|
Provisions
|
| 0.04M | 0.07M | 0.24M | | | | 0.56M | | 0.10M | 0.24M | 0.21M | 0.45M | 1.86M | 0.19M | -0.34M | | | | -0.64M | | | 0.20M | -1.55M | -0.46M | | 0.30M | 1.13M | | | -1.62M | | | | -0.06M |
|
Revenue
|
0.34M | 0.35M | 0.36M | 0.37M | 0.37M | 0.37M | 0.39M | 0.42M | 0.39M | 0.40M | 0.41M | 0.41M | 0.39M | 0.31M | 0.36M | 0.38M | 0.38M | 0.43M | 0.44M | 0.44M | 0.41M | 0.45M | 0.44M | 0.43M | 0.42M | 0.46M | 0.49M | 0.45M | 0.42M | 0.44M | 0.44M | 0.44M | 0.45M | 0.44M | 0.46M |
|
Interest income - Loans
|
6.92M | 7.23M | 7.30M | 7.68M | 7.57M | 7.63M | 8.15M | 8.35M | 8.43M | 8.62M | 8.88M | 8.89M | 8.79M | 9.82M | 10.30M | 11.04M | 11.18M | 10.87M | 11.98M | 9.74M | 9.12M | 9.41M | 9.96M | 10.39M | 10.47M | 10.95M | 11.49M | 11.87M | 12.60M | 13.11M | 13.74M | 13.96M | 13.99M | 14.32M | 14.88M |
|
Interest Income - Debt Securities
|
1.25M | 1.26M | 1.20M | 1.35M | 1.30M | 1.42M | 1.46M | 1.53M | 1.54M | 1.52M | 1.46M | 1.35M | 1.46M | 1.60M | 1.50M | 1.45M | 1.40M | 1.51M | 1.55M | 1.81M | 1.81M | 3.21M | 4.19M | 4.95M | 5.12M | 5.16M | 5.16M | 5.14M | 5.08M | 5.10M | 5.10M | 5.41M | 5.37M | 5.28M | 5.39M |
|
Interest Income - Deposits
|
0.30M | 0.37M | 0.43M | 0.41M | 0.57M | 0.59M | 0.71M | 0.77M | 0.52M | 0.32M | 0.44M | 0.40M | 0.37M | 0.03M | 0.03M | 0.04M | 0.05M | 0.08M | 0.20M | 0.27M | 0.26M | 0.81M | 2.83M | 3.84M | 4.11M | 3.71M | 3.37M | 2.71M | 1.98M | 1.65M | 1.92M | 1.71M | 1.40M | 1.54M | 1.90M |
|
Interest Income - Fed Funds
|
0.01M | 0.02M | 0.03M | 0.04M | 0.04M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.09M | 0.04M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.09M | 0.27M | 0.29M | 0.29M | 0.34M | 0.50M | 0.33M | 0.40M | 0.39M | 0.43M | 0.35M | 0.29M | 0.35M |
|
Interest Income - Total
|
8.31M | 8.72M | 8.89M | 9.31M | 9.41M | 9.69M | 10.37M | 10.71M | 10.53M | 10.51M | 10.83M | 10.73M | 10.56M | 11.45M | 11.73M | 12.37M | 12.48M | 12.25M | 13.54M | 11.54M | 11.20M | 13.48M | 17.06M | 19.45M | 20.00M | 20.10M | 20.35M | 20.22M | 19.99M | 20.25M | 21.15M | 21.51M | 21.12M | 21.42M | 22.52M |
|
Interest Expense - Deposits
|
0.23M | 0.27M | 0.27M | 0.29M | 0.29M | 0.36M | 0.43M | 0.53M | 0.42M | 0.38M | 0.38M | 0.38M | 0.33M | 0.27M | 0.27M | 0.24M | 0.23M | 0.26M | 0.25M | 0.23M | 0.24M | 0.24M | 0.29M | 0.34M | 0.45M | 0.70M | 1.41M | 2.30M | 2.75M | 2.95M | 3.49M | 3.67M | 3.31M | 3.27M | 3.32M |
|
Interest Expense - Debt
|
| | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense - Fed Funds
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | |
|
Interest Expenses
|
0.23M | 0.27M | 0.27M | 0.29M | 0.29M | 0.36M | 0.43M | 0.53M | 0.42M | 0.38M | 0.38M | 0.38M | 0.33M | 0.31M | 0.27M | 0.24M | 0.23M | 0.26M | 0.25M | 0.23M | 0.24M | 0.24M | 0.29M | 0.34M | 0.45M | 0.70M | 1.41M | 2.31M | 2.75M | 2.95M | 3.49M | 3.67M | 3.31M | 3.27M | 3.32M |
|
Interest Income - Net
|
8.08M | 8.46M | 8.62M | 9.02M | 9.12M | 9.33M | 9.94M | 10.18M | 10.11M | 10.13M | 10.45M | 10.35M | 10.23M | 11.15M | 11.46M | 12.13M | 12.24M | 11.99M | 13.30M | 11.31M | 10.96M | 13.23M | 16.77M | 19.11M | 19.54M | 19.41M | 18.94M | 17.91M | 17.24M | 17.29M | 17.66M | 17.85M | 17.81M | 18.15M | 19.20M |
|
Interest Income - Total
|
8.08M | 8.42M | 8.55M | 8.78M | 9.12M | 9.33M | 9.94M | 9.62M | 10.11M | 10.03M | 10.21M | 10.14M | 9.78M | 9.29M | 11.26M | 12.47M | 12.24M | 11.99M | 13.30M | 11.94M | 10.96M | 13.23M | 16.57M | 20.66M | 20.00M | 19.41M | 18.64M | 16.78M | 17.24M | 17.29M | 19.27M | 17.85M | 17.81M | 18.15M | 19.26M |
|
Service Charges
|
0.34M | 0.35M | 0.36M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| 0.39M | 0.00M | 0.00M | 0.07M | 0.01M | 0.00M | 0.00M | 0.11M | 0.00M | 0.03M | 0.00M | | 0.00M | | 0.00M | | | | | | | | | 0.14M | | 0.01M | | -0.00M | -0.00M | 0.01M | 0.10M | | 0.00M | -0.00M |
|
Mortgage Banking
|
0.06M | 0.04M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.29M | 1.24M | 0.26M | 0.36M | 0.26M | 0.17M | 0.28M | 0.37M | 0.35M | 0.36M | 0.30M | 0.29M | 0.38M | 0.26M | 0.36M | 0.33M | 0.30M | 0.42M | 0.31M | 0.40M | 0.26M | 0.30M | 0.56M | 0.40M | 0.49M | 0.54M | 0.40M | 0.64M | 0.38M | 0.62M | 0.68M | 0.26M | 0.47M | 0.53M | 0.79M |
|
Non-Interest Income
|
1.47M | 2.04M | 1.28M | 1.19M | 1.33M | 1.01M | 1.14M | 1.23M | 1.27M | 1.24M | 1.27M | 1.25M | 1.28M | 1.02M | 1.23M | 1.28M | 1.18M | 1.41M | 1.30M | 1.54M | 1.17M | 1.37M | 1.61M | 1.42M | 1.66M | 1.66M | 1.57M | 1.75M | 1.52M | 1.76M | 1.85M | 1.43M | 1.61M | 1.70M | 1.97M |
|
Research & Development
|
0.35M | 0.41M | 0.40M | 0.41M | 0.42M | 0.43M | 0.43M | 0.44M | 0.45M | 0.47M | 0.48M | 0.51M | 0.49M | 0.51M | 0.53M | 0.53M | 0.49M | 0.53M | 0.53M | 0.57M | 0.56M | 0.60M | 0.59M | 0.61M | 0.61M | 0.62M | 0.79M | 0.71M | 0.70M | 0.74M | 0.66M | 0.71M | 0.74M | 0.72M | 0.74M |
|
Wages, Salaries and Other
|
3.61M | 3.46M | 3.53M | 3.51M | 4.02M | 4.08M | 4.09M | 4.10M | 4.40M | 4.48M | 4.33M | 4.18M | 4.60M | 3.95M | 4.41M | 5.01M | 4.74M | 5.05M | 5.21M | 5.21M | 5.68M | 5.66M | 5.75M | 5.96M | 6.44M | 6.34M | 6.50M | 6.83M | 7.32M | 7.20M | 7.18M | 6.94M | 7.75M | 7.69M | 7.86M |
|
Rent Expense
|
0.86M | 0.82M | 0.82M | 0.85M | 0.89M | 0.99M | 0.88M | 0.87M | 0.89M | 0.86M | 0.91M | 0.83M | 0.87M | 0.89M | 0.95M | 0.94M | 0.97M | 0.98M | 0.99M | 1.03M | 1.03M | 0.99M | 1.06M | 1.06M | 1.19M | 1.13M | 1.15M | 1.07M | 1.16M | 1.13M | 1.14M | 1.18M | 1.13M | 1.12M | 1.26M |
|
Other Operating Expenses
|
5.00M | 4.85M | 4.84M | 4.97M | 5.43M | 5.49M | 5.51M | 5.61M | 5.90M | 5.98M | 5.77M | 5.80M | 6.09M | 5.48M | 6.02M | 6.57M | 6.26M | 6.70M | 6.89M | 7.28M | 7.53M | 7.62M | 7.72M | 7.94M | 7.96M | 8.31M | 8.64M | 8.97M | 9.66M | 9.74M | 9.53M | 9.65M | 10.76M | 10.84M | 10.69M |
|
Operating Expenses
|
6.21M | 6.08M | 6.06M | 6.22M | 6.73M | 6.91M | 6.82M | 6.92M | 7.23M | 7.31M | 7.16M | 7.15M | 7.45M | 6.87M | 7.50M | 8.04M | 7.72M | 8.21M | 8.41M | 8.88M | 9.12M | 9.21M | 9.37M | 9.61M | 9.76M | 10.06M | 10.58M | 10.76M | 11.53M | 11.62M | 11.32M | 11.55M | 12.62M | 12.69M | 12.70M |
|
EBIT
|
3.58M | 4.65M | 4.04M | 4.04M | 4.01M | 3.79M | 4.69M | 4.46M | 4.58M | 4.35M | 4.71M | 4.63M | 3.94M | 3.74M | 5.26M | 5.95M | 5.93M | 5.44M | 6.44M | 4.84M | 3.25M | 5.64M | 9.10M | 12.81M | 12.35M | 11.70M | 11.04M | 10.08M | 9.98M | 10.39M | 13.29M | 11.39M | 10.11M | 10.44M | 11.85M |
|
EBT
|
3.35M | 4.38M | 3.77M | 3.75M | 3.72M | 3.43M | 4.26M | 3.94M | 4.15M | 3.96M | 4.32M | 4.25M | 3.61M | 3.44M | 4.99M | 5.71M | 5.70M | 5.18M | 6.19M | 4.61M | 3.00M | 5.40M | 8.81M | 12.47M | 11.90M | 11.00M | 9.63M | 7.78M | 7.23M | 7.44M | 9.80M | 7.73M | 6.80M | 7.17M | 8.53M |
|
Tax Provisions
|
1.14M | 1.55M | 1.30M | 2.16M | 0.92M | 0.84M | 1.10M | 1.78M | 1.05M | 1.00M | 1.09M | 1.28M | 0.90M | 0.85M | 1.24M | 1.54M | 1.34M | 1.22M | 1.64M | 1.28M | 0.64M | 1.14M | 2.01M | 3.00M | 2.68M | 2.60M | 2.27M | 2.88M | 1.50M | 1.55M | 2.47M | 2.07M | 1.50M | 1.58M | 1.84M |
|
Profit After Tax
|
2.21M | 2.83M | 2.47M | 1.59M | 2.80M | 2.59M | 3.17M | 2.98M | 3.10M | 2.96M | 3.23M | 3.19M | 2.71M | 2.58M | 3.75M | 4.65M | 4.36M | 3.96M | 4.55M | 3.47M | 2.37M | 4.26M | 6.80M | 9.47M | 9.22M | 8.40M | 7.35M | 5.87M | 5.73M | 5.89M | 7.32M | 6.01M | 5.30M | 5.59M | 6.69M |
|
Income from Continuing Operations
|
2.21M | 2.83M | 2.47M | 1.59M | 2.80M | 2.59M | 3.17M | 2.15M | 3.10M | 2.96M | 3.23M | 2.96M | 2.71M | 2.58M | 3.75M | 4.17M | 4.36M | 3.96M | 4.55M | 3.33M | 2.37M | 4.26M | 6.80M | 9.47M | 9.22M | 8.40M | 7.35M | 4.89M | 5.73M | 5.89M | 7.32M | 5.66M | 5.30M | 5.59M | 6.69M |
|
Consolidated Net Income
|
2.21M | 2.83M | 2.47M | 1.59M | 2.80M | 2.59M | 3.17M | 2.15M | 3.10M | 2.96M | 3.23M | 2.96M | 2.71M | 2.58M | 3.75M | 4.17M | 4.36M | 3.96M | 4.55M | 3.33M | 2.37M | 4.26M | 6.80M | 9.47M | 9.22M | 8.40M | 7.35M | 4.89M | 5.73M | 5.89M | 7.32M | 5.66M | 5.30M | 5.59M | 6.69M |
|
Income towards Parent Company
|
2.21M | 2.83M | 2.47M | 1.59M | 2.80M | 2.59M | 3.17M | 2.15M | 3.10M | 2.96M | 3.23M | 2.96M | 2.71M | 2.58M | 3.75M | 4.17M | 4.36M | 3.96M | 4.55M | 3.33M | 2.37M | 4.26M | 6.80M | 9.47M | 9.22M | 8.40M | 7.35M | 4.89M | 5.73M | 5.89M | 7.32M | 5.66M | 5.30M | 5.59M | 6.69M |
|
Net Income towards Common Stockholders
|
2.21M | 2.83M | 2.47M | 1.59M | 2.80M | 2.59M | 3.17M | 2.15M | 3.10M | 2.96M | 3.23M | 2.96M | 2.71M | 2.58M | 3.75M | 4.17M | 4.36M | 3.96M | 4.55M | 3.33M | 2.37M | 4.26M | 6.80M | 9.47M | 9.22M | 8.40M | 7.35M | 4.89M | 5.73M | 5.89M | 7.32M | 5.66M | 5.30M | 5.59M | 6.69M |
|
EPS (Basic)
|
0.27 | 0.35 | 0.31 | 0.20 | 0.35 | 0.32 | 0.39 | 0.37 | 0.38 | 0.37 | 0.40 | 0.39 | 0.33 | 0.32 | 0.46 | 0.57 | 0.54 | 0.49 | 0.56 | 0.43 | 0.29 | 0.52 | 0.83 | 1.16 | 1.13 | 1.03 | 0.90 | 0.71 | 0.70 | 0.72 | 0.89 | 0.74 | 0.64 | 0.68 | 0.81 |
|
EPS (Weighted Average and Diluted)
|
0.27 | 0.35 | 0.31 | 0.20 | 0.35 | 0.32 | 0.39 | 0.36 | 0.38 | 0.37 | 0.40 | 0.39 | 0.33 | 0.32 | 0.46 | 0.57 | 0.53 | 0.48 | 0.56 | 0.43 | 0.29 | 0.52 | 0.83 | 1.15 | 1.12 | 1.02 | 0.89 | 0.71 | 0.69 | 0.71 | 0.89 | 0.72 | 0.64 | 0.67 | 0.81 |
|
Shares Outstanding (Weighted Average)
|
8.08M | 8.08M | 8.09M | 8.10M | 8.18M | 8.18M | 8.18M | 8.19M | 8.20M | 8.21M | 8.21M | 8.21M | 8.22M | 8.22M | 8.22M | 8.22M | 8.24M | 8.23M | 8.23M | 8.24M | 8.24M | 8.26M | 8.25M | 8.26M | 8.28M | 8.28M | 8.28M | 8.29M | 8.29M | 8.36M | 8.36M | 8.36M | 8.36M | 8.38M | 8.38M |
|
EBITDA
|
3.58M | 4.65M | 4.04M | 4.04M | 4.01M | 3.79M | 4.69M | 4.46M | 4.58M | 4.35M | 4.71M | 4.63M | 3.94M | 3.74M | 5.26M | 5.95M | 5.93M | 5.44M | 6.44M | 4.84M | 3.25M | 5.64M | 9.10M | 12.81M | 12.35M | 11.70M | 11.04M | 10.08M | 9.98M | 10.39M | 13.29M | 11.39M | 10.11M | 10.44M | 11.85M |
|
Tax Rate
|
34.04% | 35.39% | 34.47% | 57.62% | 24.62% | 24.53% | 25.72% | 45.35% | 25.26% | 25.27% | 25.26% | 30.25% | 25.02% | 24.86% | 24.87% | 26.92% | 23.53% | 23.52% | 26.45% | 27.70% | 21.14% | 21.13% | 22.84% | 24.03% | 22.49% | 23.60% | 23.60% | 37.07% | 20.80% | 20.80% | 25.24% | 26.75% | 22.06% | 22.05% | 21.54% |