|
Provisions
|
9.70M | 10.00M | 7.25M | 8.28M | 3.42M | 4.88M | 7.10M | 7.50M | 5.85M | 3.55M | 4.00M | 32.40M | 6.47M | 5.90M | 14.16M | 7.50M |
|
Revenue
|
62.15M | 64.00M | 65.63M | 72.71M | 73.37M | 88.70M | 108.17M | 125.35M | 145.77M | 159.36M | 174.97M | 189.36M | 210.30M | 242.50M | 229.67M | 228.13M |
|
Interest income - Loans
|
54.98M | 50.45M | 46.63M | 48.01M | 51.22M | 70.47M | 94.34M | 111.97M | 130.97M | 148.58M | 165.66M | 155.79M | 147.81M | 195.20M | 278.17M | 290.75M |
|
Interest income - Investments
|
| | | 14.95M | 1.35M | | | | | | 31.00M | 13.00M | | 23.00M | 37.41M | 16.00M |
|
Interest Income - Debt Securities
|
1.38M | 2.04M | 2.07M | 1.65M | 4.61M | 4.16M | 4.08M | 4.02M | 6.27M | 19.34M | 19.71M | 29.09M | 25.07M | 23.67M | 25.09M | 27.36M |
|
Interest Income - Deposits
|
0.09M | 0.15M | 0.14M | 0.10M | 0.15M | 0.25M | 0.20M | 0.55M | 1.02M | 1.81M | 4.46M | 0.97M | 0.55M | 2.76M | 6.08M | 13.64M |
|
Interest Income - Fed Funds
|
| 0.00M | | | | | | | | | | | | | | |
|
Interest Income - Total
|
66.01M | 60.92M | 56.05M | 56.09M | 57.05M | 75.58M | 99.14M | 117.05M | 138.73M | 159.69M | 180.67M | 165.75M | 160.07M | 211.88M | 304.01M | 327.80M |
|
Interest Expense - Deposits
|
4.83M | 3.91M | 2.21M | 2.24M | 1.76M | 1.67M | 4.41M | 6.27M | 7.12M | 12.81M | 32.29M | 13.53M | 7.38M | 24.00M | 107.49M | 143.76M |
|
Interest Expense - Debt
|
1.37M | 1.05M | 0.74M | 0.51M | 0.58M | 1.49M | 1.50M | 1.70M | 3.21M | 4.89M | 4.89M | 4.99M | 7.01M | 5.45M | 18.20M | 6.64M |
|
Interest Expense - Others
|
0.00M | | 0.00M | 0.04M | | 0.05M | 0.11M | 0.32M | 0.22M | 2.15M | 0.57M | | | | | |
|
Interest Expenses
|
17.66M | 11.03M | 7.14M | 4.69M | 4.28M | 7.68M | 14.69M | 20.61M | 27.59M | 44.52M | 60.40M | 38.15M | 22.01M | 35.80M | 147.92M | 178.79M |
|
Interest Income - Net
|
48.35M | 49.89M | 48.91M | 51.40M | 52.78M | 67.89M | 84.45M | 96.44M | 111.14M | 115.16M | 120.27M | 127.60M | 138.06M | 176.08M | 156.09M | 149.01M |
|
Interest Income - Total
|
38.65M | 39.89M | 41.66M | 43.13M | 49.35M | 63.02M | 77.35M | 88.94M | 105.29M | 111.61M | 116.27M | 95.20M | 131.59M | 169.73M | 142.00M | 141.51M |
|
Financial Services Fees
|
| | | | | | | 0.69M | 0.91M | 0.89M | 0.85M | 0.81M | | | | |
|
Service Charges
|
2.47M | 2.80M | 2.91M | 2.76M | 2.80M | 3.11M | 3.32M | 3.25M | 3.24M | 3.50M | 3.49M | 3.15M | 3.70M | 4.22M | 5.15M | 5.32M |
|
Investment Gain (Loss)
|
0.07M | 0.12M | 1.04M | 0.86M | 0.84M | | | | | | | | | | | |
|
Investment Banking Income
|
0.66M | 1.04M | 0.50M | 1.20M | | 0.44M | 0.54M | 1.63M | 1.97M | -4.39M | 2.87M | 7.43M | 7.13M | 7.25M | 2.52M | 1.38M |
|
Income - Trust
|
9.43M | 9.90M | 10.69M | 12.28M | 13.84M | 15.24M | 17.04M | 18.24M | 23.18M | 33.24M | 38.36M | 40.86M | 52.99M | 54.65M | 55.75M | 61.46M |
|
Other Non-Interest Income
|
0.89M | -9.17M | -8.54M | 9.16M | 1.12M | 1.38M | 2.15M | 7.42M | 8.21M | 7.50M | 12.40M | 17.48M | 12.25M | 5.56M | 12.47M | 11.42M |
|
Non-Interest Income
|
13.80M | 14.12M | 16.72M | 21.30M | 20.59M | 20.81M | 23.71M | 28.92M | 34.63M | 44.19M | 54.70M | 61.76M | 72.24M | 66.42M | 73.58M | 79.12M |
|
Amortization - Intangibles
|
0.91M | 0.47M | 0.35M | 0.19M | 0.79M | 0.70M | 0.52M | 0.12M | 0.32M | 1.20M | 1.04M | 1.30M | 1.60M | 1.60M | 1.32M | 1.10M |
|
Wages, Salaries and Other
|
21.88M | 22.53M | 23.23M | 27.59M | 32.25M | 36.24M | 40.28M | 3.46M | 4.49M | 4.67M | 70.13M | 77.52M | 81.86M | 89.48M | 100.52M | 122.33M |
|
Rent Expense
|
| | | 9.47M | 9.91M | 9.96M | 11.57M | | | | 14.73M | 16.38M | 17.16M | 18.72M | 19.73M | 22.48M |
|
Restructuring Costs
|
| | | | | | 1.74M | | | | | 0.49M | 0.23M | 0.20M | 0.56M | 0.29M |
|
Other Operating Expenses
|
42.27M | 43.11M | 44.40M | 38.86M | 45.27M | 49.58M | 55.62M | | 24.25M | 25.52M | 90.11M | 108.09M | 108.77M | 114.88M | 128.00M | 152.91M |
|
Operating Expenses
|
42.27M | 43.11M | 44.40M | 48.33M | 55.18M | 59.54M | 68.93M | | 24.25M | 25.52M | 104.85M | 124.96M | 126.17M | 133.80M | 148.29M | 175.68M |
|
Operating Income
|
| | | 5.63M | 5.17M | 8.50M | 11.25M | 14.96M | 19.01M | 12.12M | 13.89M | 6.72M | 16.31M | 21.51M | 14.13M | 9.44M |
|
EBIT
|
27.84M | 21.93M | 21.12M | 5.63M | 5.17M | 8.50M | 11.25M | 14.96M | 19.01M | 12.12M | 13.89M | 6.72M | 16.31M | 21.51M | 14.13M | 9.44M |
|
Non Operating Investment Income
|
| | | 3.81M | 0.84M | 0.26M | 0.53M | 0.12M | | -0.39M | 0.12M | 0.28M | -0.43M | -6.61M | | |
|
Interest & Investment Income
|
| | | | | | | | | -0.12M | | | | | | |
|
Other Non Operating Income
|
| | | | | | | 1.12M | 1.16M | 1.25M | 1.24M | 1.21M | 1.45M | 1.45M | 1.18M | 1.03M |
|
Non Operating Income
|
11.59M | 10.96M | 11.80M | 11.27M | 13.02M | 13.34M | 17.08M | 14.11M | 17.30M | 19.34M | 19.71M | 19.88M | 22.82M | 22.99M | 25.09M | 27.36M |
|
EBT
|
10.18M | 10.89M | 13.98M | 16.10M | 14.76M | 24.29M | 32.14M | 42.74M | 54.31M | 57.72M | 66.12M | 32.00M | 77.66M | 102.34M | 67.28M | 44.95M |
|
Tax Provisions
|
3.05M | 3.23M | 1.81M | -7.94M | 5.50M | 9.40M | 12.17M | 16.26M | 17.81M | 13.55M | 18.69M | 5.81M | 21.04M | 28.10M | 25.81M | 19.58M |
|
Profit After Tax
|
7.13M | 7.66M | 12.17M | 9.70M | 9.26M | 14.89M | 19.97M | 26.48M | 36.50M | 44.17M | 47.43M | 26.19M | 56.62M | 74.25M | 48.85M | 32.99M |
|
Income from Continuing Operations
|
7.13M | 7.66M | 12.17M | 24.04M | 9.26M | 14.89M | 19.97M | 26.48M | 36.50M | 44.17M | 47.43M | 26.19M | 56.62M | 74.25M | 41.47M | 25.38M |
|
Consolidated Net Income
|
7.13M | 7.66M | 12.17M | 24.04M | 9.26M | 14.89M | 19.97M | 26.48M | 36.50M | 44.17M | 47.43M | 26.19M | 56.62M | 74.25M | 41.47M | 25.38M |
|
Income towards Parent Company
|
7.13M | 7.66M | 12.17M | 24.04M | 9.26M | 14.89M | 19.97M | 26.48M | 36.50M | 44.17M | 47.43M | 26.19M | 56.62M | 74.25M | 41.47M | 25.38M |
|
Preferred Dividend Payments
|
1.49M | 1.69M | 1.23M | 0.47M | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
5.63M | 5.98M | 10.94M | 9.22M | 9.26M | 14.89M | 19.97M | 26.48M | 36.50M | 44.17M | 47.43M | 26.19M | 56.62M | 74.25M | 48.85M | 32.99M |
|
EPS (Basic)
|
0.64 | 0.68 | 1.25 | 1.05 | 1.02 | 1.23 | 1.31 | 1.56 | 2.00 | 2.30 | 2.46 | 1.39 | 3.01 | 4.09 | 2.74 | 1.87 |
|
EPS (Weighted Average and Diluted)
|
0.64 | 0.68 | 1.25 | 1.05 | 1.01 | 1.22 | 1.29 | | | | 2.44 | 1.37 | 2.93 | 4.00 | 2.71 | 1.85 |
|
Shares Outstanding (Weighted Average)
|
| | | 8.88M | 9.08M | 12.29M | 15.81M | 16.95M | 18.26M | 19.24M | 19.05M | 18.93M | 18.63M | 17.92M | 17.82M | 17.59M |
|
EBITDA
|
| | 14.24M | 13.89M | 4.99M | 16.09M | 18.37M | 25.32M | 37.03M | 42.91M | 48.28M | 26.30M | | | | |
|
Tax Rate
|
30.00% | 29.66% | 12.97% | | 37.27% | 38.69% | 37.86% | 38.05% | 32.80% | 23.48% | 28.26% | 18.16% | 27.09% | 27.45% | 38.37% | 43.55% |