|
Provisions
|
-0.20M | -0.27M | 0.59M | 1.71M | 0.10M | 0.42M | 0.42M | 0.29M | -0.09M | 0.39M | -0.10M | 4.03M | 2.90M | 3.85M | 4.33M | 2.14M | -1.15M | -0.93M | -1.05M | -1.46M | -1.19M | -0.11M | 3.75M | 1.15M | -2.42M | 0.16M | 0.82M | 1.94M | 0.92M | 0.33M | 0.19M | 2.04M |
|
Revenue
|
15.96M | 0.54M | 0.56M | 0.57M | 0.56M | 0.60M | 0.61M | 0.66M | 0.59M | 0.62M | 0.67M | 0.68M | 0.64M | 0.49M | 0.53M | 0.57M | 0.61M | 0.57M | 0.59M | 0.60M | 0.59M | 0.63M | 0.79M | 0.64M | 0.61M | 0.66M | 0.69M | 0.69M | 23.94M | 24.22M | 25.34M | 26.21M |
|
Interest income - Loans
|
| 13.88M | 16.00M | 16.83M | 17.44M | 18.61M | 19.70M | 21.09M | 20.93M | 21.97M | 21.88M | 20.89M | 20.41M | 18.27M | 18.94M | 18.93M | 18.74M | 19.51M | 20.54M | 20.36M | 20.19M | 21.24M | 24.84M | 28.79M | 31.23M | 32.96M | 34.65M | 37.19M | 39.25M | 40.63M | 42.12M | 42.31M |
|
Interest Income - Debt Securities
|
| 0.56M | 0.70M | 1.07M | 0.81M | 1.36M | 0.94M | 0.90M | 1.05M | 1.02M | 0.98M | 0.78M | 0.86M | 0.76M | 0.75M | 0.89M | 0.76M | 0.73M | 0.84M | 0.81M | 0.76M | 0.86M | 1.34M | 1.24M | 1.08M | 1.10M | 1.21M | 1.37M | 2.44M | 1.32M | 1.36M | 1.19M |
|
Other interest income
|
| 0.23M | 0.34M | 0.27M | 0.34M | 0.86M | 0.87M | 1.07M | 0.93M | 1.00M | 0.83M | 0.56M | 0.61M | 0.16M | 0.17M | 0.15M | 0.15M | 0.17M | 0.19M | 0.19M | 0.23M | 0.54M | 1.19M | 1.83M | 2.21M | 2.74M | 3.03M | 2.49M | 3.06M | 3.01M | 2.50M | 2.62M |
|
Interest Income - Total
|
14.62M | 15.69M | 17.09M | 17.87M | 18.63M | 20.34M | 21.50M | 23.23M | 22.95M | 24.03M | 23.69M | 22.28M | 21.66M | 18.97M | 19.62M | 19.51M | 19.26M | 20.05M | 21.17M | 21.00M | 20.89M | 22.45M | 26.84M | 31.58M | 34.54M | 36.84M | 38.85M | 40.95M | 43.55M | 44.95M | 46.00M | 46.32M |
|
Interest Expense - Deposits
|
| 2.15M | 2.53M | 2.77M | 3.17M | 4.29M | 4.64M | 5.24M | 5.67M | 6.20M | 6.06M | 5.51M | 4.99M | 3.41M | 2.60M | 1.96M | 1.31M | 1.00M | 0.89M | 0.85M | 0.85M | 1.04M | 2.80M | 7.29M | 11.91M | 15.12M | 16.40M | 18.73M | 21.97M | 22.54M | 23.06M | 22.93M |
|
Interest Expense - Debt
|
| | 0.17M | 0.17M | 0.17M | 0.17M | 0.14M | 0.14M | 0.13M | 0.14M | 0.10M | 0.10M | 0.10M | 0.20M | 0.17M | 0.14M | 0.13M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.01M | 0.02M | 0.21M | | | 0.30M | 0.59M | 0.67M | 0.22M | 0.23M |
|
Interest Expenses
|
2.15M | 2.31M | 2.71M | 2.94M | 3.33M | 4.46M | 4.78M | 5.38M | 5.80M | 6.34M | 6.16M | 5.62M | 5.09M | 3.61M | 2.77M | 2.10M | 1.44M | 1.05M | 0.94M | 0.90M | 0.90M | 1.09M | 2.81M | 7.31M | 12.12M | 15.12M | 16.40M | 19.03M | 22.56M | 23.21M | 23.28M | 23.16M |
|
Interest Income - Net
|
12.47M | 13.38M | 14.38M | 14.93M | 15.29M | 15.88M | 16.72M | 17.86M | 17.15M | 17.69M | 17.53M | 16.66M | 16.57M | 15.36M | 16.85M | 17.41M | 17.82M | 19.00M | 20.23M | 20.09M | 19.99M | 21.35M | 24.02M | 24.27M | 22.41M | 21.72M | 22.45M | 21.92M | 21.00M | 21.73M | 22.72M | 23.16M |
|
Interest Income - Total
|
| 12.67M | 13.80M | 13.22M | 15.20M | 15.46M | 16.30M | 17.56M | 17.24M | 17.30M | 17.63M | 12.63M | 13.67M | 11.51M | 12.53M | 15.27M | 18.97M | 19.93M | 21.28M | 21.56M | 21.18M | 21.46M | 20.27M | 23.12M | 25.19M | 21.52M | 21.70M | 20.23M | 19.91M | 21.48M | 22.67M | 21.16M |
|
Financial Services Fees
|
| 0.57M | 0.67M | 0.60M | 0.63M | 0.58M | -0.58M | 3.95M | -0.63M | -0.49M | -0.53M | 3.97M | -0.55M | 0.90M | 0.86M | 0.40M | 0.88M | 0.55M | 0.66M | 0.69M | 0.70M | 0.76M | 0.78M | 0.73M | 0.86M | 0.87M | 0.85M | 0.75M | 0.92M | 0.80M | 0.79M | 0.86M |
|
Service Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.37M | 0.37M | 0.39M | 0.38M | 0.36M | 0.40M | 0.40M |
|
Investment Gain (Loss)
|
| | | | | | | | | | | 0.79M | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
| 2.34M | 2.16M | 2.13M | 2.12M | 1.03M | 1.33M | 1.08M | 1.12M | 1.89M | 1.54M | 1.45M | 0.72M | 1.50M | 0.82M | 3.48M | 1.32M | 3.97M | 4.27M | 3.37M | 3.78M | 2.04M | 1.42M | 0.76M | 1.31M | 0.77M | 0.69M | 0.80M | 1.08M | 0.76M | 0.75M | 1.16M |
|
Other Non-Interest Income
|
3.49M | 0.30M | 0.50M | 0.43M | 0.39M | 0.54M | 0.56M | 0.53M | 0.29M | 0.53M | 0.32M | 2.53M | 0.78M | 0.55M | 0.32M | 0.07M | 0.36M | 0.52M | 0.42M | 0.59M | 0.33M | 0.35M | 0.91M | 0.72M | 0.37M | 0.47M | 0.98M | 0.77M | 0.34M | 0.33M | 0.67M | 0.58M |
|
Non-Interest Income
|
3.49M | 3.58M | 3.46M | 3.36M | 3.36M | 2.27M | 2.58M | 2.24M | 2.41M | 3.05M | 2.80M | 3.60M | 2.03M | 2.92M | 2.27M | 4.52M | 2.86M | 5.15M | 5.59M | 4.84M | 5.29M | 3.65M | 3.18M | 2.39M | 3.02M | 2.66M | 2.50M | 2.50M | 2.94M | 2.48M | 2.62M | 3.04M |
|
Amortization - Intangibles
|
| 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M |
|
Research & Development
|
| 0.25M | 0.28M | 0.29M | 0.30M | 0.29M | 0.31M | 0.31M | 0.32M | 0.34M | 0.35M | 0.36M | 0.36M | 0.37M | 0.37M | 0.38M | 0.38M | 0.40M | 0.39M | 0.41M | 0.40M | 0.44M | 0.43M | 0.43M | 0.41M | 0.38M | 0.37M | 0.39M | 0.40M | 0.49M | 0.40M | 0.20M |
|
Wages, Salaries and Other
|
| 5.52M | 5.59M | 6.14M | 6.25M | 6.15M | 5.84M | 6.23M | 6.62M | 6.60M | 6.90M | 6.02M | 6.55M | 5.76M | 6.44M | 7.40M | 6.18M | 7.12M | 7.61M | 7.06M | 8.60M | 8.12M | 8.46M | 7.88M | 8.93M | 8.68M | 8.57M | 8.40M | 9.22M | 9.22M | 8.80M | 8.42M |
|
Rent Expense
|
| 1.10M | 1.07M | 1.17M | 1.14M | 1.25M | 1.24M | 1.36M | 1.31M | 1.41M | 1.41M | 1.42M | 1.38M | 1.40M | 1.42M | 1.42M | 1.37M | 1.39M | 1.40M | 1.42M | 1.40M | 1.54M | 1.65M | 1.90M | 1.90M | 1.92M | 1.96M | 2.15M | 2.36M | 2.30M | 2.26M | 2.20M |
|
Other Operating Expenses
|
8.52M | 7.45M | 7.61M | 8.16M | 8.19M | 9.40M | 7.96M | 8.47M | 8.66M | 9.24M | 9.02M | 8.49M | 8.83M | 7.93M | 8.10M | 9.75M | 7.92M | 9.36M | 9.44M | 9.34M | 10.27M | 10.27M | 11.62M | 10.78M | 11.45M | 11.33M | 11.88M | 11.93M | 13.59M | 12.38M | 11.94M | 11.49M |
|
Operating Expenses
|
8.52M | 8.80M | 8.96M | 9.62M | 9.63M | 10.94M | 9.52M | 10.13M | 10.29M | 10.98M | 10.78M | 10.27M | 10.57M | 9.70M | 9.89M | 11.55M | 9.67M | 11.14M | 11.23M | 11.17M | 12.07M | 12.24M | 13.70M | 13.12M | 13.75M | 13.63M | 14.21M | 14.47M | 16.35M | 15.18M | 14.60M | 13.89M |
|
EBIT
|
9.78M | 10.75M | 11.01M | 9.90M | 12.26M | 11.25M | 14.14M | 15.04M | 15.16M | 15.71M | 15.81M | 11.59M | 10.22M | 8.34M | 7.68M | 10.34M | 13.59M | 15.00M | 16.58M | 16.13M | 15.30M | 13.96M | 12.56M | 19.70M | 26.58M | 25.67M | 26.40M | 27.29M | 29.06M | 32.00M | 33.97M | 33.47M |
|
EBT
|
7.64M | 8.44M | 8.30M | 6.96M | 8.93M | 6.79M | 9.36M | 9.67M | 9.36M | 9.37M | 9.66M | 5.97M | 5.13M | 4.73M | 4.91M | 8.24M | 12.15M | 13.94M | 15.64M | 15.23M | 14.40M | 12.86M | 9.75M | 12.39M | 14.46M | 10.55M | 9.99M | 8.26M | 6.50M | 8.79M | 10.69M | 10.31M |
|
Tax Provisions
|
3.24M | 3.58M | 3.49M | 4.62M | 2.67M | 2.03M | 2.82M | 2.93M | 2.79M | 2.77M | 2.87M | 1.81M | 1.60M | 1.40M | 1.50M | 2.45M | 3.60M | 4.10M | 4.61M | 4.55M | 4.20M | 3.80M | 2.80M | 3.69M | 4.20M | 3.10M | 3.00M | 2.35M | 1.82M | 2.50M | 2.90M | 3.28M |
|
Profit After Tax
|
4.40M | 4.86M | 4.81M | 2.34M | 6.26M | 4.76M | 6.54M | 6.73M | 6.56M | 6.60M | 6.79M | 4.16M | 3.57M | 3.37M | 3.45M | 5.79M | 8.56M | 9.84M | 11.02M | 10.68M | 10.24M | 9.09M | 6.95M | 8.70M | 10.30M | 7.48M | 7.02M | 5.91M | 4.68M | 6.28M | 7.81M | 7.03M |
|
Income from Continuing Operations
|
4.40M | 4.86M | 4.81M | 2.34M | 6.26M | 4.76M | 6.54M | 6.73M | 6.56M | 6.60M | 6.79M | 4.16M | 3.53M | 3.33M | 3.41M | 5.79M | 8.55M | 9.84M | 11.02M | 10.68M | 10.20M | 9.06M | 6.95M | 8.70M | 10.26M | 7.45M | 6.99M | 5.91M | 4.68M | 6.28M | 7.79M | 7.04M |
|
Consolidated Net Income
|
4.40M | 4.86M | 4.81M | 2.34M | 6.26M | 4.76M | 6.54M | 6.73M | 6.56M | 6.60M | 6.79M | 4.16M | 3.53M | 3.33M | 3.41M | 5.79M | 8.55M | 9.84M | 11.02M | 10.68M | 10.20M | 9.06M | 6.95M | 8.70M | 10.26M | 7.45M | 6.99M | 5.91M | 4.68M | 6.28M | 7.79M | 7.04M |
|
Income towards Parent Company
|
4.40M | 4.86M | 4.81M | 2.34M | 6.26M | 4.76M | 6.54M | 6.73M | 6.56M | 6.60M | 6.79M | 4.16M | 3.53M | 3.33M | 3.41M | 5.79M | 8.55M | 9.84M | 11.02M | 10.68M | 10.20M | 9.06M | 6.95M | 8.70M | 10.26M | 7.45M | 6.99M | 5.91M | 4.68M | 6.28M | 7.79M | 7.04M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.02M | 0.01M | 0.14M | 0.35M | 0.35M |
|
Net Income towards Common Stockholders
|
4.40M | 4.86M | 4.81M | 2.34M | 6.26M | 4.76M | 6.54M | 6.73M | 6.56M | 6.60M | 6.79M | 4.16M | 3.53M | 3.33M | 3.41M | 5.79M | 8.55M | 9.84M | 11.02M | 10.68M | 10.20M | 9.06M | 6.95M | 8.70M | 10.26M | 7.42M | 6.97M | 5.89M | 4.68M | 6.14M | 7.44M | 6.69M |
|
EPS (Basic)
|
0.33 | 0.36 | 0.36 | 0.17 | 0.47 | 0.35 | 0.44 | 0.42 | 0.41 | 0.41 | 0.43 | 0.26 | 0.23 | 0.22 | 0.22 | 0.38 | 0.55 | 0.65 | 0.74 | 0.72 | 0.69 | 0.61 | 0.47 | 0.59 | 0.71 | 0.52 | 0.49 | 0.41 | 0.33 | 0.43 | 0.52 | 0.47 |
|
EPS (Weighted Average and Diluted)
|
0.33 | 0.36 | 0.35 | 0.17 | 0.46 | 0.35 | 0.44 | 0.41 | 0.40 | 0.40 | 0.42 | 0.26 | 0.23 | 0.22 | 0.22 | 0.38 | 0.55 | 0.64 | 0.73 | 0.70 | 0.67 | 0.60 | 0.46 | 0.58 | 0.70 | 0.52 | 0.49 | 0.41 | 0.33 | 0.43 | 0.52 | 0.47 |
|
Shares Outstanding (Weighted Average)
|
| | | 15.82M | 15.82M | 15.82M | 15.97M | 15.97M | 16.01M | 16.02M | 15.93M | 15.69M | 15.39M | 15.38M | 15.38M | 15.38M | 15.45M | 15.50M | 14.82M | 14.84M | 14.91M | 14.95M | 14.96M | 14.80M | 14.41M | 14.32M | 14.34M | 14.26M | 14.26M | 14.27M | 14.25M | |
|
Shares Outstanding (Diluted Average)
|
| 13.54M | 13.54M | 13.54M | 13.59M | 13.63M | 14.92M | 14.69M | 16.27M | 16.33M | 16.23M | 16.17M | 15.70M | 15.52M | 15.47M | 15.45M | 15.53M | 15.43M | 15.30M | 15.25M | 15.14M | 15.14M | 15.13M | 15.07M | 14.57M | 14.47M | 14.44M | 14.42M | 14.33M | 14.32M | 14.36M | |
|
EBITDA
|
9.78M | 10.75M | 11.01M | 9.90M | 12.26M | 11.25M | 14.14M | 15.04M | 15.16M | 15.71M | 15.81M | 11.59M | 10.22M | 8.34M | 7.68M | 10.34M | 13.59M | 15.00M | 16.58M | 16.13M | 15.30M | 13.96M | 12.56M | 19.70M | 26.58M | 25.67M | 26.40M | 27.29M | 29.06M | 32.00M | 33.97M | 33.47M |
|
Tax Rate
|
42.40% | 42.44% | 42.10% | 66.40% | 29.85% | 29.87% | 30.09% | 30.35% | 29.86% | 29.54% | 29.73% | 30.34% | 31.20% | 29.60% | 30.53% | 29.76% | 29.62% | 29.41% | 29.50% | 29.89% | 29.17% | 29.54% | 28.72% | 29.77% | 29.05% | 29.38% | 30.02% | 28.47% | 27.95% | 28.51% | 27.14% | 31.77% |