
Income from Continuing Operations
|
17.59M | 11.92M | 18.74M | 14.61M | 17.44M | 13.39M | 5.54M | 7.42M | 9.75M | 12.93M | 15.24M | 13.72M | 13.71M | 13.59M | 13.60M | 14.09M | 15.63M | 13.14M | 9.21M | 18.47M | 19.71M | 18.45M | 15.26M | 18.07M | 18.18M | 20.27M | 19.07M | 19.23M | 19.77M |
|
Consolidated Net Income
|
17.59M | 11.92M | 18.74M | 14.61M | 17.44M | 13.39M | 5.54M | 7.42M | 9.75M | 12.93M | 15.24M | 13.72M | 13.71M | 13.59M | 13.60M | 14.09M | 15.63M | 13.14M | 9.21M | 18.47M | 19.71M | 18.45M | 15.26M | 18.07M | 18.18M | 20.27M | 19.07M | 19.23M | 19.77M |
|
Income towards Parent Company
|
17.59M | 11.92M | 18.74M | 14.61M | 17.44M | 13.39M | 5.54M | 7.42M | 9.75M | 12.93M | 15.24M | 13.72M | 13.71M | 13.59M | 13.60M | 14.09M | 15.63M | 13.14M | 9.21M | 18.47M | 19.71M | 18.45M | 15.26M | 18.07M | 18.18M | 20.27M | 19.07M | 19.23M | 19.77M |
|
Net Income towards Common Stockholders
|
17.59M | 11.92M | 18.74M | 14.61M | 17.44M | 13.39M | 6.21M | 7.42M | 9.75M | 12.93M | 15.24M | 15.21M | 13.69M | 13.57M | 13.59M | 14.09M | 15.61M | 13.14M | 9.20M | 18.47M | 19.71M | 18.45M | 15.26M | 18.07M | 18.18M | 20.27M | 19.07M | 19.23M | 19.77M |
|
EPS (Basic)
|
0.98 | 0.67 | 1.04 | 0.81 | 0.97 | 0.51 | 0.23 | 0.27 | 0.38 | 0.46 | 0.55 | 0.50 | 0.50 | 0.46 | 0.47 | 0.49 | 0.54 | 0.45 | 0.30 | 0.58 | 0.62 | 0.58 | 0.48 | 0.57 | 0.58 | 0.64 | 0.60 | 0.61 | 0.63 |
|
EPS (Weighted Average and Diluted)
|
0.98 | 0.67 | 1.04 | 0.81 | 0.97 | 0.51 | 0.23 | 0.27 | 0.38 | 0.46 | 0.55 | 0.50 | 0.50 | 0.46 | 0.47 | 0.49 | 0.54 | 0.46 | 0.30 | 0.58 | 0.62 | 0.58 | 0.48 | 0.57 | 0.57 | 0.64 | 0.60 | 0.61 | 0.63 |
|
Shares Outstanding (Weighted Average)
|
| 26.33M | 26.33M | 26.33M | 26.33M | 27.46M | 27.46M | 27.46M | 27.46M | 27.46M | 27.41M | 27.37M | 27.35M | 29.05M | 28.99M | 28.92M | 28.81M | 28.75M | 32.15M | 32.04M | 31.85M | 31.71M | 31.64M | 31.59M | 31.56M | 31.56M | 31.56M | 31.50M | 31.50M |
|
EBITDA
|
20.66M | 15.02M | 22.24M | 18.25M | 20.78M | 23.61M | 2.34M | 2.69M | 3.67M | 4.16M | 4.99M | 4.48M | 4.56M | 4.71M | 20.36M | 20.94M | 23.53M | 21.01M | 17.73M | -30.27M | 38.05M | 39.77M | 36.34M | 41.30M | 41.34M | 43.26M | 40.38M | 41.19M | 41.82M |
|
Tax Rate
|
1.35% | 1.97% | 1.13% | 2.05% | 1.69% | 34.75% | 32.83% | 25.03% | 31.65% | 24.65% | 26.70% | 25.78% | 26.29% | 27.21% | 26.06% | 25.62% | 26.43% | 25.40% | 24.10% | 26.23% | 25.93% | 25.59% | 25.64% | 27.58% | 25.84% | 26.01% | 25.20% | 27.04% | 26.06% |