|
Provisions
|
0.34M | 0.40M | 0.58M | 0.55M | 0.12M | 0.10M | | 0.10M | 0.12M | | 0.10M | 0.28M | 0.12M | 0.47M | 0.56M | 0.23M | 0.55M | 1.05M | 1.10M | 1.50M | 1.00M | 1.15M | 0.42M | 0.37M | 0.50M | 1.73M | 1.55M | 0.53M | 0.72M | 1.56M | 2.09M | -0.67M | -0.94M | 1.78M | 0.62M | 0.36M | 0.32M | 2.27M | -0.43M |
|
Revenue
|
9.65M | 9.94M | 10.18M | 11.00M | 10.61M | 0.22M | 0.23M | 0.25M | 0.27M | 0.33M | 0.33M | 0.34M | 0.44M | 1.08M | 1.09M | 1.17M | 1.18M | 1.64M | 3.11M | 3.75M | 2.38M | 2.84M | 3.16M | 1.93M | 1.06M | 1.21M | 1.73M | 1.08M | 1.24M | 1.20M | 1.30M | 1.32M | 1.13M | 1.13M | 1.20M | 1.22M | 1.14M | 1.41M | 1.34M |
|
Interest income - Loans
|
8.81M | 8.90M | 9.13M | 9.56M | 9.70M | 9.95M | 10.21M | 10.29M | 11.34M | 12.07M | 17.71M | 20.57M | 21.08M | 22.21M | 22.57M | 22.21M | 22.25M | 25.12M | 25.14M | 31.01M | 28.33M | 29.84M | 29.59M | 31.02M | 35.02M | 34.26M | 38.48M | 42.49M | 45.87M | 52.09M | 58.79M | 61.31M | 63.24M | 66.10M | 68.08M | 68.11M | 66.54M | 72.47M | 76.26M |
|
Interest Income - Debt Securities
|
1.02M | 1.07M | 1.13M | 0.95M | 1.12M | 1.22M | 1.15M | 0.58M | 1.33M | 1.61M | 1.53M | 2.10M | 1.89M | 2.10M | 1.96M | 4.57M | 2.16M | 2.08M | 2.25M | 2.80M | 2.72M | 3.09M | 2.65M | 7.13M | 4.12M | 4.23M | 3.90M | 4.60M | 3.81M | 4.18M | 3.93M | 5.52M | 3.83M | 4.31M | 3.69M | 4.71M | 4.21M | 5.19M | 5.14M |
|
Interest Income - Deposits
|
0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.05M | 0.08M | 0.09M | 0.14M | 0.40M | 0.35M | 0.22M | 0.15M | 0.14M | 0.14M | 0.20M |
|
Interest Income - Fed Funds
|
0.00M | 0.01M | 0.04M | 0.03M | 0.05M | 0.02M | 0.02M | 0.02M | 0.17M | 0.15M | 0.08M | 0.05M | 0.07M | 0.13M | 0.51M | 0.52M | 0.39M | 0.02M | 0.03M | 0.05M | 0.08M | 0.10M | 0.31M | 0.32M | 0.31M | 0.74M | 0.74M | 0.04M | 0.04M | 0.05M | 0.05M | 0.23M | 0.14M | 0.28M | 1.04M | 0.47M | 0.26M | 2.43M | 3.46M |
|
Other interest income
|
0.09M | 0.08M | 0.06M | 0.07M | 0.04M | 0.06M | 0.05M | 0.06M | 0.17M | 0.08M | 0.16M | 0.18M | 0.18M | 0.20M | 0.21M | 0.18M | 0.15M | 0.32M | 0.41M | -0.52M | 0.30M | 0.29M | 0.28M | -0.53M | 0.42M | 0.50M | 0.51M | -1.14M | | | | | | | | | | | |
|
Interest Income - Total
|
9.70M | 9.86M | 10.12M | 10.53M | 10.56M | 10.88M | 11.15M | 11.30M | 12.98M | 13.72M | 19.58M | 22.37M | 22.87M | 24.00M | 24.51M | 23.93M | 23.70M | 26.19M | 26.12M | 31.93M | 29.17M | 30.73M | 30.74M | 32.69M | 37.63M | 38.22M | 43.01M | 46.74M | 50.23M | 56.58M | 63.42M | 66.12M | 68.19M | 71.24M | 73.84M | 73.31M | 71.74M | 80.02M | 86.87M |
|
Interest Expense - Deposits
|
1.04M | 1.09M | 1.16M | 1.22M | 1.20M | 1.28M | 1.43M | 1.56M | 1.78M | 2.00M | 3.18M | 3.92M | 4.59M | 5.28M | 5.83M | 5.86M | 5.38M | 4.01M | 3.77M | 3.24M | 2.97M | 2.92M | 2.91M | 2.54M | 2.29M | 2.02M | 2.84M | 7.00M | 12.00M | 17.93M | 23.56M | 25.81M | 26.33M | 28.46M | 30.69M | 30.84M | 28.26M | 30.98M | 32.63M |
|
Interest Expense - Debt
|
0.01M | 0.01M | -0.01M | | | | 0.03M | 0.07M | 0.01M | | 0.04M | 0.16M | 0.23M | 0.16M | 0.07M | 0.01M | | | 0.18M | 0.14M | 0.17M | 0.23M | 0.13M | | | | | 0.44M | 1.49M | 1.51M | 1.58M | 2.51M | 4.45M | 3.32M | 2.30M | 0.51M | 0.29M | 0.09M | |
|
Interest Expenses
|
1.28M | 1.32M | 1.37M | 1.40M | 1.38M | 1.47M | 1.63M | 1.82M | 2.10M | 2.31M | 3.67M | 4.64M | 5.56M | 6.23M | 6.75M | 6.63M | 6.03M | 4.84M | 4.71M | 4.14M | 3.84M | 3.85M | 3.75M | 3.31M | 3.22M | 2.79M | 3.60M | 8.16M | 14.18M | 20.14M | 25.94M | 29.12M | 31.73M | 32.47M | 33.67M | 32.03M | 29.23M | 31.81M | 33.24M |
|
Interest Income - Net
|
8.41M | 8.54M | 8.76M | 9.13M | 9.18M | 9.41M | 9.52M | 9.49M | 10.88M | 11.41M | 15.91M | 17.73M | 17.31M | 17.77M | 17.77M | 17.30M | 17.66M | 21.35M | 21.41M | 27.79M | 25.32M | 26.88M | 26.99M | 29.37M | 34.41M | 35.43M | 39.41M | 38.58M | 36.05M | 36.44M | 37.48M | 37.00M | 36.46M | 38.77M | 40.17M | 41.28M | 42.51M | 48.21M | 53.63M |
|
Interest Income - Total
|
8.07M | 8.15M | 8.17M | 8.58M | 9.05M | 9.31M | 9.52M | 9.39M | 10.75M | 11.41M | 15.81M | 17.46M | 17.18M | 17.30M | 17.20M | 17.07M | 17.11M | 20.30M | 20.31M | 26.29M | 24.32M | 25.73M | 26.57M | 29.00M | 33.91M | 33.71M | 37.86M | 38.05M | 35.33M | 34.89M | 35.39M | 37.66M | 37.39M | 37.16M | 39.65M | 40.95M | 42.21M | 45.94M | 54.06M |
|
Service Charges
|
0.15M | 0.16M | 0.17M | 0.20M | 0.20M | 0.17M | 0.17M | 0.17M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | 0.20M | 0.63M | 0.01M | 0.01M | 0.02M | | 0.10M | 0.00M | 0.03M | 0.01M | 0.01M | 0.02M | 0.05M | 1.81M | 0.13M | 0.11M | 0.15M | 0.07M | | | 0.08M | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.19M | 0.07M | 0.09M | 0.22M | 0.28M | 0.16M | 0.26M | 0.17M | 0.26M | 0.15M | 0.07M | 0.19M | 0.44M | 0.23M | 0.28M | 1.17M | 1.18M | 0.18M | 0.17M | 3.75M | 2.38M | 0.35M | 0.10M | 1.93M | 0.53M | 0.12M | 0.15M | 0.24M | 0.38M | 0.13M | 0.09M | 0.30M | 0.42M | 0.07M | 0.15M | 0.66M | 0.59M | 0.06M | |
|
Income - Trust
|
0.11M | 0.14M | 0.10M | 0.13M | 0.20M | 0.20M | 0.22M | 0.23M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
0.19M | 0.25M | 0.27M | 0.22M | 0.19M | 0.23M | 0.23M | 0.23M | 0.16M | | | | | | | | | | 0.39M | 1.46M | 0.12M | 0.74M | 1.14M | | | | | | | | | | | | | | | | |
|
Card Income
|
0.20M | 0.21M | 0.21M | 0.22M | 0.22M | 0.23M | 0.23M | 0.25M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.26M | 0.21M | 0.22M | 0.42M | 0.19M | 0.20M | 0.28M | 0.22M | 0.29M | 0.56M | 0.83M | 0.66M | 0.33M | 0.42M | 0.35M | 0.42M | 0.37M | 0.51M | 0.56M | 1.11M | 0.86M | 0.80M | 0.60M | 1.09M | 1.62M | 1.22M | 1.52M | 3.43M | 0.94M | 1.67M | 1.74M | 1.27M | 2.44M | 1.69M | 1.27M | 2.42M | 1.71M | 1.90M | 3.51M |
|
Non-Interest Income
|
1.23M | 1.40M | 1.42M | 1.88M | 1.44M | 1.36M | 1.56M | 1.33M | 1.65M | 1.56M | 2.17M | 2.09M | 2.05M | 2.87M | 3.00M | 4.70M | 2.93M | 3.62M | 5.30M | 6.05M | 4.71M | 5.65M | 5.51M | 5.66M | 5.75M | 5.23M | 5.96M | 6.71M | 4.33M | 5.22M | 5.35M | 5.12M | 5.84M | 5.33M | 5.18M | 6.15M | 5.24M | 6.14M | 8.18M |
|
Amortization - Intangibles
|
0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.25M | 0.25M | 0.34M | 0.39M | 0.36M | 0.36M | 0.35M | 0.35M | 0.32M | 0.33M | 0.32M | 0.43M | 0.28M | 0.28M | 0.27M | 0.36M | 0.48M | 0.52M | 0.51M | 0.50M | 0.34M | 0.46M | 0.48M | 0.49M | 0.43M | 0.42M | 0.46M | 0.47M | 0.43M | 0.74M | 0.94M |
|
Depreciation & Amortization - Total
|
0.43M | 0.41M | 0.41M | 0.43M | 0.38M | 0.37M | 0.40M | 0.39M | 0.41M | 0.54M | 0.58M | 0.66M | 0.63M | 0.66M | 0.67M | 0.69M | 0.71M | 0.72M | 0.71M | 0.76M | 0.75M | 0.74M | 0.74M | 0.86M | 1.01M | 1.11M | 1.12M | 1.25M | 1.25M | 1.25M | 1.29M | 1.33M | 1.22M | 1.29M | 1.21M | 1.21M | 1.09M | 1.25M | 1.25M |
|
Research & Development
|
0.33M | 0.33M | 0.35M | 0.89M | 0.33M | 0.37M | 0.40M | 1.38M | 0.69M | 0.86M | 0.95M | 0.97M | 1.02M | 1.11M | 1.15M | 1.11M | 1.22M | 1.30M | 1.36M | 1.41M | 1.45M | 1.50M | 1.55M | 1.84M | 2.11M | 1.82M | 1.80M | 1.79M | 1.95M | 2.07M | 2.08M | 1.83M | 2.12M | 2.21M | 2.37M | 2.61M | 2.57M | 3.27M | 3.31M |
|
Wages, Salaries and Other
|
3.72M | 3.72M | 3.98M | 4.14M | 4.23M | 4.16M | 4.28M | 4.26M | 5.06M | 4.83M | 6.68M | 7.58M | 7.76M | 7.79M | 8.43M | 8.39M | 8.28M | 7.99M | 10.28M | 11.21M | 9.60M | 9.93M | 10.34M | 11.84M | 13.24M | 12.34M | 13.58M | 13.43M | 13.84M | 15.03M | 15.26M | 15.21M | 15.46M | 15.53M | 16.16M | 16.95M | 16.31M | 20.75M | 20.94M |
|
Rent Expense
|
0.55M | 0.50M | 0.50M | 0.52M | 0.65M | 0.59M | 0.63M | 0.64M | 0.80M | 0.87M | 1.06M | 1.29M | 1.40M | 1.34M | 1.23M | 1.38M | 1.44M | 1.33M | 1.34M | 1.40M | 1.48M | 1.32M | 1.32M | 1.41M | 1.80M | 1.66M | 1.63M | 1.81M | 1.89M | 1.75M | 1.76M | 1.95M | 1.98M | 1.86M | 1.81M | 1.91M | 2.27M | 2.37M | 2.64M |
|
Restructuring Costs
|
| | | | 0.21M | 0.01M | 0.24M | 0.15M | 1.69M | 0.22M | 3.04M | -0.17M | | | | | | | | | | | 0.20M | 2.35M | | | | 0.29M | 0.22M | 4.99M | 0.35M | -0.02M | | | 0.11M | 0.44M | 0.31M | 11.01M | 0.23M |
|
Other Operating Expenses
|
5.67M | 5.69M | 5.91M | 5.89M | 1.27M | 1.53M | 2.42M | 2.80M | 2.28M | 5.31M | 5.50M | 4.47M | 11.25M | 11.68M | 11.63M | 12.99M | 12.21M | 12.05M | 14.76M | 17.86M | 12.37M | 14.91M | 16.21M | 27.61M | 20.83M | 19.33M | 20.16M | 20.32M | 20.53M | 25.07M | 23.74M | 23.31M | 23.20M | 22.87M | 24.46M | 24.75M | 24.39M | 29.90M | 30.55M |
|
Operating Expenses
|
6.98M | 6.93M | 7.17M | 7.74M | 7.80M | 7.56M | 7.96M | 8.05M | 11.18M | 9.74M | 15.26M | 13.98M | 14.30M | 14.80M | 14.68M | 16.17M | 15.58M | 15.40M | 18.17M | 21.42M | 17.56M | 19.46M | 20.02M | 34.07M | 25.75M | 23.91M | 24.71M | 25.47M | 25.84M | 35.13M | 29.23M | 28.39M | 28.52M | 28.22M | 29.96M | 30.91M | 30.64M | 47.80M | 37.98M |
|
EBIT
|
3.61M | 3.93M | 3.79M | 4.12M | 4.07M | 4.58M | 4.75M | 4.49M | 3.32M | 5.54M | 6.38M | 10.21M | 10.49M | 11.61M | 12.27M | 12.22M | 10.50M | 13.36M | 12.15M | 15.06M | 15.32M | 15.78M | 15.80M | 3.90M | 17.14M | 17.81M | 22.70M | 27.46M | 27.99M | 25.11M | 37.45M | 43.51M | 46.45M | 46.74M | 48.54M | 48.22M | 46.04M | 36.10M | 57.50M |
|
EBT
|
2.33M | 2.62M | 2.43M | 2.71M | 2.68M | 3.11M | 3.12M | 2.67M | 1.22M | 3.23M | 2.71M | 5.57M | 4.93M | 5.38M | 5.52M | 5.59M | 4.47M | 8.52M | 7.44M | 10.92M | 11.48M | 11.92M | 12.06M | 0.59M | 13.92M | 15.02M | 19.11M | 19.30M | 13.81M | 4.98M | 11.51M | 14.39M | 14.71M | 14.27M | 14.87M | 16.18M | 16.80M | 4.28M | 24.26M |
|
Tax Provisions
|
0.52M | 0.59M | 0.53M | 0.64M | 0.69M | 0.77M | 0.87M | 2.17M | 0.21M | 0.45M | 0.55M | 0.92M | 0.85M | 0.98M | 0.71M | 1.19M | 0.65M | 1.68M | 0.89M | 1.91M | 2.17M | 2.31M | 2.27M | -0.02M | 2.56M | 2.77M | 3.63M | 3.58M | 2.59M | 0.14M | 2.27M | 2.29M | 2.58M | 2.50M | 2.57M | 2.95M | 3.06M | -0.48M | 5.97M |
|
Profit After Tax
|
1.80M | 2.02M | 1.90M | 2.08M | 1.99M | 2.35M | 2.25M | 0.50M | 1.00M | 2.78M | 2.16M | 4.65M | 4.08M | 4.40M | 4.81M | 4.41M | 3.82M | 6.83M | 6.55M | 9.01M | 9.31M | 9.61M | 9.79M | 0.61M | 11.35M | 12.25M | 15.48M | 15.72M | 11.23M | 4.84M | 9.24M | 12.10M | 12.13M | 11.77M | 12.30M | 13.23M | 13.74M | 4.76M | 18.30M |
|
Income from Continuing Operations
|
1.80M | 2.02M | 1.90M | 2.08M | 1.99M | 2.35M | 2.25M | 0.50M | 1.00M | 2.78M | 2.16M | 4.65M | 4.08M | 4.40M | 4.81M | 4.41M | 3.82M | 6.83M | 6.55M | 9.01M | 9.31M | 9.61M | 9.79M | 0.61M | 11.35M | 12.25M | 15.48M | 15.72M | 11.23M | 4.84M | 9.24M | 12.10M | 12.13M | 11.77M | 12.30M | 13.23M | 13.74M | 4.76M | 18.30M |
|
Consolidated Net Income
|
1.80M | 2.02M | 1.90M | 2.08M | 1.99M | 2.35M | 2.25M | 0.50M | 1.00M | 2.78M | 2.16M | 4.65M | 4.08M | 4.40M | 4.81M | 4.41M | 3.82M | 6.83M | 6.55M | 9.01M | 9.31M | 9.61M | 9.79M | 0.61M | 11.35M | 12.25M | 15.48M | 15.72M | 11.23M | 4.84M | 9.24M | 12.10M | 12.13M | 11.77M | 12.30M | 13.23M | 13.74M | 4.76M | 18.30M |
|
Income towards Parent Company
|
1.80M | 2.02M | 1.90M | 2.08M | 1.99M | 2.35M | 2.25M | 0.50M | 1.00M | 2.78M | 2.16M | 4.65M | 4.08M | 4.40M | 4.81M | 4.41M | 3.82M | 6.83M | 6.55M | 9.01M | 9.31M | 9.61M | 9.79M | 0.61M | 11.35M | 12.25M | 15.48M | 15.72M | 11.23M | 4.84M | 9.24M | 12.10M | 12.13M | 11.77M | 12.30M | 13.23M | 13.74M | 4.76M | 18.30M |
|
Preferred Dividend Payments
|
| | | | | | | | | | 0.04M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
1.80M | 2.02M | 1.90M | 2.08M | 1.99M | 2.35M | 2.25M | 0.50M | 1.00M | 2.78M | 2.13M | 4.58M | 4.08M | 4.40M | 4.81M | 4.41M | 3.82M | 6.83M | 6.55M | 9.01M | 9.31M | 9.61M | 9.79M | 0.61M | 11.35M | 12.25M | 15.48M | 15.72M | 11.23M | 4.84M | 9.24M | 12.10M | 12.13M | 11.77M | 12.30M | 13.23M | 13.74M | 4.76M | 18.30M |
|
EPS (Basic)
|
0.43 | 0.48 | 0.45 | 0.49 | 0.47 | 0.55 | 0.53 | 0.12 | 0.17 | 0.45 | 0.28 | 0.54 | 0.48 | 0.52 | 0.57 | 0.52 | 450.00 | 810.00 | 780.00 | 0.00M | 1.11 | 0.93 | 0.86 | 0.05 | 0.71 | 0.77 | 0.97 | 0.99 | 0.71 | 0.29 | 0.56 | 0.73 | 0.73 | 0.71 | 0.74 | 0.72 | 0.71 | 0.22 | 0.80 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | 450.00 | 810.00 | 780.00 | 0.00M | 1.10 | 0.93 | 0.86 | 50.00 | 0.71 | 0.77 | 0.97 | 0.99 | 0.70 | 0.29 | 0.56 | 0.73 | 0.73 | 0.71 | 0.74 | 0.72 | 0.71 | 0.22 | 0.79 |
|
Shares Outstanding (Weighted Average)
|
4.23M | 4.23M | 4.23M | 4.23M | 4.23M | 4.23M | 4.24M | 4.24M | 6.12M | 6.12M | 8.45M | 8.46M | 8.46M | 8.46M | 8.48M | 8.48M | 8.48M | 8.42M | 8.42M | 8.42M | 8.41M | 11.41M | 11.43M | 11.43M | 15.96M | 15.96M | 15.88M | 15.88M | 15.89M | 15.91M | 16.57M | 16.67M | 16.57M | 16.69M | 16.70M | 16.62M | 19.36M | 19.39M | 23.00M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | 8.44M | | | | 10.82M | 15.98M | 15.96M | 15.95M | 15.93M | 15.93M | 16.26M | 16.59M | 16.35M | 16.61M | 16.61M | 16.66M | 17.07M | 19.42M | 21.60M | 23.28M |
|
EBITDA
|
4.04M | 4.34M | 4.21M | 4.55M | 4.45M | 4.95M | 5.15M | 4.88M | 3.73M | 6.08M | 6.96M | 10.86M | 11.11M | 12.27M | 12.94M | 12.91M | 11.21M | 14.08M | 12.86M | 15.82M | 16.07M | 16.52M | 16.55M | 4.77M | 18.15M | 18.92M | 23.82M | 28.71M | 29.24M | 26.36M | 38.74M | 44.84M | 47.67M | 48.03M | 49.75M | 49.43M | 47.13M | 37.34M | 58.75M |
|
Tax Rate
|
22.37% | 22.68% | 21.67% | 23.51% | 25.71% | 24.69% | 27.92% | 81.24% | 17.50% | 13.99% | 20.21% | 16.46% | 17.25% | 18.21% | 12.84% | 21.20% | 14.55% | 19.75% | 11.96% | 17.48% | 18.88% | 19.37% | 18.84% | | 18.43% | 18.45% | 18.98% | 18.55% | 18.73% | 2.85% | 19.76% | 15.94% | 17.52% | 17.49% | 17.29% | 18.24% | 18.23% | | 24.59% |