|
Provisions
|
0.60M | 0.60M | 0.60M | 0.40M | 0.55M | 0.42M | 0.38M | 0.38M | 0.45M | 0.30M | 0.30M | 0.20M | 0.70M | 1.30M | 1.85M | 1.60M | 1.50M | 1.50M | 0.75M | 0.45M | 0.30M | 0.30M | | 0.30M | 0.30M | -1.73M | 0.95M | 6.06M | -0.62M | 0.35M | 1.22M | 1.60M |
|
Revenue
|
10.14M | 10.31M | 10.73M | 10.64M | 1.27M | 1.43M | 1.66M | 1.31M | 1.30M | 1.28M | 1.46M | 1.41M | 1.33M | 1.12M | 1.61M | 2.15M | 1.54M | 1.83M | 1.85M | 1.79M | 3.14M | 2.02M | 1.89M | 1.71M | 1.68M | 1.73M | 1.92M | 1.81M | 1.71M | 1.88M | 1.87M | 27.88M |
|
Interest income - Loans
|
7.81M | 7.92M | 8.29M | 8.50M | 8.49M | 8.86M | 9.30M | 9.76M | 9.97M | 10.33M | 10.78M | 10.81M | 10.68M | 10.77M | 16.26M | 16.34M | 16.15M | 16.10M | 16.86M | 16.15M | 15.38M | 15.71M | 17.11M | 17.81M | 19.16M | 20.70M | 22.02M | 23.33M | 23.68M | 24.12M | 25.46M | 26.12M |
|
Interest income - Investments
|
| | | | | | | | | | | | | | | 0.17M | 0.18M | 0.18M | 0.17M | 0.36M | 0.26M | 0.16M | 0.14M | 0.15M | | | | | | | | |
|
Interest Income - Debt Securities
|
1.62M | 1.63M | 1.60M | -1.31M | 1.52M | 1.54M | 1.48M | -0.88M | 1.44M | 1.44M | 1.28M | -0.35M | 1.41M | 1.33M | 1.61M | 0.32M | 1.58M | 1.80M | 1.74M | 0.52M | 1.89M | 2.20M | 2.47M | 0.70M | 2.50M | 2.48M | 2.43M | 0.97M | 2.53M | 2.58M | 2.53M | 1.31M |
|
Interest Income - Deposits
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.97M | 0.50M | 0.57M |
|
Other interest income
|
0.01M | 0.02M | 0.00M | 0.01M | 0.02M | 0.04M | 0.00M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | | 0.04M | 0.06M | 0.07M | | 0.08M | 0.18M | 0.24M | | 0.05M | 0.05M | 0.05M | | 0.73M | 0.97M | 0.50M | |
|
Interest Income - Total
|
9.43M | 9.58M | 9.90M | 10.07M | 10.03M | 10.44M | 10.79M | 11.24M | 11.43M | 11.81M | 12.06M | 11.98M | 11.87M | 11.85M | 17.31M | 17.43M | 17.30M | 17.52M | 18.40M | 17.85M | 17.35M | 18.09M | 19.83M | 20.39M | 21.71M | 23.24M | 24.51M | 26.09M | 26.94M | 27.67M | 28.49M | 29.48M |
|
Interest Expense - Deposits
|
0.77M | 0.80M | 0.83M | 0.98M | 1.03M | 1.05M | 1.12M | 1.45M | 1.73M | 1.84M | 1.79M | 1.78M | 1.79M | 1.63M | 1.68M | 1.51M | 1.25M | 1.21M | 1.17M | 1.13M | 1.06M | 1.08M | 1.56M | 2.77M | 4.36M | 5.74M | 7.02M | 8.91M | 10.11M | 10.69M | 10.55M | 10.98M |
|
Interest Expense - Debt
|
0.14M | 0.10M | 0.12M | 0.14M | 0.14M | 0.13M | 0.17M | 0.25M | 0.30M | 0.28M | 0.25M | 0.24M | 0.30M | 0.28M | 0.24M | 0.22M | 0.20M | 0.19M | 0.17M | 0.16M | 0.14M | 0.06M | 0.09M | 0.31M | 0.78M | 1.06M | 1.33M | 1.54M | 1.78M | 1.70M | 1.68M | 1.53M |
|
Interest Expenses
|
0.94M | 0.93M | 1.03M | 1.19M | 1.22M | 1.22M | 1.40M | 1.82M | 2.15M | 2.20M | 2.17M | 2.15M | 2.20M | 1.98M | 1.98M | 1.81M | 1.52M | 1.46M | 1.41M | 1.36M | 1.25M | 1.20M | 1.66M | 3.16M | 5.62M | 7.59M | 9.47M | 10.79M | 12.23M | 12.75M | 12.56M | |
|
Interest Income - Net
|
8.50M | 8.66M | 8.87M | 8.88M | 8.81M | 9.21M | 9.39M | 9.43M | 9.27M | 9.61M | 9.89M | 9.83M | 9.66M | 9.87M | 15.33M | 15.61M | 15.78M | 16.05M | 16.99M | 16.50M | 16.10M | 16.89M | 18.17M | 17.23M | 16.09M | 15.64M | 15.04M | 15.29M | 14.71M | 14.93M | 15.93M | 16.62M |
|
Interest Income - Total
|
7.90M | 8.06M | 8.27M | 8.48M | 8.26M | 8.79M | 9.01M | 9.05M | 8.82M | 9.31M | 9.59M | 9.63M | 8.96M | 8.57M | 13.48M | 14.01M | 14.28M | 14.55M | 16.24M | 16.05M | 15.80M | 16.59M | 18.17M | 16.93M | 15.79M | 17.39M | 14.16M | 9.18M | 15.33M | 14.58M | 14.59M | 15.02M |
|
Service Charges
|
0.94M | 1.02M | 1.10M | 1.02M | 0.98M | 1.10M | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.01M | 0.03M | 0.13M | 0.18M | 0.14M | 0.06M | 0.01M | | | 0.06M | 0.17M | 0.02M | 0.04M | | 0.03M | | 0.02M | | 0.04M | 0.04M | | | | | 0.00M | -0.21M | | | | | | |
|
Investment Banking Income
|
| 0.07M | | | | | 0.01M | | 0.04M | 0.07M | 0.01M | 0.04M | 0.06M | 0.07M | 0.16M | 0.24M | 0.03M | 0.11M | 0.04M | | | | | 0.00M | | | 0.02M | 0.04M | 0.01M | 0.04M | 0.10M | 0.05M |
|
Income - Trust
|
0.11M | 0.13M | 0.16M | 0.12M | 0.14M | 0.17M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.26M | 0.09M | 0.27M | 0.59M | 0.10M | 0.28M | 0.43M | 0.28M | 0.20M | 0.21M | 0.22M | -0.38M | 0.21M | 0.21M | 0.22M | 0.30M | 0.37M | 0.71M | 0.20M | 0.38M | 1.06M | 0.45M | 0.34M | 0.15M | 0.21M | 0.23M | 0.33M | 0.24M | 0.36M | 0.25M | 0.26M | 0.28M |
|
Non-Interest Income
|
1.64M | 1.66M | 1.86M | 1.75M | 1.69M | 1.77M | 2.00M | 1.60M | 1.56M | 1.64M | 1.88M | 1.70M | 1.65M | 1.39M | 2.07M | 2.66M | 1.99M | 2.19M | 2.16M | 2.03M | 3.34M | 2.49M | 2.18M | 1.93M | 1.91M | 1.78M | 2.31M | 2.12M | 2.01M | 2.21M | 2.29M | 0.33M |
|
Amortization - Intangibles
|
0.04M | 0.04M | 0.04M | 2.75M | 0.03M | 0.03M | 0.03M | 2.35M | 0.03M | 0.03M | 0.02M | 1.96M | 0.02M | 0.02M | 0.04M | 1.34M | 0.04M | 0.03M | 0.03M | 1.40M | 0.03M | 0.03M | 0.02M | 1.71M | 0.02M | 0.02M | 0.02M | 1.47M | 0.02M | 0.02M | 0.02M | |
|
Research & Development
|
0.34M | 0.32M | 0.35M | 0.33M | 0.32M | 0.34M | 0.37M | 0.40M | 0.45M | 0.47M | 0.48M | 0.47M | 0.44M | 0.47M | 0.75M | 0.81M | 0.60M | 0.56M | 0.59M | 0.66M | 0.63M | 0.67M | 0.74M | 0.92M | 0.77M | 0.82M | 0.88M | 0.88M | 1.02M | 1.02M | 1.16M | |
|
Wages, Salaries and Other
|
3.22M | 3.21M | 3.21M | 3.21M | 3.46M | 3.41M | 3.58M | 3.58M | 3.65M | 3.60M | 3.67M | 3.74M | 3.78M | 3.29M | 4.81M | 5.24M | 4.95M | 5.17M | 5.49M | 4.99M | 5.43M | 5.84M | 5.55M | 5.25M | 5.97M | 5.84M | 6.08M | 5.67M | 6.13M | 5.95M | 6.24M | |
|
Rent Expense
|
0.91M | 0.81M | 0.80M | 0.14M | 0.89M | 0.86M | 0.91M | 0.23M | 0.92M | 0.94M | 0.92M | 0.16M | 0.97M | 0.91M | 1.11M | 0.14M | 1.22M | 1.19M | 1.16M | -0.04M | 1.31M | 1.21M | 1.19M | -0.00M | 1.26M | 1.31M | 1.24M | 0.05M | 1.26M | 1.23M | 1.27M | |
|
Restructuring Costs
|
| | | | | | | | | | | | | 1.60M | 0.39M | 0.07M | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
5.36M | 5.00M | 5.09M | 5.41M | 5.04M | 5.16M | 5.29M | 6.17M | 5.28M | 5.37M | 5.39M | 6.46M | 5.65M | 5.12M | 7.14M | 8.89M | 7.63M | 7.74M | 7.87M | 9.43M | 8.22M | 8.60M | 8.21M | 9.36M | 8.41M | 8.80M | 9.16M | 9.93M | 9.45M | 9.19M | 9.60M | |
|
Operating Expenses
|
6.61M | 6.13M | 6.24M | 5.89M | 6.25M | 6.35M | 6.57M | 6.80M | 6.65M | 6.79M | 6.79M | 7.09M | 7.06M | 8.09M | 9.38M | 9.91M | 9.46M | 9.49M | 9.62M | 10.05M | 10.16M | 10.47M | 10.14M | 10.28M | 10.44M | 10.94M | 11.28M | 10.85M | 11.73M | 11.44M | 12.03M | |
|
EBIT
|
3.86M | 4.51M | 4.92M | 5.54M | 4.92M | 5.43M | 5.84M | 5.67M | 5.89M | 6.37M | 6.85M | 6.39M | 5.76M | 3.85M | 8.15M | 8.58M | 8.34M | 8.71M | 10.19M | 9.38M | 10.23M | 9.81M | 11.87M | 11.74M | 12.89M | 15.83M | 14.66M | 11.24M | 17.84M | 18.09M | 17.41M | -16.06M |
|
EBT
|
2.93M | 3.58M | 3.89M | 4.35M | 3.70M | 4.21M | 4.44M | 3.85M | 3.73M | 4.17M | 4.68M | 4.24M | 3.56M | 1.87M | 6.17M | 6.77M | 6.81M | 7.25M | 8.78M | 8.03M | 8.98M | 8.61M | 10.21M | 8.58M | 7.27M | 8.24M | 5.19M | 0.45M | 5.61M | 5.34M | 4.85M | -16.06M |
|
Tax Provisions
|
0.55M | 0.86M | 0.95M | 4.20M | 0.57M | 0.70M | 0.73M | 0.55M | 0.54M | 0.65M | 0.78M | 0.65M | 0.48M | 0.38M | 1.17M | 5.72M | 1.27M | 1.49M | 1.79M | 1.77M | 1.85M | 1.76M | 2.10M | 1.44M | 1.49M | 1.73M | 1.07M | 0.10M | 1.18M | 1.13M | 1.01M | -3.41M |
|
Profit After Tax
|
2.38M | 2.72M | 2.94M | 0.16M | 3.13M | 3.51M | 3.71M | 3.30M | 3.19M | 3.52M | 3.91M | 3.60M | 3.08M | 1.49M | 5.00M | 1.04M | 5.54M | 5.75M | 6.98M | 6.25M | 7.13M | 6.86M | 8.11M | 7.14M | 5.78M | 6.50M | 4.12M | 0.35M | 4.43M | 4.21M | 3.84M | -12.65M |
|
Income from Continuing Operations
|
2.38M | 2.72M | 2.94M | 0.16M | 3.13M | 3.51M | 3.71M | 3.30M | 3.19M | 3.52M | 3.91M | 3.60M | 3.08M | 1.49M | 5.00M | 1.04M | 5.54M | 5.75M | 6.98M | 6.25M | 7.13M | 6.86M | 8.11M | 7.14M | 5.78M | 6.50M | 4.12M | 0.35M | 4.43M | 4.21M | 3.84M | -12.65M |
|
Consolidated Net Income
|
2.38M | 2.72M | 2.94M | 0.16M | 3.13M | 3.51M | 3.71M | 3.30M | 3.19M | 3.52M | 3.91M | 3.60M | 3.08M | 1.49M | 5.00M | 1.04M | 5.54M | 5.75M | 6.98M | 6.25M | 7.13M | 6.86M | 8.11M | 7.14M | 5.78M | 6.50M | 4.12M | 0.35M | 4.43M | 4.21M | 3.84M | -12.65M |
|
Income towards Parent Company
|
2.38M | 2.72M | 2.94M | 0.16M | 3.13M | 3.51M | 3.71M | 3.30M | 3.19M | 3.52M | 3.91M | 3.60M | 3.08M | 1.49M | 5.00M | 1.04M | 5.54M | 5.75M | 6.98M | 6.25M | 7.13M | 6.86M | 8.11M | 7.14M | 5.78M | 6.50M | 4.12M | 0.35M | 4.43M | 4.21M | 3.84M | -12.65M |
|
Net Income towards Common Stockholders
|
2.38M | 2.72M | 2.94M | 0.16M | 3.13M | 3.51M | 3.71M | 3.30M | 3.19M | 3.52M | 3.91M | 3.60M | 3.08M | 1.49M | 5.00M | 1.04M | 5.54M | 5.75M | 6.98M | 6.25M | 7.13M | 6.86M | 8.11M | 7.14M | 5.78M | 6.50M | 4.12M | 0.35M | 4.43M | 4.21M | 3.84M | -12.65M |
|
EPS (Basic)
|
0.38 | 0.44 | 0.47 | 0.03 | 0.50 | 0.57 | 0.59 | 0.53 | 0.51 | 0.56 | 0.62 | 0.57 | 0.49 | 0.24 | 0.62 | 0.70 | 0.68 | 0.70 | 0.85 | 0.82 | 0.87 | 0.84 | 1.00 | 0.88 | 0.71 | 0.81 | 0.51 | 0.05 | 0.55 | 0.52 | 0.48 | |
|
EPS (Weighted Average and Diluted)
|
0.38 | 0.43 | 0.47 | 0.03 | 0.50 | 0.56 | 0.58 | 0.53 | 0.51 | 0.56 | 0.62 | 0.57 | 0.49 | 0.24 | 0.62 | 0.70 | 0.67 | 0.70 | 0.85 | 0.81 | 0.87 | 0.84 | 1.00 | 0.87 | 0.71 | 0.81 | 0.51 | 0.04 | 0.55 | 0.52 | 0.48 | |
|
EBITDA
|
3.86M | 4.51M | 4.92M | 5.54M | 4.92M | 5.43M | 5.84M | 5.67M | 5.89M | 6.37M | 6.85M | 6.39M | 5.76M | 3.85M | 8.15M | 8.58M | 8.34M | 8.71M | 10.19M | 9.38M | 10.23M | 9.81M | 11.87M | 11.74M | 12.89M | 15.83M | 14.66M | 11.24M | 17.84M | 18.09M | 17.41M | -16.06M |
|
Tax Rate
|
18.80% | 23.95% | 24.38% | 96.39% | 15.50% | 16.58% | 16.40% | 14.33% | 14.55% | 15.50% | 16.55% | 15.21% | 13.51% | 20.30% | 19.01% | 84.56% | 18.66% | 20.60% | 20.44% | 22.06% | 20.64% | 20.39% | 20.57% | 16.81% | 20.46% | 21.05% | 20.59% | 21.68% | 20.95% | 21.12% | 20.74% | 21.21% |