|
Provisions
|
0.20M | 0.65M | 0.29M | 0.50M | 0.06M | 0.46M | 0.20M | -0.57M | -0.47M | 0.34M | 0.22M | -0.17M | 0.20M | 0.06M | 0.10M | -0.22M | 0.48M | 1.35M | 0.15M | 0.01M | 0.05M | 0.00M | -0.39M | -0.06M | 0.13M | 0.31M | 0.25M | 0.01M | 0.00M | 0.00M | -0.37M | -0.89M | -0.01M | 1.30M | -0.01M | -0.07M | 0.28M | 0.04M | 0.31M |
|
Revenue
|
12.82M | 12.91M | 12.64M | 9.67M | 1.46M | 1.50M | 1.52M | 1.63M | 1.54M | 1.58M | 1.57M | 1.58M | 1.48M | 1.51M | 1.58M | 1.58M | 1.46M | 1.28M | 1.41M | 1.50M | 1.76M | 1.57M | 1.59M | 1.74M | 1.71M | 1.77M | 1.79M | 1.72M | 1.84M | 1.69M | 1.83M | 1.70M | 1.90M | 1.83M | 1.88M | 1.87M | 2.15M | 1.92M | 2.08M |
|
Interest income - Loans
|
7.33M | 7.29M | 7.41M | 7.33M | 7.45M | 7.45M | 7.47M | 7.55M | 7.53M | 7.62M | 8.01M | 8.17M | 8.27M | 8.46M | 8.55M | 8.59M | 8.47M | 8.42M | 8.61M | 9.03M | 8.55M | 8.47M | 9.09M | 8.82M | 8.10M | 8.32M | 8.82M | 9.01M | 9.33M | 9.64M | 9.82M | 10.13M | 10.28M | 11.30M | 13.17M | 13.12M | 12.94M | 13.49M | 14.23M |
|
Interest Income - Debt Securities
|
1.68M | 1.57M | 1.38M | -0.82M | 1.40M | 1.40M | 1.43M | 0.28M | 1.61M | 1.75M | 1.77M | 1.73M | 1.68M | 1.60M | 1.56M | 1.87M | 2.36M | 1.86M | 1.57M | 1.59M | 1.78M | 1.91M | 2.04M | 2.22M | 2.47M | 2.95M | 3.42M | 3.94M | 4.12M | 4.07M | 4.08M | 4.27M | 4.28M | 4.21M | 4.18M | 4.15M | 3.88M | 3.73M | 3.70M |
|
Interest Income - Deposits
|
0.16M | 0.15M | 0.10M | 0.12M | 0.15M | 0.23M | 0.22M | 0.19M | 0.17M | 0.23M | 0.11M | 0.16M | 0.26M | 0.38M | 0.41M | 0.47M | 0.22M | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.06M | 0.05M | 0.05M | 0.20M | 0.51M | 0.60M | 0.23M | 0.54M | 0.44M | 0.78M | 1.13M | 1.23M | 0.95M | 0.76M | 1.04M | 0.98M | 0.74M |
|
Interest Income - Fed Funds
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | |
|
Interest Income - Total
|
10.48M | 10.29M | 10.16M | 10.00M | 10.24M | 10.29M | 10.30M | 10.43M | 10.48M | 10.73M | 10.95M | 11.07M | 11.14M | 11.29M | 11.29M | 11.43M | 11.39M | 10.75M | 10.71M | 11.16M | 10.88M | 10.90M | 11.66M | 11.55M | 11.05M | 11.92M | 13.15M | 13.98M | 14.04M | 14.60M | 14.68M | 15.51M | 16.02M | 17.09M | 18.65M | 18.37M | 18.20M | 18.54M | 19.01M |
|
Interest Expense - Deposits
|
1.07M | 1.06M | 1.02M | 1.02M | 1.03M | 1.05M | 1.02M | 1.03M | 1.08M | 1.15M | 0.11M | 4.54M | 0.30M | 0.42M | 0.52M | 6.14M | 0.56M | 0.52M | 0.40M | 4.36M | 0.85M | 0.83M | 0.72M | 0.69M | 0.04M | 0.04M | 0.03M | 0.04M | 0.36M | 1.05M | 1.45M | 2.12M | 2.55M | 3.09M | 3.67M | 2.89M | 3.15M | 3.06M | 2.91M |
|
Interest Expense - Debt
|
| | | | | | | | | | 0.10M | 0.06M | | | | | 1.24M | 1.08M | 1.02M | | 0.77M | 0.76M | 0.66M | | | | | | 0.28M | 0.01M | 0.00M | | | 0.00M | | | | | 0.07M |
|
Interest Expenses
|
| | | | | | | | | | 1.25M | 1.58M | 1.79M | 1.91M | 1.86M | 1.81M | 1.80M | 1.60M | 1.42M | 1.02M | 0.85M | 0.83M | 0.72M | | 0.66M | 0.65M | 0.75M | 1.03M | 3.10M | 5.38M | 6.04M | 7.03M | 7.78M | 8.42M | 9.22M | 8.31M | 7.95M | 7.55M | 7.34M |
|
Interest Income - Net
|
9.42M | 9.23M | 9.14M | 8.98M | 9.21M | 9.25M | 9.28M | 9.40M | 9.40M | 9.58M | 9.70M | 9.49M | 9.35M | 9.38M | 9.42M | 9.62M | 9.59M | 9.15M | 9.29M | 10.14M | 10.03M | 10.06M | 10.94M | 10.86M | 10.39M | 11.28M | 12.40M | 12.95M | 10.95M | 9.22M | 8.64M | 8.48M | 8.24M | 8.68M | 9.43M | 10.06M | 10.26M | 10.99M | 11.67M |
|
Interest Income - Total
|
9.21M | 8.57M | 8.85M | 8.48M | 9.15M | 8.78M | 9.08M | 9.96M | 9.88M | 9.24M | 9.48M | 9.67M | 9.14M | 9.32M | 9.33M | 9.84M | 9.11M | 7.80M | 9.13M | 10.13M | 9.98M | 10.06M | 11.33M | 10.92M | 10.26M | 10.96M | 12.15M | 12.94M | 10.94M | 9.22M | 9.01M | 9.37M | 8.26M | 7.38M | 9.44M | 10.12M | 9.98M | 10.96M | 11.37M |
|
Financial Services Fees
|
0.07M | 0.05M | 0.05M | 0.05M | 0.07M | 0.04M | 0.04M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
0.56M | 0.57M | 0.65M | 0.68M | 0.67M | 0.69M | 0.71M | 0.71M | | | | | | | | | | | | | | | | | | | 0.34M | 4.13M | 0.36M | 1.10M | 0.28M | 0.55M | 0.30M | 0.44M | 0.41M | 0.32M | 0.41M | 0.36M | 0.46M |
|
Investment Gain (Loss)
|
0.02M | 0.07M | 0.10M | 0.03M | | | 0.00M | 0.01M | | | | 0.02M | 0.01M | 0.01M | 0.16M | 0.38M | 0.02M | 0.06M | 0.01M | 0.01M | 0.01M | | | 0.00M | | | | | 0.01M | -3.34M | | | | | | | | | |
|
Investment Banking Income
|
0.05M | 0.06M | 0.09M | 0.09M | 0.04M | 0.04M | 0.06M | 0.07M | 0.04M | 0.04M | 0.08M | 0.03M | 0.04M | 0.08M | 0.08M | 0.10M | 0.09M | 0.16M | 0.17M | 0.26M | 0.14M | 0.07M | 0.08M | 0.08M | 0.06M | 0.04M | 0.04M | 0.02M | 0.02M | 0.06M | 0.02M | 0.01M | 0.02M | 0.06M | 0.05M | 0.04M | 0.03M | 0.05M | 0.09M |
|
Income - Trust
|
0.32M | 0.35M | 0.33M | 0.34M | 0.40M | 0.36M | 0.36M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
0.87M | 0.97M | 0.96M | 1.00M | 0.90M | 1.02M | 1.03M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | |
|
Other Non-Interest Income
|
0.45M | 0.46M | 0.24M | 0.54M | 0.33M | 0.19M | 0.23M | 0.41M | 0.35M | 0.23M | 0.28M | 0.10M | 0.91M | 0.23M | 0.23M | -0.02M | 0.44M | 0.22M | 0.26M | 0.28M | 0.63M | 0.23M | 0.25M | 0.23M | 0.49M | 0.24M | 0.24M | 0.18M | 0.38M | 1.28M | 0.25M | 0.26M | 0.32M | 0.27M | 0.29M | -0.30M | 0.44M | 0.30M | 0.30M |
|
Non-Interest Income
|
2.34M | 2.62M | 2.48M | -0.33M | 1.85M | 1.73M | 1.88M | 2.17M | 2.02M | 1.87M | 1.91M | 1.92M | 2.49M | 1.86M | 2.10M | 2.35M | 2.13M | 1.75M | 1.93M | 2.14M | 2.33M | 1.94M | 1.99M | 2.16M | 2.29M | 2.11M | 2.14M | 5.86M | 2.20M | 2.79M | 2.12M | 2.25M | 2.20M | 2.27M | 2.29M | 2.19M | 2.56M | 2.28M | 2.54M |
|
Amortization - Intangibles
|
1.31M | 1.29M | 1.27M | 1.26M | 1.24M | 1.21M | 1.18M | 1.20M | 1.17M | 1.13M | 1.06M | 1.00M | 0.93M | 0.85M | 0.77M | 0.49M | 0.35M | 0.45M | 0.51M | 0.51M | 0.52M | 0.48M | 0.47M | 0.46M | 0.43M | 0.45M | 0.41M | 0.43M | 0.36M | 0.35M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.34M | 0.34M | 0.34M | 0.33M |
|
Research & Development
|
0.41M | 0.59M | 0.62M | 0.52M | 0.57M | 0.54M | 0.56M | 0.61M | 0.73M | 0.61M | 0.68M | 0.76M | 0.75M | 0.79M | 0.82M | 0.81M | 0.79M | 0.81M | 0.80M | 0.69M | 0.78M | 0.79M | 0.73M | 0.75M | 0.79M | 0.79M | 0.77M | 0.83M | 0.87M | 0.88M | 0.98M | 0.82M | 0.87M | 0.80M | 0.96M | 1.39M | 1.08M | 0.70M | 0.85M |
|
Wages, Salaries and Other
|
3.57M | 2.91M | 3.24M | 2.97M | 3.52M | 3.42M | 3.48M | 3.25M | 3.69M | 3.54M | 3.64M | 3.63M | 3.82M | 3.80M | 3.54M | 3.76M | 3.87M | 3.50M | 3.51M | 3.79M | 3.91M | 3.95M | 3.91M | 3.98M | 3.98M | 4.01M | 4.14M | 4.39M | 4.43M | 4.46M | 4.46M | 3.96M | 4.47M | 4.69M | 4.95M | 5.11M | 5.19M | 5.20M | 5.11M |
|
Rent Expense
|
0.48M | 0.45M | 0.46M | 0.46M | 0.44M | 0.47M | 0.46M | 0.45M | 0.47M | 0.49M | 0.43M | 0.45M | 0.47M | 0.48M | 0.47M | 0.46M | 0.45M | 0.46M | 0.45M | 0.43M | 0.49M | 0.44M | 0.45M | 0.46M | 0.49M | 0.46M | 0.48M | 0.50M | 0.54M | 0.41M | 0.55M | 0.51M | 0.54M | 0.64M | 0.71M | 0.36M | 0.66M | 0.73M | 0.77M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 2.26M | 0.15M | 0.03M | | | |
|
Other Operating Expenses
|
5.80M | 5.20M | 5.53M | 2.81M | 5.28M | 4.96M | 5.01M | 4.88M | 6.96M | 5.33M | 5.35M | 5.02M | 5.25M | 5.19M | 5.09M | 5.19M | 5.23M | 4.81M | 4.87M | 5.18M | 5.27M | 5.22M | 5.19M | 5.52M | 5.33M | 5.05M | 5.49M | 5.96M | 6.25M | 6.27M | 5.91M | 5.24M | 5.87M | 6.43M | 6.67M | 6.84M | 6.90M | 9.15M | 6.91M |
|
Operating Expenses
|
6.68M | 6.24M | 6.62M | 3.79M | 6.28M | 5.97M | 6.03M | 5.94M | 8.16M | 6.42M | 6.46M | 6.22M | 6.46M | 6.45M | 6.39M | 6.45M | 6.47M | 6.08M | 6.12M | 6.31M | 6.54M | 6.45M | 6.37M | 6.73M | 6.61M | 6.31M | 6.74M | 7.30M | 7.66M | 7.56M | 7.43M | 6.56M | 7.76M | 10.13M | 8.50M | 8.62M | 8.63M | 10.58M | 8.52M |
|
EBIT
|
4.87M | 4.96M | 4.71M | 4.36M | 4.72M | 4.54M | 4.93M | 6.20M | 3.73M | 4.68M | 6.17M | 6.94M | 6.96M | 6.64M | 6.91M | 7.55M | 6.58M | 5.07M | 6.36M | 6.99M | 6.63M | 6.39M | 7.67M | 6.35M | 6.59M | 7.41M | 8.31M | 12.53M | 8.58M | 9.82M | 9.73M | 12.10M | 10.47M | 7.93M | 12.45M | 12.00M | 11.85M | 10.20M | 12.72M |
|
EBT
|
4.87M | 4.96M | 4.71M | 4.36M | 4.72M | 4.54M | 4.93M | 6.20M | 3.73M | 4.68M | 4.93M | 5.37M | 5.17M | 4.73M | 5.04M | 5.74M | 4.78M | 3.47M | 4.94M | 5.96M | 5.78M | 5.55M | 6.95M | 6.35M | 5.94M | 6.77M | 7.55M | 11.50M | 5.48M | 4.44M | 3.69M | 5.06M | 2.69M | -0.48M | 3.23M | 3.69M | 3.90M | 2.65M | 5.38M |
|
Tax Provisions
|
1.09M | 1.09M | 0.88M | 0.89M | 1.07M | 0.97M | 1.15M | 3.11M | 0.44M | 0.64M | 0.68M | 1.19M | 0.73M | 0.73M | 0.79M | 0.96M | 0.80M | 0.49M | 0.77M | 1.02M | 1.01M | 0.94M | 1.20M | 1.10M | 1.05M | 1.19M | 1.39M | 2.30M | 0.95M | 0.54M | 0.62M | 0.88M | 0.52M | -0.18M | 0.55M | 1.49M | 0.67M | 0.36M | 0.96M |
|
Profit After Tax
|
3.78M | 3.87M | 3.83M | 3.47M | 3.65M | 3.57M | 3.79M | 3.09M | 3.30M | 4.04M | 4.25M | 4.56M | 4.44M | 3.99M | 4.25M | 4.78M | 3.98M | 2.98M | 4.17M | 4.95M | 4.77M | 4.61M | 5.75M | 5.25M | 4.89M | 5.57M | 6.16M | 9.31M | 4.53M | 3.90M | 3.07M | 4.18M | 2.17M | -0.31M | 2.68M | 3.08M | 3.24M | 2.29M | 4.42M |
|
Income from Continuing Operations
|
3.78M | 3.87M | 3.83M | 3.47M | 3.65M | 3.57M | 3.79M | 3.09M | 3.30M | 4.04M | 4.25M | 4.18M | 4.44M | 3.99M | 4.25M | 4.78M | 3.98M | 2.98M | 4.17M | 4.95M | 4.77M | 4.61M | 5.75M | 5.25M | 4.89M | 5.57M | 6.16M | 9.20M | 4.53M | 3.90M | 3.07M | 4.18M | 2.17M | -0.31M | 2.68M | 2.19M | 3.24M | 2.29M | 4.42M |
|
Consolidated Net Income
|
3.78M | 3.87M | 3.83M | 3.47M | 3.65M | 3.57M | 3.79M | 3.09M | 3.30M | 4.04M | 4.25M | 4.18M | 4.44M | 3.99M | 4.25M | 4.78M | 3.98M | 2.98M | 4.17M | 4.95M | 4.77M | 4.61M | 5.75M | 5.25M | 4.89M | 5.57M | 6.16M | 9.20M | 4.53M | 3.90M | 3.07M | 4.18M | 2.17M | -0.31M | 2.68M | 2.19M | 3.24M | 2.29M | 4.42M |
|
Income towards Parent Company
|
3.78M | 3.87M | 3.83M | 3.47M | 3.65M | 3.57M | 3.79M | 3.09M | 3.30M | 4.04M | 4.25M | 4.18M | 4.44M | 3.99M | 4.25M | 4.78M | 3.98M | 2.98M | 4.17M | 4.95M | 4.77M | 4.61M | 5.75M | 5.25M | 4.89M | 5.57M | 6.16M | 9.20M | 4.53M | 3.90M | 3.07M | 4.18M | 2.17M | -0.31M | 2.68M | 2.19M | 3.24M | 2.29M | 4.42M |
|
Net Income towards Common Stockholders
|
3.78M | 3.87M | 3.83M | 3.47M | 3.65M | 3.57M | 3.79M | 3.09M | 3.30M | 4.04M | 4.25M | 4.18M | 4.44M | 3.99M | 4.25M | 4.78M | 3.98M | 2.98M | 4.17M | 4.95M | 4.77M | 4.61M | 5.75M | 5.25M | 4.89M | 4.89M | 6.16M | 9.31M | 4.53M | 3.90M | 3.07M | 4.18M | 2.17M | -0.31M | 2.68M | 3.08M | 3.24M | 2.29M | 4.42M |
|
EPS (Basic)
|
0.54 | 0.56 | 0.55 | 0.50 | 520.00 | 510.00 | 540.00 | -0.00M | 0.47 | 0.58 | 0.61 | 0.65 | 0.65 | 0.61 | 0.65 | 0.73 | 0.61 | 0.46 | 0.64 | 0.77 | 0.74 | 0.74 | 0.94 | 0.86 | 0.81 | 0.93 | 1.03 | 1.56 | 0.77 | 0.66 | 0.52 | 0.71 | 0.37 | -0.05 | 0.42 | 0.49 | 0.51 | 0.36 | 0.70 |
|
EPS (Weighted Average and Diluted)
|
0.54 | 0.56 | 0.55 | 0.50 | 0.52 | 0.51 | 0.54 | 0.45 | 0.47 | 0.58 | 0.61 | 0.65 | 0.65 | 0.61 | 0.65 | 0.73 | 0.61 | 0.46 | 0.64 | 0.77 | 0.74 | 0.74 | 0.94 | | | 0.81 | 1.03 | 1.56 | 0.77 | 0.66 | 0.52 | 0.71 | 0.37 | -0.05 | 0.42 | 0.49 | 0.51 | 0.36 | 0.69 |
|
Shares Outstanding (Weighted Average)
|
6.96M | 6.96M | 6.96M | 6.96M | 6.96M | 6.96M | 6.96M | 6.96M | 6.96M | 6.96M | 6.96M | 6.96M | 6.51M | 6.51M | 6.51M | 6.49M | 6.49M | 6.49M | 6.49M | 6.48M | 6.39M | 6.21M | 6.17M | 6.09M | 6.02M | 6.01M | 5.98M | 5.95M | 5.89M | 5.89M | 5.89M | 5.89M | 5.89M | 5.89M | 6.36M | 6.36M | 6.36M | 6.36M | 6.37M |
|
Shares Outstanding (Diluted Average)
|
6.96M | 6.96M | 6.96M | | 6.96M | | | | | | | | | | | | | | | | | | | | | 6.03M | 6.01M | | 5.89M | 5.89M | 5.89M | 5.89M | 5.89M | 6.03M | 6.36M | 6.16M | 6.36M | 6.36M | 6.36M |
|
EBITDA
|
4.87M | 4.96M | 4.71M | 4.36M | 4.72M | 4.54M | 4.93M | 6.20M | 3.73M | 4.68M | 6.17M | 6.94M | 6.96M | 6.64M | 6.91M | 7.55M | 6.58M | 5.07M | 6.36M | 6.99M | 6.63M | 6.39M | 7.67M | 6.35M | 6.59M | 7.41M | 8.31M | 12.53M | 8.58M | 9.82M | 9.73M | 12.10M | 10.47M | 7.93M | 12.45M | 12.00M | 11.85M | 10.20M | 12.72M |
|
Tax Rate
|
22.40% | 22.00% | 18.69% | 20.43% | 22.66% | 21.37% | 23.26% | 50.15% | 11.73% | 13.71% | 13.74% | 22.08% | 14.05% | 15.51% | 15.63% | 16.79% | 16.77% | 14.01% | 15.63% | 17.05% | 17.47% | 16.93% | 17.29% | 17.32% | 17.73% | 17.62% | 18.43% | 20.02% | 17.30% | 12.16% | 16.72% | 17.36% | 19.24% | 36.70% | 17.04% | 40.47% | 17.07% | 13.66% | 17.86% |