|
Provisions
|
-0.30M | 1.15M | 0.75M | 2.27M | -1.48M | 0.75M | 0.30M | 0.75M | -0.72M | 1.45M | | 18.28M | 0.45M | 0.45M | 0.55M | 0.15M | 7.98M | 2.13M | 1.28M | | -3.47M | -3.50M | -1.50M | 12.33M | 0.32M | 0.55M | 4.50M | 1.50M | 3.50M | 2.00M | 3.00M | 8.00M | 3.50M | 3.75M | 2.00M | 3.50M | 2.40M | 2.50M | 19.65M |
|
Revenue
|
21.50M | 22.64M | 21.94M | 25.94M | 24.58M | 25.98M | 1.72M | 1.76M | 1.59M | 1.77M | 1.92M | 2.04M | 1.86M | 1.96M | 2.02M | 2.20M | 1.91M | 2.00M | 1.89M | 2.11M | 2.15M | 2.39M | 2.37M | 2.50M | 2.70M | 2.51M | 2.66M | 2.40M | 2.42M | 2.46M | 2.50M | 2.53M | 2.56M | 2.78M | 2.79M | 3.30M | 3.09M | 3.10M | 3.52M |
|
Interest income - Loans
|
13.06M | 13.04M | 13.50M | 16.43M | 16.61M | 17.39M | 18.21M | 18.54M | 18.73M | 22.51M | 23.38M | 24.14M | 24.10M | 24.92M | 25.11M | 23.59M | 23.60M | 22.35M | 21.98M | 23.00M | 22.21M | 20.82M | 21.32M | 26.28M | 36.37M | 38.23M | 46.61M | 55.17M | 57.21M | 61.56M | 62.66M | 62.75M | 62.67M | 62.15M | 64.53M | 63.97M | 61.59M | 61.95M | 91.30M |
|
Interest income - Investments
|
0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.10M | 0.11M | 0.11M | 0.78M | -1.50M | 0.15M | 0.16M | 0.15M | 0.14M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.15M | 0.26M | 0.26M | 0.26M | 0.28M | 0.40M | 0.60M | 0.65M | 0.64M | 0.58M | 0.50M | 0.56M | 0.47M | 0.27M | 0.38M |
|
Interest Income - Debt Securities
|
4.21M | 4.38M | 3.95M | 3.32M | 2.96M | 2.84M | 2.46M | 3.17M | 2.86M | 3.47M | 3.30M | 2.81M | 2.94M | 3.27M | 2.83M | 3.04M | 3.01M | 2.97M | 2.94M | 1.89M | 2.71M | 3.13M | 3.15M | 2.78M | 5.17M | 6.79M | 9.12M | 10.49M | 10.73M | 9.93M | 8.95M | 8.33M | 8.09M | 8.55M | 9.11M | 8.90M | 9.23M | 9.96M | 9.87M |
|
Interest Income - Deposits
|
0.02M | 0.01M | 0.06M | 0.07M | 0.02M | 0.03M | 0.04M | 0.04M | 0.05M | 0.10M | 0.08M | 0.10M | 0.11M | 0.11M | 0.12M | 0.12M | 0.07M | 0.04M | 0.07M | 0.07M | 0.09M | 0.14M | 0.20M | 0.22M | 0.27M | 0.78M | 0.66M | 0.46M | 0.58M | 0.64M | 0.66M | 0.62M | 0.61M | 0.62M | 0.62M | 0.54M | 0.99M | 1.78M | 1.25M |
|
Interest Income - Total
|
17.58M | 17.78M | 17.82M | 20.20M | 20.62M | 21.80M | 22.43M | 22.66M | 23.14M | 27.26M | 28.18M | 29.04M | 28.90M | 29.59M | 29.44M | 27.67M | 27.45M | 25.71M | 25.05M | 26.01M | 25.39M | 24.19M | 24.79M | 30.79M | 43.33M | 47.39M | 58.01M | 67.75M | 70.16M | 73.89M | 74.23M | 73.70M | 73.33M | 73.22M | 76.07M | 75.28M | 73.56M | 75.24M | 104.08M |
|
Interest Expense - Deposits
|
0.82M | 0.87M | 0.93M | 1.02M | 0.98M | 1.02M | 1.08M | 1.15M | 1.18M | 1.44M | 1.57M | 1.64M | 1.62M | 1.64M | 1.67M | 1.80M | 1.77M | 1.44M | 1.08M | 0.74M | 0.50M | 0.41M | 0.33M | 0.27M | 0.40M | 0.35M | 0.38M | 0.78M | 1.15M | 1.74M | 2.56M | 3.31M | 4.04M | 4.96M | 5.54M | 5.61M | 4.91M | 5.61M | 10.90M |
|
Interest Expense - Debt
|
1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.06M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 1.36M | 0.28M | 0.28M | 0.28M | 0.28M | 0.52M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M |
|
Interest Expense - Fed Funds
|
| | | | | 0.00M | 0.00M | 0.01M | 0.08M | 0.10M | 0.14M | 0.14M | 0.15M | 0.15M | 0.14M | 0.15M | 0.12M | 0.02M | 0.03M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.05M | 0.09M | 0.08M | 0.09M | 0.07M | 0.07M | 0.06M | 0.06M |
|
Interest Expense - Others
|
| | | | | | | | | 0.33M | 0.31M | 0.51M | 0.61M | 0.57M | 0.43M | 0.14M | 0.11M | 0.03M | 0.02M | 0.01M | | | | | | | 0.04M | 0.44M | 2.35M | 5.16M | 5.84M | 5.43M | 4.56M | 3.34M | 4.18M | 2.53M | 0.02M | | 0.31M |
|
Interest Expenses
|
2.36M | 2.42M | 2.48M | 2.69M | 3.07M | 3.14M | 3.14M | 3.28M | 3.53M | 4.02M | 4.44M | 4.70M | 4.86M | 4.83M | 4.66M | 4.48M | 4.79M | 3.00M | 2.54M | 2.13M | 1.85M | 2.24M | 2.17M | 2.19M | 2.10M | 2.12M | 2.44M | 3.65M | 6.07M | 10.31M | 11.20M | 12.46M | 13.55M | 13.53M | 15.49M | 13.70M | 10.66M | 11.00M | 21.30M |
|
Interest Income - Net
|
15.22M | 15.36M | 15.35M | 17.51M | 17.55M | 18.66M | 19.28M | 19.39M | 19.62M | 23.24M | 23.74M | 24.34M | 24.04M | 24.75M | 24.78M | 23.19M | 22.66M | 22.71M | 22.51M | 23.88M | 23.54M | 21.95M | 22.62M | 28.60M | 41.23M | 45.26M | 55.57M | 64.09M | 64.09M | 63.58M | 63.03M | 61.23M | 59.78M | 59.69M | 60.58M | 61.58M | 62.90M | 64.23M | 82.78M |
|
Interest Income - Total
|
15.22M | 15.36M | 15.35M | 16.76M | 17.55M | 17.91M | 18.98M | 18.64M | 20.34M | 21.79M | 23.74M | 23.84M | 23.59M | 24.30M | 24.23M | 23.04M | 14.67M | 20.58M | 22.21M | 23.88M | 26.54M | 25.45M | 24.12M | 16.27M | 41.23M | 44.71M | 51.07M | 62.59M | 60.59M | 61.58M | 60.03M | 53.23M | 56.28M | 55.94M | 58.58M | 58.08M | 60.50M | 61.73M | 63.12M |
|
Financial Services Fees
|
0.42M | 0.42M | 0.44M | 0.44M | 0.43M | 0.44M | 0.45M | 0.45M | 0.45M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
1.56M | 1.65M | 1.76M | 1.72M | 1.62M | 1.61M | 1.72M | 1.76M | 1.59M | 1.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
-0.06M | | -1.96M | -0.19M | -0.14M | -0.13M | 0.10M | 0.64M | 0.04M | 0.31M | 0.01M | | 0.03M | 0.99M | 3.46M | 0.04M | -0.02M | | -0.00M | | | | 0.24M | -0.01M | | | -0.00M | -0.91M | -1.68M | -1.55M | -0.92M | -0.00M | 0.00M | | -0.00M | | | | -0.00M |
|
Investment Banking Income
|
1.21M | 1.64M | 2.18M | 1.31M | 1.15M | 1.47M | 1.09M | 1.09M | 0.92M | 1.24M | 0.96M | 0.67M | 0.76M | 1.16M | 2.07M | 1.11M | 2.25M | 4.63M | 5.25M | 3.40M | 3.72M | 1.90M | 2.19M | 1.50M | 1.50M | -0.26M | 0.45M | 0.34M | 0.31M | 0.40M | 0.41M | 0.37M | 0.31M | 0.47M | 0.51M | 0.52M | 0.46M | 0.55M | 0.62M |
|
Income - Trust
|
1.37M | 1.50M | 1.40M | 1.40M | 1.46M | 1.64M | 1.47M | 1.64M | 1.50M | 1.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
0.19M | 0.28M | 0.32M | 0.24M | 0.18M | 0.22M | 0.20M | 0.18M | 0.16M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
0.95M | 1.05M | 1.01M | 1.02M | 0.97M | 1.08M | 1.07M | 1.07M | 1.01M | 1.13M | 1.14M | 2.38M | 1.28M | 1.55M | 1.59M | 1.43M | 1.29M | 1.31M | 1.50M | 1.44M | 1.45M | 1.67M | 1.62M | 1.98M | 2.57M | 2.96M | 2.65M | 2.79M | 2.24M | 2.69M | 2.61M | 2.51M | 2.38M | 2.58M | 2.59M | 2.57M | 2.41M | 2.72M | 2.74M |
|
Other Non-Interest Income
|
1.39M | 1.15M | 1.21M | 1.19M | 1.13M | 1.07M | 1.57M | 1.04M | 1.26M | 1.37M | 1.13M | 0.13M | 0.83M | 0.87M | 0.99M | -0.40M | 1.40M | 0.53M | 0.45M | 0.81M | 0.45M | 0.58M | 0.61M | 0.69M | 0.86M | 0.92M | 2.17M | 1.29M | 1.49M | 0.77M | 1.02M | 0.91M | 1.03M | 0.74M | 1.59M | 0.85M | 1.04M | 1.03M | 1.54M |
|
Non-Interest Income
|
6.28M | 7.28M | 6.59M | 8.43M | 7.03M | 7.32M | 7.84M | 8.18M | 8.51M | 8.53M | 7.81M | 6.50M | 6.48M | 8.14M | 11.93M | 9.24M | 6.32M | 10.70M | 11.69M | 8.79M | 11.30M | 7.92M | 9.34M | 10.70M | 13.46M | 9.21M | 11.50M | 8.95M | 7.35M | 8.22M | 9.88M | 8.73M | 10.50M | 11.13M | 10.58M | 11.61M | 10.20M | 10.90M | 13.11M |
|
Amortization - Intangibles
|
0.18M | 0.22M | 0.18M | 0.26M | 0.91M | 1.65M | 1.63M | 1.75M | 2.06M | 2.11M | 2.06M | 2.10M | 0.13M | 2.14M | 1.72M | 1.47M | 1.46M | 1.40M | 1.33M | 1.29M | 1.31M | 1.26M | 1.27M | 1.27M | 1.32M | 1.30M | 1.33M | 1.34M | 1.34M | 1.34M | 1.33M | 1.32M | 1.31M | 1.29M | 1.29M | 1.27M | 1.26M | 1.23M | 1.25M |
|
Depreciation & Amortization - Total
|
0.93M | 1.06M | 1.10M | 2.97M | 1.57M | 1.46M | 1.48M | 1.44M | 1.56M | 1.65M | 1.78M | 1.92M | 1.99M | 1.93M | 2.23M | 2.14M | 2.30M | 1.94M | 2.00M | 2.26M | 2.47M | 2.30M | 2.42M | 6.36M | 3.70M | 3.05M | 4.12M | 4.13M | 3.48M | 3.64M | 3.51M | 3.82M | 3.93M | 3.90M | 3.88M | 4.46M | 4.55M | 4.48M | 4.94M |
|
Research & Development
|
| | | | 1.09M | 1.11M | 1.08M | 1.10M | 1.34M | 2.74M | 1.25M | 1.41M | 1.33M | 1.52M | 1.49M | 1.28M | 1.33M | 1.25M | 1.23M | 1.33M | 1.30M | 1.30M | 1.48M | 3.86M | 6.27M | 4.01M | 2.54M | 2.98M | 1.77M | 1.29M | 1.92M | 2.29M | 2.25M | 2.18M | 2.38M | 2.66M | 2.35M | 2.69M | 4.00M |
|
Wages, Salaries and Other
|
9.03M | 8.81M | 9.01M | 9.38M | 10.57M | 10.54M | 10.05M | 8.91M | 10.21M | 12.36M | 11.16M | 10.43M | 11.61M | 11.59M | 12.06M | 11.61M | 12.92M | 11.34M | 12.59M | 12.70M | 13.51M | 12.90M | 12.96M | 18.32M | 19.97M | 21.33M | 21.01M | 24.26M | 22.25M | 21.80M | 23.11M | 21.41M | 24.31M | 23.42M | 24.68M | 25.61M | 26.99M | 26.95M | 39.72M |
|
Rent Expense
|
1.58M | 1.35M | 1.50M | 1.64M | 1.57M | 1.46M | 1.48M | 1.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
13.76M | 14.29M | 13.98M | 12.61M | 13.83M | 13.95M | 12.87M | 12.21M | 14.45M | 17.89M | 15.68M | 15.44M | 15.87M | 16.68M | 16.23M | 16.40M | 17.37M | 15.71M | 17.04M | 17.66M | 17.97M | 17.79M | 18.23M | 28.30M | 28.29M | 30.20M | 29.33M | 32.58M | 30.67M | 29.90M | 32.00M | 30.92M | 32.06M | 31.79M | 33.06M | 37.21M | 37.61M | 36.25M | 54.22M |
|
Operating Expenses
|
16.26M | 16.70M | 16.58M | 17.21M | 18.05M | 17.99M | 16.92M | 16.19M | 17.35M | 22.29M | 18.71M | 18.78M | 19.19M | 20.13M | 19.95M | 19.83M | 21.00M | 18.90M | 20.27M | 21.25M | 21.74M | 21.40M | 22.13M | 38.51M | 38.25M | 37.25M | 35.99M | 39.68M | 35.92M | 34.83M | 37.42M | 37.03M | 38.24M | 37.88M | 39.31M | 44.32M | 44.51M | 43.42M | 63.16M |
|
EBIT
|
7.59M | 8.36M | 7.84M | 10.66M | 9.59M | 10.38M | 13.05M | 13.91M | 15.02M | 12.06M | 17.28M | 16.26M | 15.73M | 17.15M | 20.87M | 16.93M | 4.79M | 15.38M | 16.16M | 13.54M | 17.95M | 14.21M | 13.50M | -9.35M | 18.54M | 18.80M | 29.02M | 35.51M | 38.09M | 45.28M | 43.68M | 37.40M | 42.09M | 42.72M | 45.34M | 39.07M | 36.86M | 40.22M | 34.37M |
|
EBT
|
5.23M | 5.94M | 5.36M | 7.97M | 6.52M | 7.24M | 9.91M | 10.63M | 11.49M | 8.04M | 12.84M | 11.57M | 10.87M | 12.32M | 16.21M | 12.45M | -0.01M | 12.38M | 13.63M | 11.41M | 16.11M | 11.97M | 11.33M | -11.54M | 16.44M | 16.68M | 26.58M | 31.85M | 32.01M | 34.97M | 32.48M | 24.94M | 28.54M | 29.19M | 29.85M | 25.37M | 26.20M | 29.21M | 13.07M |
|
Tax Provisions
|
1.91M | 2.10M | 1.86M | 2.96M | 2.10M | 2.10M | 1.83M | 13.14M | 2.00M | 1.78M | 3.20M | 2.95M | 2.41M | 3.04M | 4.04M | 2.92M | -0.28M | 3.14M | 3.36M | 3.36M | 4.23M | 3.15M | 2.92M | -2.47M | 4.42M | 4.43M | 7.05M | 8.24M | 8.41M | 9.41M | 8.15M | 6.71M | 7.23M | 7.30M | 6.90M | 6.26M | 6.37M | 7.39M | 3.20M |
|
Profit After Tax
|
3.32M | 3.85M | 3.50M | 5.02M | 4.57M | 5.46M | 8.08M | -2.51M | 9.49M | 6.26M | 9.64M | 8.62M | 8.47M | 9.28M | 12.17M | 9.54M | 0.28M | 9.24M | 10.27M | 8.05M | 11.88M | 8.82M | 8.41M | -9.07M | 12.02M | 12.25M | 19.52M | 23.61M | 23.61M | 25.56M | 24.34M | 18.23M | 21.31M | 21.89M | 22.95M | 19.11M | 19.83M | 21.82M | 9.87M |
|
Income from Continuing Operations
|
3.32M | 3.85M | 3.50M | 5.02M | 4.43M | 5.15M | 8.08M | -2.51M | 9.49M | 6.26M | 9.64M | 8.62M | 8.47M | 9.28M | 12.17M | 9.54M | 0.28M | 9.24M | 10.27M | 8.05M | 11.88M | 8.82M | 8.41M | -9.07M | 12.02M | 12.25M | 19.52M | 23.61M | 23.61M | 25.56M | 24.34M | 18.23M | 21.31M | 21.89M | 22.95M | 19.11M | 19.83M | 21.82M | 9.87M |
|
Consolidated Net Income
|
3.32M | 3.85M | 3.50M | 5.02M | 4.43M | 5.15M | 8.08M | -2.51M | 9.49M | 6.26M | 9.64M | 8.62M | 8.47M | 9.28M | 12.17M | 9.54M | 0.28M | 9.24M | 10.27M | 8.05M | 11.88M | 8.82M | 8.41M | -9.07M | 12.02M | 12.25M | 19.52M | 23.61M | 23.61M | 25.56M | 24.34M | 18.23M | 21.31M | 21.89M | 22.95M | 19.11M | 19.83M | 21.82M | 9.87M |
|
Income towards Parent Company
|
3.32M | 3.85M | 3.50M | 5.02M | 4.43M | 5.15M | 8.08M | -2.51M | 9.49M | 6.26M | 9.64M | 8.62M | 8.47M | 9.28M | 12.17M | 9.54M | 0.28M | 9.24M | 10.27M | 8.05M | 11.88M | 8.82M | 8.41M | -9.07M | 12.02M | 12.25M | 19.52M | 23.61M | 23.61M | 25.56M | 24.34M | 18.23M | 21.31M | 21.89M | 22.95M | 19.11M | 19.83M | 21.82M | 9.87M |
|
Net Income towards Common Stockholders
|
3.32M | 3.85M | 3.50M | 5.02M | 4.43M | 5.15M | 8.08M | -2.51M | 9.49M | 6.26M | 9.64M | 8.62M | 8.47M | 9.28M | 12.17M | 9.54M | 0.28M | 9.24M | 10.27M | 8.05M | 11.88M | 8.82M | 8.41M | -9.07M | 12.02M | 12.25M | 19.52M | 23.61M | 23.61M | 25.56M | 24.34M | 18.23M | 21.31M | 21.89M | 22.95M | 19.11M | 19.83M | 21.82M | 9.87M |
|
EPS (Basic)
|
0.11 | 0.13 | 0.12 | 0.17 | 0.15 | 0.17 | 0.27 | -0.09 | 0.32 | 0.21 | 0.32 | 0.29 | 0.28 | 0.31 | 0.41 | 0.32 | 0.01 | 0.31 | 0.35 | 0.27 | 0.41 | 0.30 | 0.30 | -0.35 | 0.27 | 0.28 | 0.43 | 0.53 | 0.53 | 0.57 | 0.55 | 0.40 | 0.48 | 0.48 | 0.52 | 0.42 | 0.44 | 0.49 | 0.19 |
|
EPS (Weighted Average and Diluted)
|
0.11 | 0.13 | 0.12 | 0.17 | 0.15 | 0.17 | 0.27 | -0.09 | 0.31 | 0.21 | 0.32 | 0.28 | 0.28 | 0.31 | 0.40 | 0.32 | 0.01 | 0.31 | 0.34 | 0.27 | 0.40 | 0.30 | 0.29 | -0.34 | 0.27 | 0.27 | 0.43 | 0.52 | 0.52 | 0.56 | 0.54 | 0.40 | 0.47 | 0.48 | 0.50 | 0.42 | 0.43 | 0.48 | 0.18 |
|
Shares Outstanding (Weighted Average)
|
29.48M | 29.55M | 29.55M | 29.55M | 29.56M | 29.58M | 29.63M | 29.63M | 29.69M | 29.75M | 29.75M | 29.76M | 29.89M | 29.90M | 29.90M | 29.90M | 30.02M | 29.68M | 29.59M | 29.36M | 29.13M | 28.86M | 28.71M | 28.71M | 44.46M | 44.46M | 44.56M | 44.57M | 44.67M | 44.67M | 44.68M | 44.70M | 44.80M | 44.85M | 44.85M | 44.85M | 45.05M | 45.06M | 52.65M |
|
EBITDA
|
8.52M | 9.42M | 8.94M | 13.63M | 11.16M | 11.84M | 14.53M | 15.35M | 16.57M | 13.71M | 19.06M | 18.19M | 17.72M | 19.08M | 23.11M | 19.07M | 7.09M | 17.32M | 18.17M | 15.80M | 20.42M | 16.52M | 15.92M | -2.99M | 22.24M | 21.85M | 33.13M | 39.63M | 41.56M | 48.92M | 47.19M | 41.22M | 46.02M | 46.62M | 49.22M | 43.52M | 41.41M | 44.69M | 39.30M |
|
Tax Rate
|
36.51% | 35.27% | 34.71% | 37.06% | 32.13% | 28.94% | 18.48% | | 17.41% | 22.11% | 24.92% | 25.47% | 22.13% | 24.70% | 24.90% | 23.42% | | 25.36% | 24.68% | 29.47% | 26.24% | 26.33% | 25.75% | 21.42% | 26.90% | 26.56% | 26.54% | 25.86% | 26.26% | 26.91% | 25.09% | 26.92% | 25.33% | 25.01% | 23.11% | 24.68% | 24.31% | 25.30% | 24.46% |