|
Provisions
|
1.70M | 2.20M | 2.10M | 1.50M | 1.60M | 2.20M | 0.40M | 1.65M | 1.25M | 0.30M | 0.50M | 1.50M | 0.10M | 1.15M | 0.80M | 1.95M | 20.00M | 4.90M | 5.15M | 2.35M | 0.23M | 0.90M | 1.60M | 3.75M | 2.38M | 1.45M | 0.60M | 1.93M | 1.51M | 1.70M | 5.86M | 5.03M | 0.63M | 3.90M | 1.23M | 1.74M | 4.49M | 6.58M | 4.87M |
|
Revenue
|
29.67M | 26.84M | 27.74M | 28.77M | 23.99M | 33.99M | 38.82M | 39.19M | 38.61M | 40.98M | 39.12M | 40.64M | 41.74M | 42.29M | 44.50M | 46.44M | 46.26M | 44.60M | 52.36M | 46.14M | 49.61M | 51.52M | 52.99M | 56.18M | 54.34M | 61.40M | 61.91M | 64.85M | 62.04M | 57.50M | 55.87M | 54.27M | 53.08M | 56.60M | 56.62M | 61.84M | 64.36M | 69.74M | 70.69M |
|
Interest income - Loans
|
26.75M | 27.73M | 28.23M | 29.26M | 29.49M | 31.64M | 35.51M | 34.33M | 34.67M | 37.10M | 37.25M | 39.56M | 40.51M | 40.59M | 42.01M | 42.55M | 42.30M | 39.32M | 37.70M | 36.46M | 35.38M | 36.50M | 37.04M | 38.89M | 40.47M | 44.64M | 50.98M | 59.11M | 64.47M | 68.49M | 71.85M | 73.36M | 72.53M | 71.64M | 73.11M | 73.47M | 75.35M | 79.66M | 82.08M |
|
Interest Income - Debt Securities
|
0.93M | 0.91M | 0.98M | 1.20M | 1.50M | 1.48M | 1.56M | 1.73M | 1.93M | 2.07M | 2.38M | 12.96M | 2.68M | 2.64M | 2.48M | 11.91M | 2.46M | 2.11M | 2.18M | 22.34M | 2.63M | 3.02M | 2.82M | 16.59M | 3.61M | 3.54M | 2.85M | 13.67M | 4.47M | 4.90M | 5.17M | 10.55M | 5.14M | 5.17M | 6.11M | 10.95M | 8.21M | 8.37M | 7.50M |
|
Interest Income - Deposits
|
0.09M | 0.08M | 0.13M | 0.26M | 0.26M | 0.18M | 0.28M | 0.30M | 0.36M | 0.40M | 0.42M | 0.64M | 1.27M | 1.26M | 1.36M | 0.56M | 0.55M | 0.11M | 0.16M | 0.15M | 0.13M | 0.10M | 0.14M | 0.18M | 0.03M | 0.31M | 1.16M | 1.26M | 1.54M | 1.45M | 1.46M | 1.62M | 1.52M | 2.42M | 3.98M | 5.72M | 2.78M | 1.62M | 2.96M |
|
Interest Income - Total
|
27.90M | 29.04M | 29.84M | 30.27M | 31.39M | 33.41M | 37.49M | 36.44M | 37.07M | 39.67M | 40.16M | 42.78M | 44.56M | 44.60M | 45.95M | 45.56M | 45.40M | 41.65M | 40.17M | 38.53M | 38.24M | 39.69M | 40.07M | 42.08M | 44.14M | 48.52M | 55.01M | 64.20M | 70.49M | 74.85M | 78.49M | 80.18M | 79.19M | 79.24M | 83.20M | 86.17M | 86.34M | 89.65M | 92.55M |
|
Interest Expense - Deposits
|
1.49M | 1.54M | 1.61M | 1.62M | 1.81M | 2.32M | 3.08M | -0.10M | 3.72M | 4.42M | 5.92M | -1.25M | 8.06M | 8.55M | 8.71M | 6.96M | 6.44M | 3.15M | 2.53M | 1.89M | 1.79M | 1.69M | 1.88M | 2.02M | 1.78M | 2.91M | 6.69M | 12.62M | 21.38M | 26.12M | 28.85M | 31.14M | 33.05M | 35.36M | 38.04M | 37.30M | 34.91M | 35.81M | 37.38M |
|
Interest Expense - Debt
|
0.48M | 0.57M | 0.80M | 0.26M | 0.78M | 0.78M | 0.78M | 0.86M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.32M | 2.15M | 2.15M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.64M | 5.38M | 6.57M | 4.96M | 3.47M | 1.69M | 1.69M | 1.59M | 1.44M | 0.92M | 0.92M |
|
Interest Expenses
|
4.49M | | | | 5.79M | 6.44M | 7.50M | 7.85M | 8.68M | 10.43M | 12.02M | 13.40M | 14.56M | 15.34M | 15.86M | 14.64M | 13.65M | 9.68M | 8.03M | 6.80M | 6.45M | 5.84M | 4.86M | 4.86M | 4.52M | 5.63M | 9.49M | 16.16M | 26.51M | 35.93M | 41.97M | 43.50M | 44.82M | 44.20M | 45.52M | 44.26M | 40.84M | 41.36M | 41.97M |
|
Interest Income - Net
|
23.41M | 24.18M | 24.27M | 24.58M | 25.59M | 26.97M | 29.99M | 28.59M | 28.39M | 29.24M | 28.14M | 29.39M | 30.01M | 29.27M | 30.09M | 30.91M | 31.75M | 31.97M | 32.15M | 31.73M | 31.79M | 33.84M | 35.21M | 37.21M | 39.62M | 42.89M | 45.52M | 48.04M | 43.98M | 38.92M | 36.52M | 36.67M | 34.38M | 35.04M | 37.68M | 41.91M | 45.51M | 48.29M | 50.57M |
|
Interest Income - Total
|
21.71M | 21.98M | 22.17M | 23.08M | 23.99M | 24.77M | 29.59M | 26.94M | 27.14M | 28.94M | 27.64M | 27.89M | 29.91M | 28.12M | 29.29M | 28.96M | 11.75M | 27.07M | 27.00M | 29.39M | 31.57M | 32.95M | 33.61M | 33.46M | 37.25M | 41.44M | 44.93M | 46.11M | 42.47M | 37.23M | 30.66M | 31.65M | 33.75M | 31.13M | 36.46M | 40.17M | 41.03M | 41.70M | 45.78M |
|
Financial Services Fees
|
| | | | 0.25M | 0.20M | 0.21M | 0.25M | 0.21M | 0.22M | 0.22M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
0.81M | 0.82M | 0.81M | 0.81M | 0.77M | 0.81M | 0.82M | 0.84M | 0.83M | 0.87M | 0.86M | 0.94M | 0.82M | 0.90M | 0.88M | 0.89M | 0.82M | 0.69M | 0.79M | 0.86M | 0.85M | 0.90M | 0.96M | 1.00M | 0.95M | 1.06M | 1.06M | 1.15M | 1.26M | 1.32M | 1.32M | 1.25M | 1.32M | 1.34M | 1.33M | 1.32M | 1.11M | 1.19M | 1.18M |
|
Investment Banking Income
|
0.12M | 0.31M | 0.38M | 0.82M | 0.20M | 0.14M | 0.49M | 0.90M | 0.12M | 0.81M | 0.51M | -6.01M | 0.47M | 0.57M | 0.22M | 1.27M | 1.35M | 0.26M | 7.43M | | 2.47M | 1.12M | 1.57M | 1.34M | 3.09M | 2.67M | 0.62M | 0.65M | 0.89M | 0.84M | 0.49M | 0.26M | 0.46M | 0.45M | 0.36M | 0.06M | 0.36M | 0.52M | -0.36M |
|
Income - Trust
|
4.29M | 4.90M | 4.44M | 4.61M | 4.82M | 5.09M | 5.79M | 7.49M | 8.37M | 8.13M | 8.20M | 8.55M | 9.17M | 9.57M | 9.50M | 10.12M | 9.96M | 10.00M | 10.12M | 10.79M | 12.13M | 13.03M | 13.86M | 13.96M | 14.83M | 13.89M | 12.94M | 12.98M | 13.76M | 14.25M | 13.97M | 13.76M | 14.41M | 16.42M | 15.15M | 15.48M | 15.44M | 15.94M | 15.80M |
|
Other Non-Interest Income
|
1.87M | 2.53M | 3.10M | 3.06M | 2.20M | 3.08M | 3.04M | 3.12M | 1.93M | 3.65M | 3.11M | 2.66M | 2.50M | 3.39M | 4.88M | 5.45M | 4.36M | 2.50M | 10.09M | 3.66M | 5.95M | 4.60M | 3.99M | 5.14M | 7.17M | 5.09M | 4.01M | 3.80M | 4.09M | 4.53M | 5.78M | 3.25M | 2.15M | 5.38M | 2.41M | 3.90M | 2.36M | 3.42M | 18.03M |
|
Non-Interest Income
|
6.26M | 8.56M | 8.73M | 9.31M | 8.24M | 7.02M | 8.83M | 10.61M | 10.21M | 11.74M | 10.98M | 11.26M | 11.73M | 13.03M | 14.42M | 15.53M | 14.52M | 12.63M | 20.21M | 14.41M | 17.82M | 17.68M | 17.78M | 18.96M | 14.71M | 18.51M | 16.38M | 16.81M | 18.06M | 18.57M | 19.35M | 17.59M | 18.70M | 21.55M | 18.94M | 19.93M | 18.85M | 21.45M | 20.12M |
|
Amortization - Intangibles
|
0.12M | | | | | 0.12M | 0.12M | -0.03M | 0.18M | 0.18M | 0.18M | 0.66M | 0.23M | 0.23M | 0.23M | 0.35M | 0.32M | 0.32M | 0.32M | 0.33M | 0.37M | 0.37M | 0.43M | 0.43M | 0.43M | 0.39M | 0.38M | 0.40M | 0.35M | 0.35M | 0.34M | 0.27M | 0.27M | 0.27M | 0.27M | 0.28M | | | |
|
Wages, Salaries and Other
|
10.91M | | | | | 11.91M | 14.00M | -34.17M | 14.58M | 15.83M | 16.02M | -41.76M | 17.16M | 17.54M | 17.48M | 17.95M | 19.23M | 19.19M | 19.20M | 19.90M | 21.99M | 19.91M | 19.86M | 20.11M | 22.45M | 21.88M | 22.66M | 22.49M | 24.59M | 26.35M | 25.26M | 24.32M | 28.48M | 29.88M | 31.05M | 32.91M | 35.88M | 36.06M | 36.76M |
|
Rent Expense
|
2.86M | | | | | 2.82M | 2.94M | | 3.27M | 3.41M | 3.40M | | 3.39M | 3.60M | 3.85M | 3.90M | 4.04M | 4.04M | 4.11M | 4.19M | 4.11M | 4.07M | 4.46M | 4.52M | 4.65M | 4.64M | 4.53M | 4.90M | 4.37M | 4.73M | 5.21M | 5.42M | 5.08M | 5.78M | 5.63M | 6.00M | 6.15M | 6.64M | 6.68M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | 0.21M | | | | | 0.37M | | | -0.17M | 0.17M | | | 0.39M | | | | | | | |
|
Other Operating Expenses
|
16.34M | | | | 19.30M | 17.28M | 19.02M | 24.25M | 20.07M | 21.54M | 20.89M | 25.52M | 22.33M | 22.57M | 22.41M | 22.80M | 24.19M | 24.98M | 24.35M | 34.85M | 27.48M | 26.61M | 27.73M | 27.18M | 29.15M | 28.02M | 29.03M | 28.68M | 31.02M | 32.96M | 32.20M | 31.81M | 35.59M | 41.26M | 40.24M | 41.87M | 47.76M | 51.84M | 50.41M |
|
Operating Expenses
|
19.21M | | | | 19.30M | 20.09M | 21.96M | 24.25M | 23.34M | 24.94M | 24.28M | 25.52M | 25.71M | 26.17M | 26.26M | 26.70M | 28.23M | 29.01M | 28.46M | 39.25M | 31.59M | 30.68M | 32.19M | 31.70M | 34.17M | 32.66M | 33.56M | 33.41M | 35.57M | 37.69M | 37.41M | 37.62M | 40.67M | 47.04M | 45.87M | 47.86M | 53.91M | 58.48M | 57.09M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.18M | 9.36M | 10.16M | | 10.02M | 10.35M | 13.14M |
|
EBIT
|
13.26M | 10.65M | 11.54M | 11.79M | 17.50M | 19.29M | 23.96M | 21.14M | 22.70M | 26.17M | 26.36M | 27.01M | 30.48M | 30.31M | 33.30M | 32.43M | 11.68M | 20.36M | 26.77M | 11.34M | 24.24M | 25.78M | 24.06M | 25.59M | 22.31M | 32.92M | 37.24M | 45.67M | 51.46M | 54.04M | 54.57M | 55.13M | 12.18M | 9.36M | 10.16M | 56.50M | 10.02M | 10.35M | 13.14M |
|
Non Operating Investment Income
|
0.10M | | | | | | | | -0.08M | -0.04M | -0.33M | 0.05M | 0.06M | 0.07M | 0.03M | -0.04M | 0.20M | 0.12M | | -0.04M | -0.27M | 0.04M | -0.07M | -0.14M | -6.61M | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | 0.27M | 0.29M | 0.31M | 0.29M | 0.33M | 0.30M | 0.33M | 0.26M | 0.32M | 0.32M | 0.33M | 0.28M | 0.27M | 0.32M | 0.34M | 0.32M | 0.37M | 0.37M | 0.39M | 0.34M | 0.38M | 0.36M | 0.37M | 0.31M | 0.31M | 0.28M | 0.28M | 0.25M | 0.26M | 0.26M | 0.27M | 0.23M | 0.27M | 0.25M |
|
Non Operating Income
|
5.43M | | | | | 3.89M | 4.44M | 5.27M | 4.91M | 5.08M | 4.27M | 5.08M | 4.89M | 4.75M | 5.21M | 4.85M | 4.72M | 5.34M | 4.54M | 5.28M | 4.91M | 6.17M | 5.96M | 5.79M | 5.93M | 5.63M | 5.86M | 5.57M | 5.90M | 5.88M | 6.19M | 7.12M | 5.54M | 6.60M | 7.10M | 8.12M | 6.55M | 8.15M | 7.52M |
|
EBT
|
8.77M | 10.65M | 11.54M | 11.79M | 11.71M | 12.85M | 16.46M | 13.29M | 14.02M | 15.74M | 14.34M | 13.62M | 15.92M | 14.97M | 17.44M | 17.79M | -1.97M | 10.68M | 18.75M | 4.54M | 17.79M | 19.94M | 19.21M | 20.72M | 17.79M | 27.29M | 27.75M | 29.51M | 24.95M | 18.11M | 12.60M | 11.62M | 12.41M | 9.56M | 10.75M | 12.24M | 10.45M | 11.26M | 13.61M |
|
Tax Provisions
|
3.28M | 4.08M | 4.42M | 4.48M | 3.72M | 4.91M | 6.26M | 2.92M | 3.21M | 3.83M | 3.62M | 2.89M | 4.50M | 3.42M | 5.22M | 5.55M | -3.34M | 2.44M | 5.20M | 1.51M | 4.62M | 5.52M | 5.04M | 5.87M | 4.35M | 7.19M | 7.62M | 8.93M | 6.59M | 4.96M | 3.85M | 3.02M | 3.78M | 2.03M | 3.16M | 3.00M | 2.85M | 3.32M | 3.98M |
|
Profit After Tax
|
5.49M | 6.56M | 7.12M | 7.31M | 7.98M | 7.94M | 10.21M | 10.37M | 10.81M | 11.91M | 10.72M | 10.73M | 11.43M | 11.55M | 12.23M | 12.23M | 1.37M | 8.24M | 13.55M | 3.03M | 13.18M | 14.42M | 14.17M | 14.86M | 13.44M | 20.10M | 20.13M | 20.58M | 18.36M | 13.14M | 8.76M | 8.60M | 8.63M | 7.53M | 7.59M | 9.24M | 7.59M | 7.94M | 9.63M |
|
Income from Continuing Operations
|
5.49M | 6.56M | 7.12M | 7.31M | 7.98M | 7.94M | 10.21M | 10.37M | 10.81M | 11.91M | 10.72M | 10.73M | 11.43M | 11.55M | 12.23M | 12.23M | 1.37M | 8.24M | 13.55M | 3.03M | 13.18M | 14.42M | 14.17M | 14.86M | 13.44M | 20.10M | 20.13M | 20.58M | 18.36M | 13.14M | 8.76M | 8.60M | 8.63M | 7.53M | 7.59M | 9.24M | 7.59M | 7.94M | 9.63M |
|
Consolidated Net Income
|
5.49M | 6.56M | 7.12M | 7.31M | 7.98M | 7.94M | 10.21M | 10.37M | 10.81M | 11.91M | 10.72M | 10.73M | 11.43M | 11.55M | 12.23M | 12.23M | 1.37M | 8.24M | 13.55M | 3.03M | 13.18M | 14.42M | 14.17M | 14.86M | 13.44M | 20.10M | 20.13M | 20.58M | 18.36M | 13.14M | 8.76M | 8.60M | 8.63M | 7.53M | 7.59M | 9.24M | 7.59M | 7.94M | 9.63M |
|
Income towards Parent Company
|
5.49M | 6.56M | 7.12M | 7.31M | 7.98M | 7.94M | 10.21M | 10.37M | 10.81M | 11.91M | 10.72M | 10.73M | 11.43M | 11.55M | 12.23M | 12.23M | 1.37M | 8.24M | 13.55M | 3.03M | 13.18M | 14.42M | 14.17M | 14.86M | 13.44M | 20.10M | 20.13M | 20.58M | 18.36M | 13.14M | 8.76M | 8.60M | 8.63M | 7.53M | 7.59M | 9.24M | 7.59M | 7.94M | 9.63M |
|
Net Income towards Common Stockholders
|
5.49M | 6.56M | 7.12M | 7.31M | 7.98M | 7.94M | 10.21M | 10.37M | 10.81M | 11.91M | 10.72M | 10.73M | 11.43M | 11.55M | 12.23M | 12.23M | 1.37M | 8.24M | 13.55M | 3.03M | 13.18M | 14.42M | 14.17M | 14.86M | 13.44M | 20.10M | 20.13M | 20.58M | 18.36M | 13.14M | 8.76M | 8.60M | 8.63M | 7.53M | 7.59M | 9.24M | 7.59M | 7.94M | 9.63M |
|
EPS (Basic)
|
0.35 | 0.40 | 0.43 | 0.43 | 0.45 | 0.47 | 0.57 | 0.57 | 0.58 | 0.63 | 0.56 | 0.56 | 0.59 | 0.59 | 0.63 | 0.64 | 0.07 | 0.44 | 0.72 | 0.16 | 0.70 | 0.76 | 0.76 | 0.80 | 0.73 | 1.10 | 1.11 | 1.15 | 1.03 | 0.73 | 0.49 | 0.48 | 0.49 | 0.42 | 0.43 | 0.53 | 0.43 | 0.45 | 0.55 |
|
EPS (Weighted Average and Diluted)
|
0.34 | | | | | 0.46 | 0.56 | | 0.57 | 0.62 | 0.56 | | 0.58 | 0.59 | 0.63 | 0.63 | 0.07 | 0.43 | 0.71 | 0.16 | 0.67 | 0.74 | 0.74 | 0.78 | 0.71 | 1.08 | 1.09 | 1.12 | 1.01 | 0.73 | 0.49 | 0.48 | 0.48 | 0.42 | 0.43 | 0.52 | 0.43 | 0.45 | 0.54 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | 18.88M | 19.04M | 18.83M | 18.63M | 18.26M | 18.37M | 18.19M | 17.92M | 17.83M | 18.02M | 17.89M | 17.82M | 17.75M | 17.77M | 17.68M | 17.59M | 17.60M | 17.74M | 17.65M |
|
EBITDA
|
3.85M | 6.08M | 7.84M | 7.55M | 8.89M | 8.02M | 10.40M | 9.72M | 9.18M | 26.17M | 26.36M | 27.01M | 30.48M | 30.31M | 33.30M | 32.43M | 11.68M | 20.36M | 26.77M | 11.34M | 24.24M | 25.78M | 24.06M | 25.59M | 22.31M | 32.92M | 37.24M | 45.67M | 51.46M | 54.04M | 54.57M | 55.13M | 12.18M | 9.36M | 10.16M | 56.50M | 10.02M | 10.35M | 13.14M |
|
Tax Rate
|
37.39% | 38.36% | 38.33% | 38.00% | 31.81% | 38.20% | 38.00% | 21.98% | 22.92% | 24.34% | 25.22% | 21.20% | 28.24% | 22.85% | 29.90% | 31.23% | | 22.85% | 27.75% | 33.29% | 25.94% | 27.69% | 26.22% | 28.31% | 24.45% | 26.35% | 27.47% | 30.26% | 26.43% | 27.41% | 30.52% | 26.02% | 30.44% | 21.23% | 29.40% | 24.50% | 27.31% | 29.49% | 29.22% |