|
Provisions
|
0.95M | 0.73M | 1.15M | 0.71M | 0.62M | 0.95M | 1.09M | 1.11M | 1.98M | 1.19M | 1.30M | 0.97M | -0.26M | 0.63M | 1.00M | 1.14M | 16.97M | 11.83M | 4.73M | -7.28M | -4.75M | 3.09M | 8.99M | -6.60M | -6.81M | -0.78M | -1.83M | 2.30M | 1.85M | 8.10M | 4.05M | 1.46M | 6.13M | 5.70M | 6.74M | 6.27M | 10.19M | 16.64M | 7.28M |
|
Revenue
|
26.31M | 26.69M | 26.75M | 26.94M | 27.36M | 28.79M | 2.84M | 3.06M | 3.07M | 3.23M | 3.11M | 3.13M | 3.11M | 3.40M | 3.58M | 3.85M | 3.28M | 3.52M | 3.77M | 3.68M | 3.91M | 4.42M | 4.33M | 5.36M | 5.25M | 5.42M | 5.26M | 5.16M | 5.44M | 6.47M | 6.47M | 6.83M | 6.05M | 6.47M | 6.36M | 6.27M | 5.88M | 6.27M | 6.54M |
|
Interest income - Loans
|
22.97M | 23.39M | 23.49M | 24.00M | 24.30M | 25.46M | 26.37M | 26.91M | 26.88M | 31.25M | 33.35M | 33.78M | 34.05M | 36.66M | 36.52M | 36.10M | 34.59M | 34.48M | 35.58M | 35.44M | 35.74M | 38.71M | 40.75M | 50.88M | 50.20M | 56.76M | 61.37M | 66.43M | 71.76M | 91.85M | 109.02M | 110.40M | 110.75M | 112.43M | 116.55M | 111.27M | 107.30M | 108.82M | 113.16M |
|
Interest Income - Debt Securities
|
4.68M | 4.74M | 4.46M | 4.55M | 4.71M | 4.96M | 5.62M | 5.13M | 5.65M | 6.17M | 5.58M | 6.08M | 5.81M | 6.06M | 5.89M | 5.54M | 5.38M | 4.14M | 2.79M | 1.88M | 2.57M | 3.17M | 12.71M | 3.81M | 6.05M | 6.97M | 7.56M | 8.33M | 11.00M | 12.77M | 12.63M | 12.87M | 13.92M | 14.84M | 15.13M | 15.12M | 15.37M | 15.59M | 17.93M |
|
Other interest income
|
0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.06M | 0.05M | 0.05M | 0.09M | 0.21M | 0.18M | 0.26M | 0.51M | -0.03M | 0.24M | 0.05M | 0.03M | 0.03M | 0.04M | 0.05M | 0.08M | 0.14M | 0.16M | 0.30M | 0.85M | 0.40M | 0.39M | 0.67M | 0.80M | 0.90M | 1.92M | 2.50M | 0.95M | 1.43M | 0.90M | 1.04M | 0.78M |
|
Interest Income - Total
|
28.44M | 28.92M | 28.73M | 29.35M | 29.82M | 31.21M | 32.73M | 32.77M | 33.23M | 37.77M | 39.63M | 40.64M | 40.58M | 43.62M | 43.61M | 42.29M | 40.86M | 39.31M | 39.01M | 37.92M | 38.96M | 42.80M | 45.47M | 57.56M | 57.42M | 65.06M | 70.87M | 76.20M | 84.15M | 106.42M | 123.59M | 125.24M | 127.59M | 130.77M | 133.62M | 128.79M | 124.54M | 126.41M | 132.81M |
|
Interest Expense - Deposits
|
1.60M | 1.50M | 1.43M | 1.41M | 1.49M | 1.73M | 1.86M | 2.07M | 2.21M | 3.10M | 4.02M | 4.37M | 4.84M | 5.72M | 6.16M | 5.49M | 4.63M | 3.28M | 2.67M | 2.92M | 2.82M | 2.58M | 2.40M | 2.13M | 2.05M | 2.01M | 2.32M | 2.79M | 5.66M | 14.40M | 22.48M | 29.39M | 32.45M | 35.27M | 37.25M | 37.15M | 35.16M | 33.88M | 33.89M |
|
Interest Expense - Debt
|
0.99M | 1.00M | 1.07M | 1.06M | 1.13M | 1.16M | 1.27M | 0.90M | 0.97M | 1.18M | 1.62M | 1.48M | 1.17M | 1.23M | 1.15M | 1.16M | 1.04M | 0.59M | 0.74M | 0.22M | 0.47M | 0.47M | 0.40M | 0.44M | 0.72M | 1.31M | 1.11M | 1.13M | 4.46M | 5.31M | 5.17M | 5.00M | 5.04M | 5.37M | 4.05M | 1.09M | 3.62M | 3.57M | 4.04M |
|
Interest Expenses
|
2.68M | 2.61M | 2.61M | 2.68M | 2.87M | 3.12M | 3.51M | 3.65M | 3.87M | 4.96M | 6.31M | 6.52M | 6.66M | 7.57M | 7.86M | 7.17M | 6.23M | 4.45M | 3.89M | 3.62M | 3.38M | 3.14M | 2.89M | 2.83M | 3.12M | 3.59M | 3.82M | 5.59M | 11.27M | 21.56M | 30.32M | 36.88M | 40.95M | 44.16M | 44.71M | 42.26M | 39.29M | 38.83M | 41.46M |
|
Interest Income - Net
|
25.77M | 26.31M | 26.12M | 26.67M | 26.95M | 28.09M | 29.22M | 29.12M | 29.36M | 32.81M | 33.32M | 34.12M | 33.91M | 36.05M | 35.75M | 35.12M | 34.64M | 34.86M | 35.12M | 34.31M | 35.58M | 39.66M | 42.58M | 54.74M | 54.31M | 61.47M | 67.05M | 70.61M | 72.88M | 84.85M | 93.27M | 88.37M | 86.64M | 86.61M | 88.91M | 86.54M | 85.25M | 87.58M | 91.35M |
|
Interest Income - Total
|
24.81M | 25.58M | 24.98M | 25.96M | 26.32M | 27.14M | 28.13M | 28.01M | 27.38M | 31.62M | 32.02M | 33.15M | 34.18M | 35.42M | 34.75M | 33.98M | 17.67M | 23.03M | 30.39M | 41.59M | 40.33M | 36.57M | 33.58M | 61.34M | 61.12M | 62.25M | 65.28M | 68.31M | 71.03M | 76.87M | 89.22M | 87.08M | 80.54M | 80.93M | 82.18M | 80.27M | 75.06M | 70.94M | 84.07M |
|
Financial Services Fees
|
4.50M | 3.30M | 3.14M | 2.91M | 4.10M | 3.41M | 3.35M | 3.34M | 4.66M | 3.37M | 3.39M | 3.40M | 4.62M | 3.49M | 3.39M | 3.31M | 4.13M | 3.19M | 3.61M | 3.11M | 5.22M | 3.33M | 3.37M | 3.33M | 4.73M | 3.65M | 3.62M | 3.73M | 5.42M | 4.00M | 4.25M | 4.34M | 6.50M | 4.11M | 4.27M | 4.52M | 6.05M | 4.55M | 4.47M |
|
Service Charges
|
2.60M | 2.56M | 2.83M | 2.66M | 2.43M | 2.29M | 2.41M | 2.48M | 2.12M | 2.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.10M | 0.77M | -0.00M | 0.07M | 0.34M | 0.02M | 1.86M | 0.76M | 0.00M | -0.15M | | | 0.03M | -0.06M | 0.10M | 0.09M | 0.32M | 0.06M | 0.00M | -0.75M | -0.34M | -0.20M | -0.17M | -0.16M | 0.13M | -0.04M | 0.02M | -0.17M | -1.94M | -0.17M | -0.01M | -1.59M | -0.00M | -0.35M | -0.07M | 0.01M | -0.00M | | -2.58M |
|
Income - Trust
|
2.38M | 2.78M | 2.69M | | 2.68M | 2.98M | 2.84M | | 3.07M | 3.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
0.16M | 0.27M | 0.43M | 0.45M | 0.39M | 0.47M | 0.54M | 0.48M | 0.35M | 0.97M | 1.06M | 0.95M | 0.79M | 1.00M | 1.20M | 1.34M | 0.75M | 0.94M | 2.66M | 2.15M | 1.14M | 0.82M | 0.77M | 0.71M | 0.44M | 0.35M | 0.33M | 0.28M | 0.31M | 0.19M | 0.24M | 0.34M | 0.32M | 0.24M | 1.05M | 0.17M | 0.40M | 0.22M | 0.24M |
|
Card Income
|
2.54M | 2.57M | 2.77M | 2.49M | 2.56M | 2.59M | 2.54M | 2.67M | 2.79M | 2.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
13.05M | 12.37M | 13.54M | 12.11M | 13.33M | 0.50M | 0.49M | 13.12M | 14.89M | 13.81M | 14.34M | 14.19M | 15.58M | 15.64M | 16.37M | 17.30M | 0.58M | 0.63M | 0.57M | 17.30M | 1.25M | 0.80M | 1.22M | 0.08M | 1.19M | 1.13M | 0.97M | 0.78M | 0.80M | 1.46M | 2.45M | 0.61M | 1.50M | 1.25M | 1.24M | 1.36M | 1.47M | 1.48M | 1.28M |
|
Non-Interest Income
|
0.55M | 0.38M | 0.62M | 0.28M | 0.41M | 0.70M | 0.38M | 0.37M | 1.33M | 0.42M | 0.39M | 0.51M | 1.10M | 0.50M | 0.51M | 0.45M | 0.44M | 0.42M | 0.53M | 62.28M | 16.90M | 15.82M | 16.35M | 19.82M | 20.05M | 19.39M | 20.37M | 19.03M | 19.06M | 21.02M | 23.20M | 24.13M | 25.78M | 23.70M | 24.79M | 25.09M | 27.10M | 26.88M | 23.83M |
|
Amortization - Intangibles
|
1.01M | 1.01M | 1.01M | 1.01M | 0.86M | 0.87M | 0.87M | 0.91M | 0.75M | 0.86M | 0.86M | 0.86M | 0.69M | 0.82M | 0.95M | 0.89M | 0.73M | 0.73M | 0.86M | 0.91M | 0.62M | 1.37M | 1.28M | 1.51M | 1.71M | 2.03M | 2.02M | 2.00M | 1.87M | 2.80M | 3.28M | 3.27M | 2.79M | 2.79M | 2.79M | 2.80M | 2.21M | 2.21M | 2.21M |
|
Research & Development
|
0.75M | 1.01M | 0.74M | 1.26M | 1.14M | 1.10M | 1.09M | 1.11M | 1.32M | 1.36M | 1.41M | 1.33M | 1.54M | 1.57M | 1.57M | 1.65M | 1.75M | 1.75M | 1.84M | 2.10M | 2.45M | 2.41M | 2.53M | 3.15M | 2.92M | 3.03M | 3.28M | 5.01M | 4.56M | 4.73M | 6.29M | 6.03M | 5.77M | 6.74M | 6.11M | 6.60M | 7.00M | 7.36M | 7.36M |
|
Wages, Salaries and Other
|
14.32M | 13.97M | 14.58M | 14.55M | 15.50M | 15.05M | 15.14M | 14.59M | 15.99M | 18.02M | 17.91M | 17.39M | 19.20M | 20.82M | 18.93M | 18.90M | 19.92M | 17.98M | 19.41M | 19.05M | 20.76M | 21.93M | 25.59M | 26.34M | 27.73M | 27.59M | 28.62M | 28.76M | 32.03M | 38.02M | 36.61M | 37.37M | 38.89M | 36.56M | 37.09M | 37.50M | 39.82M | 38.89M | 38.70M |
|
Rent Expense
|
2.81M | 2.58M | 2.77M | 2.58M | 2.71M | 2.65M | 2.62M | 2.65M | 2.87M | 2.80M | 2.85M | 2.75M | 2.98M | 3.13M | 3.10M | 3.22M | 3.15M | 3.15M | 3.38M | 3.12M | 3.33M | 3.29M | 3.55M | 4.75M | 5.09M | 4.77M | 4.81M | 4.85M | 4.96M | 5.38M | 5.50M | 5.53M | 6.28M | 6.14M | 5.91M | 5.82M | 5.61M | 5.69M | 5.90M |
|
Other Operating Expenses
|
22.73M | 22.91M | 23.33M | 23.44M | 23.48M | 22.94M | 22.85M | 23.64M | 24.03M | 31.81M | 26.57M | 26.87M | 27.34M | 34.18M | 28.32M | 28.65M | 29.42M | 26.90M | 29.09M | 28.03M | 32.21M | 34.20M | 51.78M | 40.09M | 43.62M | 42.10M | 44.16M | 43.51M | 46.96M | 60.52M | 59.91M | 56.13M | 56.41M | 55.87M | 54.07M | 58.08M | 58.17M | 57.32M | 56.64M |
|
Operating Expenses
|
26.28M | 26.50M | 26.84M | 27.28M | 27.33M | 26.68M | 26.56M | 27.41M | 28.22M | 35.97M | 30.83M | 30.96M | 31.86M | 38.88M | 32.99M | 33.52M | 34.33M | 31.80M | 34.31M | 33.25M | 37.99M | 39.90M | 57.86M | 47.99M | 51.63M | 49.90M | 52.25M | 53.37M | 56.48M | 70.62M | 71.70M | 67.69M | 68.47M | 68.76M | 66.09M | 70.50M | 70.79M | 70.36M | 69.89M |
|
Operating Income
|
11.65M | 11.44M | 11.45M | 10.74M | 12.66M | 14.18M | 16.02M | 14.34M | 14.12M | 8.90M | 15.55M | 16.37M | 17.75M | 11.84M | 18.15M | 17.63M | -0.92M | 5.88M | 12.85M | 24.84M | 19.24M | 12.49M | -7.93M | 33.16M | 29.54M | 31.73M | 33.39M | 33.98M | 33.61M | 27.26M | 40.73M | 43.53M | 37.85M | 35.88M | 40.88M | 34.85M | 31.38M | 27.45M | 38.00M |
|
EBIT
|
11.65M | 11.44M | 11.45M | 10.74M | 12.66M | 14.18M | 16.02M | 14.34M | 14.12M | 8.90M | 15.55M | 16.37M | 17.75M | 11.84M | 18.15M | 17.63M | -0.92M | 5.88M | 12.85M | 24.84M | 19.24M | 12.49M | -7.93M | 33.16M | 29.54M | 31.73M | 33.39M | 33.98M | 33.61M | 27.26M | 40.73M | 43.53M | 37.85M | 35.88M | 40.88M | 34.85M | 31.38M | 27.45M | 38.00M |
|
Interest & Investment Income
|
2.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
25.27M | 25.41M | 25.41M | 25.53M | 26.47M | 25.81M | 25.69M | 26.15M | 27.32M | 29.05M | 29.29M | 29.71M | 30.91M | 31.28M | 31.84M | 32.57M | 33.57M | 31.03M | 33.12M | 32.26M | | | | | | | | | | | | | | | | | | | |
|
EBT
|
11.36M | 8.83M | 8.84M | 8.06M | 9.79M | 11.06M | 12.51M | 10.69M | 10.26M | 3.94M | 9.24M | 9.85M | 11.08M | 4.26M | 10.29M | 10.46M | -7.15M | 1.44M | 8.95M | 21.22M | 15.86M | 9.36M | -10.82M | 30.34M | 26.42M | 28.15M | 29.57M | 28.39M | 22.34M | 5.70M | 10.41M | 6.65M | -3.10M | -8.28M | -3.83M | -7.40M | -7.91M | -11.38M | -3.46M |
|
Tax Provisions
|
3.65M | 3.48M | 3.66M | 3.34M | 3.85M | 4.41M | 5.13M | 5.34M | 2.38M | 1.01M | 2.82M | 2.47M | 3.38M | 2.24M | 3.28M | 2.77M | -0.16M | 1.14M | 2.64M | 4.26M | 3.78M | 2.39M | -2.17M | 5.42M | 5.96M | 6.85M | 7.41M | 7.13M | 7.05M | 6.17M | 8.85M | 9.70M | 8.27M | 6.87M | 9.20M | 7.92M | 7.04M | 6.24M | 8.53M |
|
Profit After Tax
|
8.00M | 7.96M | 7.79M | 7.41M | 8.81M | 9.77M | 10.89M | 9.00M | 11.74M | 7.89M | 12.72M | 13.90M | 14.37M | 9.60M | 14.87M | 14.86M | -0.77M | 4.75M | 10.21M | 20.57M | 15.46M | 10.10M | -5.76M | 27.75M | 23.58M | 24.89M | 25.98M | 26.85M | 26.56M | 21.10M | 31.88M | 33.83M | 29.58M | 29.01M | 31.68M | 26.93M | 24.34M | 21.21M | 29.48M |
|
Income from Continuing Operations
|
7.70M | 5.35M | 5.18M | 4.72M | 5.94M | 6.65M | 7.39M | 5.35M | 7.87M | 2.93M | 6.42M | 7.38M | 7.71M | 2.03M | 7.01M | 7.69M | -6.99M | 0.30M | 6.32M | 16.96M | 12.08M | 6.97M | -8.65M | 24.92M | 20.46M | 21.30M | 22.16M | 21.26M | 15.29M | -0.47M | 1.56M | -3.05M | -11.37M | -15.15M | -13.02M | -15.33M | -14.95M | -17.62M | -11.98M |
|
Consolidated Net Income
|
7.70M | 5.35M | 5.18M | 4.72M | 5.94M | 6.65M | 7.39M | 5.35M | 7.87M | 2.93M | 6.42M | 7.38M | 7.71M | 2.03M | 7.01M | 7.69M | -6.99M | 0.30M | 6.32M | 16.96M | 12.08M | 6.97M | -8.65M | 24.92M | 20.46M | 21.30M | 22.16M | 21.26M | 15.29M | -0.47M | 1.56M | -3.05M | -11.37M | -15.15M | -13.02M | -15.33M | -14.95M | -17.62M | -11.98M |
|
Income towards Parent Company
|
7.70M | 5.35M | 5.18M | 4.72M | 5.94M | 6.65M | 7.39M | 5.35M | 7.87M | 2.93M | 6.42M | 7.38M | 7.71M | 2.03M | 7.01M | 7.69M | -6.99M | 0.30M | 6.32M | 16.96M | 12.08M | 6.97M | -8.65M | 24.92M | 20.46M | 21.30M | 22.16M | 21.26M | 15.29M | -0.47M | 1.56M | -3.05M | -11.37M | -15.15M | -13.02M | -15.33M | -14.95M | -17.62M | -11.98M |
|
Net Income towards Common Stockholders
|
7.70M | 5.35M | 5.18M | 4.72M | 5.94M | 6.65M | 7.39M | 5.35M | 7.87M | 2.93M | 6.42M | 7.38M | 7.71M | 2.03M | 7.01M | 7.69M | -6.99M | 0.30M | 6.32M | 16.96M | 12.08M | 6.97M | -8.65M | 24.92M | 20.46M | 21.30M | 22.16M | 21.26M | 15.29M | -0.47M | 1.56M | -3.05M | -11.37M | -15.15M | -13.02M | -15.33M | -14.95M | -17.62M | -11.98M |
|
EPS (Basic)
|
0.44 | 0.44 | 0.43 | 0.41 | 0.49 | 0.54 | 0.60 | 0.50 | 0.64 | 0.41 | 0.65 | 0.71 | 0.74 | 0.47 | 0.72 | 0.72 | -0.04 | 0.24 | 0.52 | 1.06 | 0.80 | 0.52 | -0.28 | 1.18 | 0.84 | 0.89 | 0.93 | 0.96 | 0.95 | 0.64 | 0.91 | 0.97 | 0.85 | 0.83 | 0.90 | 0.77 | 0.69 | 0.60 | 0.83 |
|
EPS (Weighted Average and Diluted)
|
0.44 | 0.44 | 0.43 | 0.41 | 0.48 | 0.53 | 0.60 | 0.49 | 0.64 | 0.41 | 0.65 | 0.71 | 0.73 | 0.46 | 0.72 | 0.72 | -0.04 | 0.23 | 0.51 | 1.05 | 0.79 | 0.51 | -0.28 | 1.16 | 0.84 | 0.88 | 0.92 | 0.95 | 0.94 | 0.64 | 0.90 | 0.97 | 0.84 | 0.82 | 0.89 | 0.76 | 0.68 | 0.59 | 0.83 |
|
Shares Outstanding (Weighted Average)
|
18.18M | 18.16M | 18.18M | 18.20M | 18.26M | 18.27M | 18.28M | 18.28M | 18.35M | 19.53M | 19.54M | 19.56M | 19.68M | 20.69M | 20.70M | 20.69M | 20.74M | 20.03M | 19.92M | 19.72M | 19.62M | 19.65M | 19.66M | 28.27M | 28.44M | 28.35M | 28.30M | 28.27M | 28.47M | 28.49M | 35.37M | 35.36M | 35.49M | 35.49M | 35.51M | 35.54M | 35.67M | 35.65M | 35.67M |
|
Shares Outstanding (Diluted Average)
|
18.19M | 18.11M | 18.11M | 18.16M | 18.19M | 18.20M | 18.21M | 18.21M | 18.26M | 19.29M | 19.47M | 19.12M | 19.51M | 20.44M | 20.60M | 20.27M | 20.54M | 20.18M | 20.00M | 19.84M | 19.44M | 19.46M | 20.79M | 21.96M | 28.13M | 28.06M | 28.01M | 28.00M | 28.02M | 32.65M | 35.06M | 32.76M | 35.05M | 35.12M | 35.20M | 35.15M | 35.30M | 35.33M | 35.40M |
|
EBITDA
|
11.65M | 11.44M | 11.45M | 10.74M | 12.66M | 14.18M | 16.02M | 14.34M | 14.12M | 8.90M | 15.55M | 16.37M | 17.75M | 11.84M | 18.15M | 17.63M | -0.92M | 5.88M | 12.85M | 24.84M | 19.24M | 12.49M | -7.93M | 33.16M | 29.54M | 31.73M | 33.39M | 33.98M | 33.61M | 27.26M | 40.73M | 43.53M | 37.85M | 35.88M | 40.88M | 34.85M | 31.38M | 27.45M | 38.00M |
|
Tax Rate
|
32.18% | 39.41% | 41.35% | 41.38% | 39.35% | 39.90% | 40.97% | 49.94% | 23.23% | 25.67% | 30.53% | 25.08% | 30.47% | 52.49% | 31.87% | 26.46% | 2.18% | 78.94% | 29.45% | 20.09% | 23.84% | 25.55% | 20.08% | 17.85% | 22.56% | 24.33% | 25.06% | 25.12% | 31.55% | | 84.99% | | | | | | | | |