|
Provisions
|
0.24M | 0.45M | 0.51M | 0.43M | 0.70M | 0.40M | 0.40M | 0.36M | 0.45M | 0.80M | 0.45M | 0.38M | 0.35M | 0.38M | 0.42M | 0.27M | 0.37M | 0.54M | 0.74M | 3.76M | 2.50M | 2.50M | 2.40M | 0.40M | 0.11M | 21.71M | 0.66M | -0.45M | 0.94M | 1.16M | 1.27M | 0.60M | -2.84M | -0.42M | 0.70M | -1.42M | -0.41M | -0.94M | -0.70M | -3.70M | 0.20M | 0.14M |
|
Revenue
|
6.93M | 7.76M | 8.96M | 8.90M | 10.04M | 9.85M | 10.12M | 9.80M | 9.75M | 10.77M | 9.58M | 9.66M | 9.64M | 9.99M | 12.68M | 16.44M | 18.07M | 17.98M | 18.54M | 14.66M | 19.77M | 19.61M | 20.43M | 21.60M | 25.13M | 3.75M | 22.49M | 28.14M | 27.41M | 24.97M | 24.69M | 20.86M | 23.30M | 19.14M | 19.76M | 21.38M | 20.36M | 22.34M | 23.35M | 23.95M | 22.13M | 24.00M |
|
Interest income - Loans
|
6.67M | 7.12M | 7.80M | 8.38M | 8.30M | 8.65M | 8.91M | 9.22M | 9.48M | 9.78M | 10.01M | 10.10M | 10.00M | 10.56M | 12.89M | 18.54M | 20.23M | 20.84M | 21.33M | 21.67M | 22.12M | 21.87M | 21.71M | 21.63M | 23.14M | 23.22M | 22.25M | 21.73M | 21.77M | 23.92M | 25.96M | 27.36M | 28.51M | 28.89M | 33.13M | 32.13M | 32.16M | 32.76M | 31.44M | 30.55M | 31.14M | 32.56M |
|
Interest income - Investments
|
| | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.05M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
0.97M | 1.15M | 1.35M | 1.27M | 1.29M | 1.46M | 1.58M | 1.41M | 1.14M | 1.18M | 1.18M | 1.33M | 1.32M | 1.40M | 1.47M | 1.93M | 2.13M | 1.85M | 2.52M | 2.52M | 2.67M | 2.72M | 3.05M | 2.77M | 3.03M | 3.08M | 3.50M | 3.21M | 3.08M | 3.32M | 3.07M | 3.19M | 3.26M | 3.31M | 3.40M | 3.47M | 3.25M | 3.31M | 3.22M | 3.67M | 3.38M | 3.19M |
|
Interest Income - Total
|
6.96M | 7.41M | 8.18M | 8.82M | 8.80M | 9.19M | 9.48M | 9.87M | 10.38M | 10.72M | 10.99M | 11.06M | 11.09M | 11.84M | 14.44M | 20.69M | 22.39M | 22.85M | 23.52M | 23.62M | 23.80M | 23.39M | 22.98M | 22.97M | 24.35M | 24.47M | 23.75M | 23.87M | 24.33M | 27.00M | 29.37M | 30.98M | 32.40M | 33.16M | 36.67M | 35.72M | 35.79M | 36.85M | 35.51M | 34.43M | 35.36M | 37.09M |
|
Interest Expense - Deposits
|
1.00M | 1.05M | 1.08M | 1.14M | 1.19M | 1.30M | 1.36M | 1.40M | 1.51M | 1.76M | 1.93M | 1.97M | 1.85M | 1.83M | 2.14M | 4.11M | 4.68M | 5.20M | 5.32M | 5.03M | 4.19M | 3.40M | 2.75M | 2.30M | 2.11M | 1.85M | 1.22M | 0.98M | 0.91M | 1.31M | 3.05M | 6.22M | 9.53M | 11.73M | 14.58M | 14.85M | 14.87M | 15.73M | 16.07M | 14.64M | 14.46M | 14.73M |
|
Interest Expense - Debt
|
0.09M | 0.11M | 0.10M | 0.11M | 0.11M | 0.11M | 0.17M | 0.24M | 0.32M | 0.30M | 0.31M | 0.31M | 0.38M | 0.71M | 0.77M | 1.42M | 1.37M | 1.29M | 1.23M | 1.25M | 1.27M | 1.28M | 1.07M | 1.03M | 1.07M | 1.07M | 1.07M | 1.07M | 1.44M | 2.22M | 3.80M | 4.58M | 4.47M | 3.96M | 3.59M | 3.66M | 3.73M | 3.26M | 1.95M | 1.45M | 1.26M | 1.22M |
|
Interest Expenses
|
1.09M | 1.16M | 1.18M | 1.25M | 1.30M | 1.41M | 1.53M | 1.65M | 1.83M | 2.06M | 2.24M | 2.28M | 2.23M | 2.54M | 2.90M | 5.53M | 6.06M | 6.49M | 6.55M | 6.29M | 5.46M | 4.69M | 3.82M | 3.33M | 3.18M | 2.92M | 2.29M | 2.05M | 2.35M | 3.54M | 6.85M | 10.80M | 14.01M | 15.69M | 18.18M | 18.51M | 18.59M | 18.99M | 18.02M | 16.09M | 15.71M | 15.94M |
|
Interest Income - Net
|
5.87M | 6.25M | 7.00M | 7.58M | 7.50M | 7.78M | 7.95M | 8.23M | 8.55M | 8.66M | 8.75M | 8.78M | 8.86M | 9.30M | 11.54M | 15.16M | 16.33M | 16.37M | 16.96M | 17.34M | 18.34M | 18.71M | 19.15M | 19.63M | 21.16M | 21.55M | 21.47M | 21.82M | 21.98M | 23.47M | 22.52M | 20.17M | 18.39M | 17.47M | 18.49M | 17.22M | 17.20M | 17.86M | 17.48M | 18.34M | 19.64M | 21.15M |
|
Interest Income - Total
|
5.62M | 5.80M | 6.50M | 7.15M | 6.80M | 7.38M | 7.55M | 7.86M | 8.09M | 7.86M | 8.30M | 8.41M | 8.51M | 8.93M | 11.12M | 14.89M | 15.96M | 15.83M | 16.23M | 13.57M | 15.84M | 16.21M | 16.75M | 19.23M | 21.05M | -0.17M | 20.81M | 22.27M | 21.04M | 22.30M | 21.25M | 19.79M | 21.23M | 17.50M | 18.00M | 18.64M | 17.61M | 18.80M | 18.18M | 21.94M | 19.50M | 21.01M |
|
Financial Services Fees
|
0.08M | 0.09M | | | 0.30M | 0.37M | 0.43M | | | 0.47M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
0.06M | 0.07M | 0.09M | 0.08M | 0.09M | 0.10M | 0.10M | 0.09M | 0.10M | 0.09M | 0.08M | 0.08M | 0.10M | 0.10M | 0.28M | 0.40M | 0.43M | 0.46M | 0.54M | 0.57M | 0.41M | 0.44M | 0.50M | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.12M | 0.05M | 0.06M | 0.11M | | | 0.33M | -0.40M | 0.08M | 0.14M | | | | | | | | | | | | | | | | | | 0.01M | | | | -0.00M | | | -0.32M | | -0.38M | 0.00M | -0.37M | | | 0.00M |
|
Investment Banking Income
|
0.62M | 1.03M | 1.15M | 0.65M | 1.73M | 1.08M | 1.02M | 0.54M | 0.31M | | | 0.09M | | | | | | | | | | | | | 0.05M | 0.07M | 0.08M | 0.03M | 0.00M | | | 0.07M | | | | | | | | | | |
|
Card Income
|
| | | | | | | | | | | | | | | 0.24M | 0.29M | 0.29M | 0.29M | 0.29M | 0.35M | 0.39M | 0.39M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.19M | 0.27M | 0.34M | -0.15M | 0.42M | 0.17M | 0.23M | 0.18M | 0.20M | 0.23M | 0.24M | 0.56M | 0.23M | 0.31M | 0.31M | 0.15M | 0.41M | 0.54M | 0.29M | 0.54M | 1.42M | 1.35M | 1.65M | 0.54M | 0.74M | 0.46M | 20.89M | 0.58M | 0.58M | 1.06M | 0.46M | 0.51M | 0.68M | 0.40M | 0.50M | 0.65M | 0.75M | 0.56M | 3.10M | 0.46M | 0.88M | 0.98M |
|
Non-Interest Income
|
1.07M | 1.51M | 1.96M | 1.32M | 2.54M | 2.07M | 2.17M | 1.57M | 1.21M | 2.11M | 0.82M | 0.88M | 0.78M | 0.69M | 1.14M | 1.28M | 1.74M | 1.62M | 1.57M | 1.09M | 3.93M | 3.40M | 3.67M | 2.37M | 4.08M | 3.91M | 1.68M | 5.87M | 6.38M | 2.67M | 3.44M | 1.08M | 2.07M | 1.64M | 1.75M | 2.75M | 2.75M | 3.54M | 5.16M | 2.01M | 2.63M | 2.98M |
|
Amortization - Intangibles
|
| 0.08M | 0.12M | 0.10M | | | 0.07M | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.13M | 0.10M | 0.11M | 0.10M | 0.12M | 0.22M | 0.25M | 0.24M | 0.21M | 0.23M | 0.57M | 0.67M | 0.67M | 0.69M |
|
Research & Development
|
0.28M | 0.31M | 0.35M | 0.35M | 0.34M | 0.37M | 0.39M | 0.41M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.35M | 0.45M | 0.54M | 0.64M | 0.68M | 0.51M | 0.69M | 0.79M | 0.82M | 0.77M | 0.75M | 0.97M | 0.71M | 0.68M | 1.01M | 0.73M | 0.86M | 1.01M | 0.88M | 0.83M | 0.89M | 0.89M | 0.94M | 0.89M | 0.88M | 0.90M | 0.90M | 0.91M | 0.83M |
|
Wages, Salaries and Other
|
3.47M | 3.49M | 3.77M | 3.83M | 3.91M | 3.97M | 4.16M | 4.36M | 3.87M | 3.89M | 3.94M | 3.90M | 3.95M | 4.11M | 5.14M | 6.42M | 7.08M | 7.33M | 7.83M | 7.95M | 8.57M | 8.23M | 8.62M | 8.70M | 9.92M | 9.77M | 7.15M | 9.02M | 9.06M | 9.35M | 7.54M | 9.33M | 9.34M | 9.46M | 9.00M | 9.25M | 9.59M | 9.98M | 9.79M | 9.60M | 10.26M | 10.30M |
|
Rent Expense
|
0.22M | 0.18M | 0.22M | 0.20M | 0.21M | 0.23M | 0.22M | 0.30M | 0.24M | 0.24M | 0.27M | 0.25M | 0.26M | 0.24M | 0.32M | 0.41M | 0.45M | 0.45M | 0.52M | 0.53M | 0.54M | 0.60M | 0.56M | 0.64M | 0.68M | 0.66M | 0.78M | 0.64M | 0.75M | 0.81M | 0.71M | 1.02M | 0.65M | 0.62M | 0.71M | 0.58M | 0.70M | 0.65M | 0.65M | 0.64M | 0.68M | 0.68M |
|
Restructuring Costs
|
| | | | | | | | | | | | 0.14M | 0.08M | 0.82M | 0.91M | | 0.18M | 1.01M | 0.80M | 0.26M | 0.05M | 0.00M | 0.36M | 1.64M | 0.45M | | | | | | | | | | | | | | | 0.16M | 0.25M |
|
Other Operating Expenses
|
4.88M | 5.24M | 0.00M | 6.40M | 5.87M | 6.09M | 6.41M | 6.53M | 5.77M | 6.50M | 5.91M | 5.98M | 5.91M | 6.25M | 7.54M | 9.45M | 10.46M | 10.38M | 11.59M | 11.88M | 12.90M | 12.58M | 13.35M | 13.06M | 14.67M | 14.56M | 12.46M | 13.79M | 14.07M | 14.30M | 12.19M | 14.28M | 13.77M | 14.27M | 13.84M | 13.78M | 13.89M | 1.12M | 14.53M | 14.70M | 14.95M | 14.77M |
|
Operating Expenses
|
5.38M | 5.73M | 6.31M | 6.96M | 6.42M | 6.68M | 7.01M | 7.23M | 6.38M | 7.10M | 6.55M | 6.60M | 6.68M | 6.93M | 9.12M | 11.30M | 11.55M | 11.68M | 13.63M | 13.91M | 14.48M | 14.05M | 14.69M | 14.81M | 17.96M | 16.38M | 13.91M | 15.43M | 15.55M | 15.97M | 13.91M | 16.18M | 15.24M | 15.77M | 15.44M | 15.30M | 15.48M | 16.18M | 16.08M | 16.24M | 16.70M | 16.53M |
|
Operating Income
|
| 6.69M | 8.45M | -20.23M | | | | | | | | | | | | | | | | 0.72M | 5.21M | 5.47M | 5.60M | 6.75M | 7.10M | -12.69M | 8.47M | 12.68M | 11.78M | 8.92M | 10.71M | 4.62M | 7.97M | 3.28M | 4.25M | 6.05M | 4.81M | 6.04M | 7.13M | 7.60M | 5.32M | 7.37M |
|
EBIT
|
2.39M | 6.69M | 8.45M | -20.23M | 4.22M | 4.17M | 4.23M | 3.85M | 4.83M | 5.07M | 5.02M | 4.98M | 4.94M | 5.34M | 6.07M | 10.40M | 12.21M | 12.25M | 10.72M | 0.72M | 5.21M | 5.47M | 5.60M | 6.75M | 7.10M | -12.69M | 8.47M | 12.68M | 11.78M | 8.92M | 10.71M | 4.62M | 7.97M | 3.28M | 4.25M | 6.05M | 4.81M | 6.04M | 7.13M | 7.60M | 5.32M | 7.37M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.09M | 0.15M | 0.22M | 0.23M | 0.16M | 0.44M | 0.26M | 0.23M | 0.17M | 0.16M | 0.16M | 0.20M | 0.23M | 0.21M | 0.19M | 0.20M | 0.20M | 0.33M | 0.43M | 0.50M | 1.00M | 0.32M | 0.53M | 0.65M | 1.10M | 0.79M | 0.53M | 0.59M | 0.75M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.29M | | -0.21M | | | |
|
EBT
|
1.30M | 1.58M | 2.14M | 1.52M | 2.92M | 2.76M | 2.71M | 2.20M | 3.00M | 3.01M | 2.78M | 2.70M | 2.71M | 2.80M | 3.16M | 4.87M | 6.15M | 5.76M | 4.17M | 0.76M | 5.29M | 5.56M | 5.74M | 6.79M | 7.17M | -12.63M | 8.58M | 12.70M | 11.86M | 9.00M | 10.78M | 4.69M | 8.06M | 3.37M | 4.32M | 6.09M | 4.89M | 6.17M | 7.27M | 7.71M | 5.43M | 7.47M |
|
Tax Provisions
|
0.42M | 0.51M | 0.70M | -0.49M | 0.96M | 0.95M | 0.85M | 0.74M | 1.01M | 1.00M | 0.75M | 0.85M | 0.85M | 0.88M | 1.03M | 0.95M | 1.22M | 1.11M | 0.84M | 0.15M | 1.02M | 1.09M | 2.55M | 1.43M | 1.49M | -2.65M | 2.05M | 2.60M | 2.46M | 1.70M | 2.32M | 0.87M | 1.51M | 0.58M | 1.00M | 1.38M | 0.83M | 0.78M | 1.16M | 1.42M | 0.94M | 1.29M |
|
Profit After Tax
|
0.88M | 1.07M | 1.44M | 2.01M | 1.95M | 1.81M | 1.86M | 1.45M | 1.99M | 2.00M | 2.04M | 1.85M | 1.86M | 1.92M | 2.13M | 3.92M | 4.93M | 4.66M | 3.33M | 0.61M | 4.27M | 4.47M | 4.54M | 5.36M | 5.69M | -9.98M | 6.94M | 10.10M | 9.40M | 7.30M | 8.90M | 3.81M | 6.55M | 2.78M | 3.54M | 4.71M | 4.06M | 5.38M | 6.11M | 6.29M | 4.49M | 6.18M |
|
Equity Income
|
| | | | | | | | | | | | | | | 0.17M | | | | -0.83M | 0.25M | -0.03M | 0.88M | 0.07M | 0.09M | 0.05M | 0.01M | 0.01M | -0.09M | -0.03M | 0.01M | -0.00M | -0.11M | 0.02M | 0.02M | 0.08M | | 0.17M | 0.16M | -0.08M | 0.05M | 0.20M |
|
Income from Continuing Operations
|
0.88M | 1.07M | 1.44M | 2.01M | 1.95M | 1.81M | 1.86M | 1.45M | 1.99M | 2.00M | 2.04M | 1.85M | 1.86M | 1.92M | 2.13M | 3.92M | 4.93M | 4.66M | 3.33M | 0.61M | 4.27M | 4.47M | 3.19M | 5.36M | 5.69M | -9.98M | 6.53M | 10.10M | 9.40M | 7.30M | 8.46M | 3.81M | 6.55M | 2.78M | 3.32M | 4.71M | 4.06M | 5.38M | 6.11M | 6.29M | 4.49M | 6.18M |
|
Consolidated Net Income
|
0.88M | 1.07M | 1.44M | 2.01M | 1.95M | 1.81M | 1.86M | 1.45M | 1.99M | 2.00M | 2.04M | 1.85M | 1.86M | 1.92M | 2.13M | 3.92M | 4.93M | 4.66M | 3.33M | 0.61M | 4.27M | 4.47M | 3.19M | 5.36M | 5.69M | -9.98M | 6.53M | 10.10M | 9.40M | 7.30M | 8.46M | 3.81M | 6.55M | 2.78M | 3.32M | 4.71M | 4.06M | 5.38M | 6.11M | 6.29M | 4.49M | 6.18M |
|
Income towards Parent Company
|
0.88M | 1.07M | 1.44M | 2.01M | 1.95M | 1.81M | 1.86M | 1.45M | 1.99M | 2.00M | 2.04M | 1.85M | 1.86M | 1.92M | 2.13M | 3.92M | 4.93M | 4.66M | 3.33M | 0.61M | 4.27M | 4.47M | 3.19M | 5.36M | 5.69M | -9.98M | 6.53M | 10.10M | 9.40M | 7.30M | 8.46M | 3.81M | 6.55M | 2.78M | 3.32M | 4.71M | 4.06M | 5.38M | 6.11M | 6.29M | 4.49M | 6.18M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M |
|
Net Income towards Common Stockholders
|
0.88M | 0.88M | 1.44M | 2.01M | 1.95M | 1.81M | 1.86M | 1.45M | 1.99M | 2.00M | 2.04M | 1.85M | 1.86M | 1.92M | 2.13M | 3.92M | 4.93M | 4.66M | 3.33M | 0.60M | 4.25M | 4.45M | 4.52M | 5.34M | 5.67M | -9.96M | 6.92M | 10.09M | 9.40M | 7.30M | 8.89M | 3.81M | 6.55M | 2.78M | 3.54M | 4.71M | 4.06M | 5.38M | 6.11M | 6.29M | 4.49M | 5.65M |
|
EPS (Basic)
|
0.23 | 0.27 | 0.20 | 0.28 | 0.27 | 0.25 | 0.26 | 0.20 | 0.28 | 0.28 | 0.29 | 0.26 | 0.26 | 0.22 | 0.24 | 0.40 | 0.49 | 0.46 | 0.33 | 0.05 | 0.39 | 0.41 | 0.42 | 0.51 | 0.54 | -0.95 | 0.67 | 0.98 | 0.92 | 0.74 | 0.90 | 0.38 | 0.67 | 0.28 | 0.36 | 0.48 | 0.41 | 0.55 | 0.62 | 0.64 | 0.46 | 0.57 |
|
EPS (Weighted Average and Diluted)
|
0.21 | 0.26 | 0.20 | 0.27 | 0.27 | 0.25 | 0.26 | 0.20 | 0.28 | 0.28 | 0.29 | 0.26 | 0.26 | 0.22 | 0.24 | 0.40 | 0.48 | 0.46 | 0.32 | 0.05 | 0.39 | 0.41 | 0.42 | 0.51 | 0.53 | -0.95 | 0.67 | 0.97 | 0.92 | 0.73 | 0.88 | 0.38 | 0.67 | 0.28 | 0.36 | 0.48 | 0.41 | 0.54 | 0.61 | 0.63 | 0.46 | 0.54 |
|
Shares Outstanding (Weighted Average)
|
| 7.25M | 7.23M | 7.25M | 7.27M | 7.29M | 7.29M | 7.26M | 7.30M | 7.30M | 7.15M | 7.12M | 7.17M | 8.80M | 8.82M | 10.16M | 10.03M | 9.94M | 9.93M | 10.94M | 10.94M | 10.84M | 10.62M | 10.48M | 10.41M | 10.42M | 10.31M | 10.31M | 10.30M | 10.02M | 9.89M | 9.91M | 9.92M | 9.83M | 9.78M | 9.78M | 9.83M | 9.83M | 9.83M | 9.83M | 9.84M | 9.83M |
|
EBITDA
|
2.39M | 6.69M | 8.45M | -20.23M | 4.22M | 4.17M | 4.23M | 3.85M | 4.83M | 5.07M | 5.02M | 4.98M | 4.94M | 5.34M | 6.07M | 10.40M | 12.21M | 12.25M | 10.72M | 0.72M | 5.21M | 5.47M | 5.60M | 6.75M | 7.10M | -12.69M | 8.47M | 12.68M | 11.78M | 8.92M | 10.71M | 4.62M | 7.97M | 3.28M | 4.25M | 6.05M | 4.81M | 6.04M | 7.13M | 7.60M | 5.32M | 7.37M |
|
Tax Rate
|
32.54% | 32.51% | 32.65% | | 33.10% | 34.41% | 31.41% | 33.88% | 33.58% | 33.39% | 26.83% | 31.53% | 31.24% | 31.32% | 32.63% | 19.55% | 19.77% | 19.21% | 20.22% | 19.68% | 19.21% | 19.60% | 44.47% | 21.06% | 20.70% | 20.96% | 23.88% | 20.47% | 20.73% | 18.87% | 21.50% | 18.65% | 18.73% | 17.38% | 23.22% | 22.67% | 16.97% | 12.72% | 15.97% | 18.42% | 17.22% | 17.30% |