|
Provisions
|
0.17M | 0.17M | 0.28M | 0.43M | 0.21M | 0.21M | 0.21M | 0.21M | 0.24M | 0.11M | 0.08M | 0.46M | 2.74M | 1.00M | 4.00M | 2.10M | 0.70M | 0.20M | | -0.20M | | | | | 0.51M | 0.81M | 1.13M | 0.55M | -0.69M | 0.70M | 2.23M | 0.01M | -0.26M | -0.51M | 0.59M |
|
Revenue
|
0.47M | 0.45M | 0.48M | 0.48M | 0.45M | 0.47M | 0.49M | 0.50M | 0.51M | 0.53M | 0.57M | 0.58M | 0.55M | 0.57M | 0.69M | 0.73M | 0.79M | 0.86M | 0.88M | 0.91M | 0.91M | 0.96M | 1.00M | 0.98M | 0.99M | 0.94M | 0.95M | 69.01M | 16.77M | 16.84M | 16.82M | 17.47M | 18.04M | 20.52M | 19.89M |
|
Interest income - Loans
|
9.18M | 9.92M | 10.44M | 10.70M | 11.05M | 11.20M | 11.82M | 12.47M | 12.49M | 12.71M | 12.80M | 12.39M | 12.08M | 12.28M | 12.60M | 12.04M | 12.17M | 11.88M | 12.26M | 11.59M | 10.98M | 11.27M | 11.89M | 14.37M | 18.27M | 20.76M | 20.90M | 22.03M | 22.39M | 23.42M | 23.44M | 23.31M | 23.39M | 25.12M | 25.48M |
|
Interest income - Investments
|
0.11M | 0.04M | 0.04M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.06M | 0.07M | 0.09M | 0.09M | 0.15M | 0.14M | 0.19M | 0.20M | 0.19M | 0.17M | 0.15M | 0.18M | 0.14M |
|
Interest Income - Debt Securities
|
1.15M | 0.82M | 0.80M | 0.66M | 0.94M | 0.93M | 0.83M | 0.85M | 0.87M | 0.97M | 1.01M | 0.24M | 1.00M | 1.01M | 1.16M | 0.58M | 1.08M | 0.83M | 0.84M | 0.87M | 1.06M | 1.18M | 1.30M | 1.32M | 1.66M | 1.72M | 1.85M | 1.66M | 1.62M | 1.76M | 1.78M | 1.91M | 1.49M | 2.05M | 2.01M |
|
Interest Income - Deposits
|
0.05M | 0.09M | 0.11M | 0.08M | 0.12M | 0.12M | 0.18M | 0.15M | 0.19M | 0.17M | 0.19M | 0.12M | 0.09M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | 0.07M | 0.13M | 0.24M | 0.25M | 0.37M | 0.30M | 0.37M | 0.44M | 0.39M | 0.35M | 0.32M | 0.29M | 0.33M | 0.30M |
|
Interest Income - Fed Funds
|
0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.05M | 0.05M | 0.12M | 0.25M | 0.16M | 0.27M | 0.09M | 0.15M | 0.12M | 0.14M | 0.15M | 0.15M | 0.12M | 0.19M |
|
Interest Income - Total
|
10.20M | 10.90M | 11.33M | 11.56M | 11.94M | 12.13M | 12.83M | 13.46M | 13.48M | 13.72M | 13.88M | 13.44M | 13.01M | 13.15M | 13.51M | 12.97M | 13.14M | 12.94M | 13.45M | 12.81M | 12.26M | 12.82M | 13.57M | 16.26M | 20.30M | 22.84M | 23.07M | 24.09M | 24.61M | 25.60M | 25.61M | 25.44M | 25.47M | 27.24M | 27.61M |
|
Interest Expense - Deposits
|
1.12M | 1.23M | 1.47M | 1.53M | 1.64M | 1.98M | 2.18M | 2.83M | 2.94M | 3.28M | 3.17M | 3.01M | 2.87M | 2.34M | 2.11M | 1.66M | 1.21M | 1.01M | 0.92M | 0.78M | 0.73M | 0.71M | 0.81M | 1.77M | 2.99M | 3.85M | 5.63M | 6.52M | 7.47M | 8.42M | 8.79M | 8.58M | 7.88M | 8.79M | 8.97M |
|
Interest Expense - Debt
|
0.18M | 0.27M | 0.20M | 0.10M | 0.28M | 0.19M | 0.30M | 0.08M | 0.21M | 0.08M | 0.04M | 0.03M | 0.04M | 0.03M | 0.01M | -0.00M | | | | | | | 0.04M | 0.26M | 0.65M | 1.46M | 1.26M | 2.01M | 1.99M | 1.92M | 1.57M | 1.13M | 1.35M | 0.87M | 0.92M |
|
Interest Expense - Others
|
0.14M | 0.12M | 0.15M | 0.13M | 0.12M | 0.12M | 0.10M | 0.09M | 0.10M | 0.10M | 0.09M | 0.08M | 0.08M | 0.06M | 0.03M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.11M | 0.14M | 0.15M | 0.17M | 0.21M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.14M | 0.14M | 0.15M |
|
Interest Expenses
|
1.44M | 1.62M | 1.82M | 1.76M | 2.04M | 2.29M | 2.58M | 3.00M | 3.25M | 3.45M | 3.31M | 3.13M | 2.98M | 2.43M | 2.15M | 1.70M | 1.28M | 1.08M | 0.98M | 0.82M | 0.80M | 0.79M | 0.97M | 2.18M | 3.80M | 5.48M | 7.10M | 8.71M | 9.64M | 10.52M | 10.54M | 9.88M | 9.38M | 9.80M | 10.04M |
|
Interest Income - Net
|
8.76M | 9.28M | 9.51M | 9.80M | 9.90M | 9.84M | 10.24M | 10.46M | 10.23M | 10.27M | 10.58M | 10.31M | 10.03M | 10.72M | 11.36M | 11.27M | 11.86M | 11.86M | 12.46M | 11.99M | 11.47M | 12.03M | 12.60M | 14.08M | 16.51M | 17.35M | 15.97M | 15.38M | 14.97M | 15.08M | 15.07M | 15.55M | 16.10M | 17.44M | 17.57M |
|
Interest Income - Total
|
8.59M | 9.11M | 9.23M | 9.37M | 9.69M | 9.63M | 10.04M | 10.25M | 9.99M | 10.16M | 10.50M | 9.85M | 7.29M | 9.72M | 7.36M | 9.17M | 11.16M | 11.65M | 12.46M | 12.19M | 11.47M | 12.03M | 12.60M | 14.08M | 16.00M | 16.54M | 14.84M | 14.82M | 15.11M | 15.00M | 12.84M | 15.73M | 16.00M | 17.94M | 17.17M |
|
Financial Services Fees
|
| | | | | | | | 0.14M | 0.12M | 0.10M | 0.17M | 0.13M | 0.14M | 0.13M | 0.13M | 0.13M | 0.21M | 0.19M | 0.20M | 0.14M | 0.15M | 0.23M | 0.15M | 0.19M | 0.17M | 0.19M | 0.19M | 0.20M | 0.27M | 0.21M | 0.24M | 0.27M | 0.31M | 0.31M |
|
Service Charges
|
0.47M | 0.45M | 0.48M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.49M | | 0.40M | -0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.23M | 0.23M | 0.26M | 0.11M | 0.00M | 0.15M | 0.04M | 0.07M | 0.06M | 0.10M | 0.13M | 0.15M | 0.11M | 0.38M | 0.66M | 0.33M | 0.59M | 0.22M | 0.31M | 0.12M | 0.00M | 0.02M | 0.01M | -0.00M | 0.02M | 0.01M | 0.04M | 0.02M | 0.01M | 0.07M | 0.06M | 0.06M | 0.02M | 0.04M | 0.16M |
|
Card Income
|
0.08M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.25M | 0.47M | 0.25M | 0.22M | 0.23M | 0.32M | 0.32M | 0.42M | 0.52M | 0.26M | 0.44M | 0.76M | 0.51M | 0.28M | 3.04M | 0.08M | 0.41M | 0.29M | 0.22M | 0.22M | 0.23M | 0.23M | 0.27M | 0.31M | 0.49M | 0.41M | 0.41M | 0.16M | 0.42M | 0.51M | 0.28M | 0.13M | 0.49M | 0.45M | 0.44M |
|
Non-Interest Income
|
1.51M | 0.99M | 1.44M | 0.92M | 0.79M | 1.01M | 0.95M | 0.98M | 1.13M | 1.30M | 1.10M | 1.30M | 1.07M | 1.50M | 1.81M | 1.61M | 2.22M | 1.63M | 1.82M | 1.53M | 1.40M | 1.38M | 1.55M | 2.41M | 1.68M | 1.59M | 1.82M | 1.60M | 1.80M | 1.76M | 1.74M | 1.91M | 1.94M | 3.08M | 2.32M |
|
Amortization - Intangibles
|
0.64M | 0.63M | 0.58M | 0.56M | 0.53M | 0.55M | 0.60M | 0.59M | 0.56M | 0.55M | 0.61M | 0.66M | 0.63M | 0.63M | 0.62M | 0.59M | 0.56M | 0.60M | 0.67M | 0.73M | 0.78M | 0.95M | 0.98M | 0.99M | 0.98M | 0.98M | 0.98M | 0.98M | 0.97M | 0.97M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M |
|
Depreciation & Amortization - Total
|
0.28M | 0.27M | 0.24M | 0.26M | 0.23M | 0.20M | 0.26M | 0.27M | 0.23M | 0.29M | 0.24M | 0.27M | 0.27M | 0.31M | 0.36M | 0.36M | 0.36M | 0.31M | 0.33M | 0.36M | 0.32M | 0.27M | 0.23M | 0.25M | 0.32M | 0.35M | 0.30M | 0.27M | 0.24M | 0.26M | 0.20M | 0.22M | 0.23M | 0.25M | 0.25M |
|
Research & Development
|
0.32M | 0.59M | 0.47M | 0.42M | 0.48M | 0.40M | 0.48M | 0.45M | 0.47M | 0.55M | 0.58M | 0.61M | 0.67M | 0.68M | 0.68M | 0.62M | 0.79M | 0.76M | 0.84M | 0.85M | 0.84M | 0.82M | 0.98M | 1.05M | 1.07M | 1.14M | 1.21M | 1.17M | 1.22M | 1.17M | 1.25M | 1.07M | 1.27M | 1.27M | 1.24M |
|
Wages, Salaries and Other
|
3.70M | 3.20M | 3.73M | 3.13M | 3.98M | 3.87M | 3.84M | 4.07M | 4.12M | 4.08M | 4.27M | 4.31M | 3.58M | 4.14M | 3.48M | 4.64M | 4.25M | 4.32M | 4.49M | 4.09M | 4.39M | 3.79M | 4.49M | 4.89M | 5.85M | 6.02M | 5.99M | 6.65M | 6.33M | 6.11M | 6.20M | 6.00M | 6.56M | 6.73M | 6.88M |
|
Selling, General & Administrative
|
0.11M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Rent Expense
|
0.49M | 0.43M | 0.48M | 0.45M | 0.54M | 0.47M | 0.46M | 0.47M | 0.55M | 0.50M | 0.54M | 0.58M | 0.55M | 0.48M | 0.50M | 0.63M | 0.56M | 0.52M | 0.43M | 0.54M | 0.51M | 0.58M | 0.46M | 0.49M | 0.70M | 0.66M | 0.70M | 0.51M | 0.55M | 0.60M | 0.63M | 0.60M | 0.69M | 0.67M | 0.60M |
|
Restructuring Costs
|
0.39M | 0.31M | 0.34M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
1.08M | 1.49M | 3.48M | 2.39M | 6.10M | 5.99M | 5.89M | 6.06M | 6.25M | 6.15M | 6.31M | 5.91M | 5.76M | 6.21M | 5.48M | 6.21M | 6.61M | 6.30M | 6.30M | 6.11M | 4.78M | 0.48M | 5.27M | -0.74M | 9.71M | 9.90M | 9.91M | 10.22M | 9.96M | 9.87M | 9.79M | 9.91M | 10.01M | 11.46M | 11.01M |
|
Operating Expenses
|
7.27M | 6.70M | 7.30M | 6.22M | 7.34M | 7.06M | 7.09M | 7.24M | 7.50M | 7.48M | 7.67M | 7.38M | 7.25M | 7.69M | 7.02M | 7.83M | 8.32M | 7.89M | 7.91M | 7.86M | 8.27M | 8.54M | 8.89M | 12.34M | 11.79M | 12.05M | 12.12M | 12.17M | 11.96M | 11.90M | 11.87M | 11.80M | 12.19M | 13.65M | 13.10M |
|
EBIT
|
4.28M | 5.02M | 5.19M | 5.83M | 5.17M | 5.87M | 6.48M | 6.98M | 6.88M | 7.43M | 7.24M | 6.90M | 4.09M | 5.96M | 4.30M | 4.65M | 6.34M | 6.47M | 7.36M | 6.68M | 5.40M | 5.67M | 6.23M | 6.33M | 9.68M | 11.56M | 11.64M | 12.97M | 14.58M | 15.37M | 13.25M | 15.73M | 15.13M | 17.17M | 16.44M |
|
EBT
|
2.84M | 3.39M | 3.38M | 4.07M | 3.13M | 3.58M | 3.90M | 3.98M | 3.62M | 3.98M | 3.93M | 3.77M | 1.11M | 3.53M | 2.15M | 2.96M | 5.06M | 5.39M | 6.38M | 5.86M | 4.61M | 4.88M | 5.26M | 4.15M | 5.88M | 6.08M | 4.54M | 4.25M | 4.94M | 4.85M | 2.71M | 5.84M | 5.75M | 7.37M | 6.40M |
|
Tax Provisions
|
0.74M | 0.89M | 0.91M | 1.69M | 0.53M | 0.48M | 0.59M | 0.56M | 0.61M | 0.69M | 0.66M | 0.63M | 0.07M | 0.56M | 0.29M | 0.47M | 0.90M | 0.97M | 1.17M | 1.03M | 0.77M | 0.79M | 1.01M | 0.97M | 0.99M | 0.99M | 0.70M | 1.41M | 0.77M | 0.69M | 0.37M | 0.99M | 0.92M | 1.21M | 1.08M |
|
Profit After Tax
|
2.10M | 2.51M | 2.46M | 2.39M | 2.60M | 3.10M | 3.30M | 3.42M | 3.01M | 3.29M | 3.27M | 3.14M | 1.04M | 2.97M | 1.85M | 2.49M | 4.17M | 4.42M | 5.20M | 4.84M | 3.83M | 4.09M | 4.25M | 3.50M | 4.90M | 5.09M | 3.84M | 3.54M | 4.17M | 4.16M | 2.34M | 4.85M | 4.83M | 6.16M | 5.32M |
|
Equity Income
|
| | | | | | | | | | -0.03M | 0.08M | -0.16M | 0.03M | -0.03M | 0.06M | 0.08M | 0.04M | 0.10M | -0.01M | 0.03M | -0.07M | -0.06M | -0.08M | -0.14M | -0.07M | 0.05M | -0.00M | -0.05M | -0.03M | 0.01M | 0.06M | -0.03M | -0.01M | 0.02M |
|
Income from Continuing Operations
|
2.10M | 2.51M | 2.46M | 2.39M | 2.60M | 3.10M | 3.30M | 3.42M | 3.01M | 3.29M | 3.27M | 3.14M | 1.04M | 2.97M | 1.85M | 2.49M | 4.17M | 4.42M | 5.20M | 4.84M | 3.83M | 4.09M | 4.25M | 3.18M | 4.90M | 5.09M | 3.84M | 2.84M | 4.17M | 4.16M | 2.34M | 4.85M | 4.83M | 6.16M | 5.32M |
|
Consolidated Net Income
|
2.10M | 2.51M | 2.46M | 2.39M | 2.60M | 3.10M | 3.30M | 3.42M | 3.01M | 3.29M | 3.27M | 3.14M | 1.04M | 2.97M | 1.85M | 2.49M | 4.17M | 4.42M | 5.20M | 4.84M | 3.83M | 4.09M | 4.25M | 3.18M | 4.90M | 5.09M | 3.84M | 2.84M | 4.17M | 4.16M | 2.34M | 4.85M | 4.83M | 6.16M | 5.32M |
|
Income towards Parent Company
|
2.10M | 2.51M | 2.46M | 2.39M | 2.60M | 3.10M | 3.30M | 3.42M | 3.01M | 3.29M | 3.27M | 3.14M | 1.04M | 2.97M | 1.85M | 2.49M | 4.17M | 4.42M | 5.20M | 4.84M | 3.83M | 4.09M | 4.25M | 3.18M | 4.90M | 5.09M | 3.84M | 2.84M | 4.17M | 4.16M | 2.34M | 4.85M | 4.83M | 6.16M | 5.32M |
|
Net Income towards Common Stockholders
|
2.10M | 2.51M | 2.46M | 2.39M | 2.60M | 3.10M | 3.30M | 3.42M | 3.01M | 3.29M | 3.27M | 3.14M | 1.04M | 2.97M | 1.85M | 2.49M | 4.17M | 4.42M | 5.20M | 4.84M | 3.83M | 4.09M | 4.25M | 3.18M | 4.90M | 5.09M | 3.84M | 2.84M | 4.17M | 4.16M | 2.34M | 4.85M | 4.83M | 6.16M | 5.32M |
|
EPS (Basic)
|
0.78 | 0.84 | 0.77 | 0.73 | 0.41 | 0.48 | 0.51 | 0.53 | 0.46 | 0.51 | 0.51 | 0.48 | 0.16 | 0.47 | 0.29 | 0.39 | 0.65 | 0.70 | 0.85 | 0.81 | 0.65 | 0.70 | 0.73 | 0.52 | 0.60 | 0.63 | 0.47 | 0.43 | 0.52 | 0.52 | 0.29 | 0.61 | 0.60 | 0.76 | 0.66 |
|
EPS (Weighted Average and Diluted)
|
0.78 | 0.83 | 0.76 | 0.73 | 0.40 | 0.48 | 0.51 | 0.53 | 0.46 | 0.50 | 0.51 | 0.48 | 0.16 | 0.46 | 0.29 | 0.39 | 0.65 | 0.70 | 0.85 | 0.81 | 0.65 | 0.70 | 0.73 | 0.51 | 0.60 | 0.63 | 0.47 | 0.44 | 0.51 | 0.52 | 0.29 | 0.60 | 0.60 | 0.76 | 0.65 |
|
Shares Outstanding (Weighted Average)
|
5.60M | 6.41M | 6.42M | 6.43M | 6.45M | 6.45M | 6.47M | 6.48M | 6.49M | 6.51M | 6.49M | 6.42M | 6.43M | 6.37M | 6.38M | 6.38M | 6.43M | 6.33M | 6.15M | 5.97M | 5.88M | 5.86M | 5.80M | 5.77M | 8.09M | 8.09M | 8.09M | 8.09M | 8.07M | 8.07M | 8.07M | 8.07M | 8.08M | 8.08M | 8.08M |
|
EBITDA
|
4.56M | 5.28M | 5.44M | 6.10M | 5.41M | 6.07M | 6.74M | 7.26M | 7.11M | 7.72M | 7.48M | 7.17M | 4.36M | 6.27M | 4.66M | 5.02M | 6.70M | 6.79M | 7.69M | 7.04M | 5.71M | 5.94M | 6.46M | 6.58M | 10.00M | 11.91M | 11.94M | 13.24M | 14.82M | 15.63M | 13.45M | 15.95M | 15.35M | 17.42M | 16.69M |
|
Tax Rate
|
25.95% | 26.09% | 27.07% | 41.42% | 16.85% | 13.44% | 15.22% | 14.05% | 16.87% | 17.25% | 16.82% | 16.79% | 6.64% | 16.00% | 13.73% | 15.80% | 17.70% | 17.95% | 18.41% | 17.51% | 16.76% | 16.14% | 19.21% | 23.48% | 16.81% | 16.22% | 15.49% | 33.25% | 15.58% | 14.22% | 13.68% | 17.03% | 16.06% | 16.46% | 16.86% |