|
Provisions
|
2.90M | 5.85M | 2.55M | 1.70M | 0.60M | 0.40M | 0.80M | 0.60M | 0.30M | 1.00M | 0.45M | 0.70M | 0.40M | 0.10M | 0.20M | 0.15M | 0.30M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | 0.20M | 0.30M | 0.30M | 0.20M | 0.40M | 0.20M | 0.30M | 0.60M | 0.75M | 1.25M | 0.80M | 0.38M | 0.38M | 0.25M | 0.25M | 0.25M | 0.30M | 0.40M | 0.30M | 0.30M | 1.25M | 1.35M | -0.20M | 0.10M | 0.90M | 0.93M | -0.40M | -0.15M | 0.25M | 0.86M | 5.37M |
|
Revenue
|
5.85M | 11.83M | 17.72M | 6.18M | 6.20M | 6.01M | 5.62M | 5.54M | 5.87M | 6.44M | 5.90M | 6.03M | 6.16M | 6.14M | 6.24M | 6.27M | 6.63M | 6.76M | 7.39M | 7.88M | 8.12M | 8.33M | 0.60M | 0.63M | 0.62M | 0.63M | 0.64M | 0.65M | 0.63M | 0.66M | 0.65M | 0.67M | 0.68M | 0.70M | 0.70M | 0.51M | 0.55M | 0.56M | 0.54M | 0.57M | 0.64M | 0.61M | 0.57M | 0.60M | 0.67M | 0.63M | 0.62M | 0.69M | 0.74M | 0.74M | 0.71M | 0.74M | 0.77M | 0.76M | 0.70M | 0.78M | 0.82M |
|
Interest income - Loans
|
5.10M | 5.36M | 5.09M | 4.38M | 4.30M | 4.32M | 4.39M | 4.23M | 4.39M | 4.40M | 4.41M | 4.32M | 4.58M | 4.69M | 4.59M | 4.61M | 4.76M | 4.90M | 5.46M | 5.55M | 5.85M | 6.07M | 6.11M | 6.43M | 6.56M | 6.70M | 6.78M | 7.21M | 7.69M | 8.08M | 8.51M | 8.38M | 8.76M | 8.44M | 8.54M | 8.56M | 8.98M | 9.65M | 9.78M | 8.97M | 12.38M | 11.46M | 10.31M | 10.99M | 11.64M | 12.77M | 12.69M | 13.39M | 14.28M | 14.64M | 14.59M | 15.41M | 15.63M | 15.81M | 15.40M | 15.61M | 23.64M |
|
Interest income - Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.03M | 0.00M | 0.00M | 0.00M | 4.00M | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
0.33M | 0.41M | 0.44M | 1.05M | 2.38M | 1.95M | 1.04M | 1.51M | 1.63M | 1.69M | 0.65M | 1.40M | 1.55M | 1.41M | 1.60M | 1.41M | 1.31M | 1.30M | 1.32M | 1.45M | 1.38M | 1.26M | 1.39M | 1.37M | 1.60M | 1.41M | 1.63M | 1.60M | 1.66M | 1.85M | 1.63M | 1.81M | 1.64M | 1.41M | 1.74M | 1.68M | 1.84M | 1.83M | 1.88M | 2.20M | 2.62M | 2.57M | 2.45M | 2.68M | 2.60M | 2.79M | 3.73M | 3.87M | 3.81M | 0.50M | 4.40M | 4.53M | 4.48M | 1.90M | 4.51M | 4.50M | 5.25M |
|
Interest Income - Deposits
|
| | | 47.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Fed Funds
|
0.04M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other interest income
|
| | | 0.03M | 0.02M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.07M | 0.05M | 0.07M | 0.08M | 0.10M | 0.08M | 0.22M | 0.27M | 0.18M | 0.10M | 0.11M | 0.21M | 0.18M | 0.10M | 0.17M | 0.19M | 0.11M | 0.02M | 0.04M | 0.05M | 0.05M | 0.05M | 0.11M | 0.13M | 0.17M | 0.66M | 1.77M | 2.33M | 1.36M | 0.96M | 0.95M | 1.10M | 1.04M | 1.21M | 1.75M | 0.99M | 0.68M | 0.52M | 1.23M |
|
Interest Income - Total
|
5.55M | 11.45M | 17.10M | 4.77M | 4.68M | 4.58M | 4.64M | 4.45M | 4.62M | 4.67M | 4.68M | 4.59M | 4.88M | 5.03M | 4.96M | 5.01M | 5.17M | 5.30M | 6.00M | 6.08M | 6.38M | 6.64M | 6.76M | 7.12M | 7.40M | 7.67M | 7.82M | 8.29M | 8.84M | 9.37M | 9.83M | 9.62M | 10.01M | 9.85M | 9.60M | 9.44M | 9.81M | 10.77M | 10.73M | 10.18M | 13.87M | 13.28M | 12.31M | 13.72M | 16.00M | 17.72M | 17.79M | 18.22M | 19.04M | 19.54M | 20.03M | 21.16M | 21.86M | 21.28M | 20.59M | 20.63M | 29.80M |
|
Interest Expense - Deposits
|
0.76M | 0.78M | 0.81M | 0.50M | 0.40M | 0.31M | 0.26M | 0.24M | 0.23M | 0.21M | 0.17M | 0.15M | 0.15M | 0.15M | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.25M | 0.30M | 0.32M | 0.30M | 0.28M | 0.26M | 0.20M | 0.19M | 0.18M | 0.17M | 0.17M | 0.23M | 0.21M | 0.19M | 0.18M | 0.18M | 0.26M | 0.47M | 0.86M | 1.18M | 1.22M | 1.19M | 1.32M | 1.57M | 1.84M | 1.90M | 2.28M | 3.88M |
|
Interest Expense - Debt
|
0.02M | 0.10M | 0.02M | 0.08M | 0.08M | 0.08M | 0.10M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.16M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.11M | 0.11M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.13M | 0.12M | 0.12M | 0.09M | 0.09M | 0.09M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.14M | 0.11M | 0.11M | 0.64M | 1.37M | 1.43M | 1.41M | 0.47M | 0.14M | 0.15M | 0.42M |
|
Interest Expense - Fed Funds
|
| | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense - Others
|
0.22M | 0.22M | 0.21M | 0.66M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.32M |
|
Interest Expenses
|
0.93M | 0.90M | 0.92M | 0.59M | 0.49M | 0.40M | 0.38M | 0.34M | 0.34M | 0.32M | 0.28M | 0.27M | 0.41M | 0.42M | 0.43M | 0.43M | 0.43M | 0.43M | 0.26M | 0.25M | 0.25M | 0.26M | 0.26M | 0.24M | 0.25M | 0.26M | 0.27M | 0.28M | 0.29M | 0.40M | 0.44M | 0.46M | 0.44M | 0.41M | 0.38M | 0.29M | 0.28M | 0.28M | 0.26M | 0.25M | 0.32M | 0.31M | 0.30M | 0.29M | 0.29M | 0.37M | 0.64M | 0.98M | 1.30M | 1.87M | 2.57M | 2.75M | 2.99M | 2.32M | 2.05M | 2.45M | 4.62M |
|
Interest Income - Net
|
4.66M | 5.00M | 4.74M | 4.18M | 4.19M | 4.19M | 4.26M | 4.11M | 4.28M | 4.36M | 4.40M | 4.33M | 4.46M | 4.61M | 4.53M | 4.58M | 4.74M | 4.87M | 5.74M | 5.83M | 6.13M | 6.38M | 6.51M | 6.88M | 7.15M | 7.41M | 7.55M | 8.01M | 8.55M | 8.97M | 9.39M | 9.16M | 9.57M | 9.44M | 9.22M | 9.15M | 9.54M | 10.49M | 10.48M | 9.93M | 13.55M | 12.97M | 12.02M | 13.43M | 15.72M | 17.35M | 17.15M | 17.24M | 17.74M | 17.67M | 17.46M | 18.41M | 18.87M | 18.96M | 18.54M | 18.18M | 25.17M |
|
Interest Income - Total
|
1.76M | -0.85M | 2.19M | 2.48M | 3.59M | 3.79M | 3.46M | 3.51M | 3.98M | 3.36M | 3.95M | 3.63M | 4.06M | 4.50M | 4.33M | 4.43M | 4.44M | 4.57M | 5.54M | 5.63M | 5.93M | 6.18M | 6.31M | 6.67M | 6.95M | 7.41M | 7.35M | 7.71M | 8.25M | 8.77M | 8.99M | 8.96M | 9.27M | 8.84M | 8.47M | 7.90M | 8.73M | 10.12M | 10.10M | 9.68M | 13.30M | 12.72M | 11.71M | 13.03M | 15.42M | 17.05M | 15.62M | 15.89M | 17.94M | 17.57M | 16.64M | 17.48M | 19.27M | 19.11M | 18.29M | 17.32M | 19.80M |
|
Service Charges
|
0.91M | 0.95M | 0.97M | 0.83M | 0.87M | 0.88M | 0.90M | 0.87M | 0.91M | 0.93M | 0.91M | 0.88M | 0.94M | 1.03M | 1.06M | 0.99M | 1.06M | 1.06M | 0.93M | 1.03M | 1.03M | 1.04M | 1.05M | 1.12M | 1.14M | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | -19.83M | | 0.01M | | | | -0.63M |
|
Investment Banking Income
|
-0.01M | | 0.20M | 0.72M | 0.42M | 0.66M | 0.14M | 0.23M | 0.24M | 0.58M | 0.27M | 0.52M | 0.44M | 0.17M | 0.27M | 0.33M | 0.44M | 0.30M | 0.33M | 0.56M | 0.51M | 0.37M | 0.53M | 0.79M | 0.56M | 0.17M | 0.67M | 0.53M | 0.56M | 0.14M | 0.24M | 0.23M | 0.31M | 0.08M | 0.46M | 0.16M | 0.32M | 0.40M | 0.59M | | | 0.42M | 1.70M | 0.63M | 0.35M | 0.01M | 0.23M | -0.01M | 0.01M | | | 0.04M | | | | | |
|
Other Non-Interest Income
|
9.85M | 9.94M | 10.02M | 10.55M | 2.17M | 0.20M | 0.54M | 0.09M | 0.95M | 1.70M | -2.59M | 0.09M | 0.96M | 0.12M | 0.19M | 0.20M | 0.39M | 0.48M | 0.42M | 0.46M | 0.23M | 0.72M | 0.08M | 0.48M | 0.34M | 0.09M | 0.53M | 0.31M | 0.52M | -1.21M | 0.08M | 0.31M | 0.52M | 0.65M | 0.27M | 0.27M | 0.50M | -0.67M | 0.09M | 0.50M | 0.15M | -0.24M | 0.09M | 0.57M | 0.67M | 0.39M | 0.65M | 0.62M | 0.66M | -1.22M | 0.10M | 0.68M | 0.64M | 1.73M | 1.82M | 0.79M | 0.89M |
|
Non-Interest Income
|
1.23M | 1.28M | 1.53M | 2.00M | 2.01M | 1.82M | 1.35M | 1.43M | 1.59M | 2.08M | 1.50M | 1.70M | 1.70M | 1.53M | 1.71M | 1.69M | 1.89M | 1.90M | 1.65M | 2.06M | 1.99M | 1.95M | 2.05M | 2.38M | 2.18M | 1.67M | 2.53M | 2.23M | 2.28M | 1.84M | 1.97M | 2.01M | 2.15M | 2.01M | 2.23M | 1.92M | 2.16M | 2.15M | 2.35M | 1.88M | 2.00M | 2.48M | 3.65M | 2.66M | 2.55M | 2.18M | 3.92M | 2.14M | 2.31M | 2.34M | 2.14M | 2.20M | 2.24M | 2.20M | 3.21M | 2.36M | 2.25M |
|
Amortization - Intangibles
|
0.12M | 0.12M | 0.12M | 0.00M | 0.00M | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
2.88M | 2.71M | 2.83M | 2.37M | 2.38M | 2.30M | 2.14M | 2.32M | 2.13M | 2.18M | 2.35M | 2.22M | 2.08M | 2.24M | 2.18M | 2.37M | 2.39M | 2.29M | 2.61M | 2.56M | 2.55M | 2.73M | 2.93M | 2.86M | 2.82M | 2.89M | 3.11M | 2.92M | 3.05M | 3.05M | 3.20M | 3.10M | 3.44M | 3.27M | 3.53M | 2.92M | 3.12M | 3.71M | 3.52M | 2.23M | 2.94M | 4.10M | 4.08M | 4.24M | 4.38M | 4.75M | 5.07M | 4.87M | 5.11M | 5.27M | 5.37M | 5.28M | 5.48M | 5.62M | 5.88M | 5.55M | 7.42M |
|
Rent Expense
|
1.00M | 0.94M | 0.90M | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.03M | 0.07M | 4.84M | 3.42M | 5.52M | 5.02M | 4.50M | 4.58M | 4.55M | 4.62M | 4.62M | 4.38M | 4.30M | 4.35M | 4.54M | 4.56M | 4.46M | 4.29M | 4.63M | 4.68M | 4.71M | 4.67M | 5.08M | 4.89M | 5.13M | 5.00M | 5.45M | 5.23M | 5.43M | 5.74M | 5.68M | 5.74M | 5.88M | 5.51M | 6.14M | 5.43M | 5.80M | 6.36M | 6.29M | 5.33M | 6.60M | 7.81M | | | | | 1.71M | | | | 19.85M | | | | | | |
|
Operating Expenses
|
5.30M | 5.99M | 5.74M | 4.22M | 5.52M | 5.02M | 4.50M | 4.58M | 4.55M | 4.62M | 4.62M | 4.38M | 4.30M | 4.35M | 4.54M | 4.56M | 4.46M | 4.29M | 4.63M | 4.68M | 4.71M | 4.67M | 5.08M | 4.89M | 5.13M | 5.00M | 5.45M | 5.23M | 5.43M | 5.74M | 5.68M | 5.74M | 5.88M | 5.51M | 6.14M | 5.43M | 5.80M | 6.36M | 6.29M | 5.33M | 6.60M | 7.81M | 7.67M | 8.03M | 8.20M | 8.69M | 9.22M | 9.10M | 9.44M | 9.77M | 10.40M | 10.40M | 10.82M | 10.66M | 11.47M | 11.01M | 15.13M |
|
EBIT
|
-1.38M | -4.67M | -1.10M | 0.84M | 0.56M | 0.98M | 0.69M | 0.69M | 1.36M | 1.14M | 1.11M | 1.22M | 1.87M | 2.10M | 1.94M | 1.99M | 2.29M | 2.61M | 2.82M | 3.25M | 3.46M | 3.72M | 3.53M | 4.41M | 4.25M | 4.33M | 4.70M | 4.99M | 5.40M | 5.27M | 5.71M | 5.69M | 5.98M | 5.75M | 4.94M | 4.69M | 5.37M | 6.19M | 6.42M | 6.48M | 9.02M | 7.71M | 7.99M | 7.95M | 10.06M | 10.92M | 10.96M | 9.92M | 12.11M | 12.02M | 10.95M | 12.04M | 13.68M | 12.97M | 12.09M | 11.12M | 11.54M |
|
Non Operating Investment Income
|
| 0.27M | 0.05M | -0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-2.31M | -5.57M | -2.02M | 0.26M | 0.08M | 0.59M | 0.31M | 0.35M | 1.03M | 0.82M | 0.83M | 0.95M | 1.46M | 1.68M | 1.50M | 1.56M | 1.87M | 2.18M | 2.56M | 3.00M | 3.21M | 3.46M | 3.27M | 4.17M | 4.00M | 4.07M | 4.43M | 4.71M | 5.11M | 4.87M | 5.27M | 5.23M | 5.54M | 5.35M | 4.56M | 4.39M | 5.09M | 5.91M | 6.16M | 6.23M | 8.70M | 7.40M | 7.69M | 7.66M | 9.77M | 10.55M | 10.32M | 8.93M | 10.81M | 10.14M | 8.38M | 9.29M | 10.68M | 10.65M | 10.04M | 8.67M | 6.92M |
|
Tax Provisions
|
-1.04M | -2.34M | -0.88M | 0.04M | -0.03M | 0.21M | 0.07M | 0.13M | 0.39M | 0.27M | 0.28M | 0.34M | 0.57M | 0.68M | 0.59M | 0.62M | 0.74M | 0.85M | 0.98M | 1.17M | 1.25M | 2.01M | 1.21M | 1.62M | 1.55M | 2.93M | 1.16M | 1.26M | 1.41M | 1.30M | 1.45M | 1.42M | 1.54M | 1.63M | 1.24M | 1.21M | 1.40M | 2.69M | 1.72M | 1.74M | 2.12M | 3.20M | 1.97M | 1.98M | 2.54M | 2.73M | 2.70M | 2.27M | 2.84M | 3.32M | 2.12M | 2.50M | 2.85M | 2.96M | 2.86M | 2.35M | 1.77M |
|
Profit After Tax
|
-1.28M | -3.23M | 1.14M | 0.22M | 0.10M | 0.37M | 0.24M | 0.22M | 0.63M | 0.55M | 0.55M | 0.62M | 0.89M | 1.01M | 0.92M | 0.94M | 1.12M | 1.33M | 1.57M | 1.84M | 1.96M | 2.11M | 2.06M | 2.54M | 2.45M | 1.14M | 3.28M | 3.44M | 3.70M | 3.57M | 3.82M | 3.81M | 4.00M | 3.88M | 3.32M | 3.19M | 3.69M | 4.28M | 4.44M | 4.49M | 6.58M | 5.50M | 5.72M | 5.68M | 7.23M | 7.82M | 7.63M | 6.66M | 7.97M | 7.52M | 6.25M | 6.79M | 7.83M | 7.75M | 7.18M | 6.32M | 5.15M |
|
Net Income - Minority
|
-43.92M | -46.31M | -44.48M | -38.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-1.28M | -3.23M | -1.14M | 0.22M | 0.10M | 0.37M | 0.24M | 0.22M | 0.63M | 0.55M | 0.55M | 0.62M | 0.89M | 1.01M | 0.92M | 0.94M | 1.12M | 1.33M | 1.57M | 1.84M | 1.96M | 1.45M | 2.06M | 2.54M | 2.45M | 1.14M | 3.28M | 3.44M | 3.70M | 3.57M | 3.82M | 3.81M | 4.00M | 3.72M | 3.32M | 3.19M | 3.69M | 3.21M | 4.44M | 4.49M | 6.58M | 4.20M | 5.72M | 5.68M | 7.23M | 7.82M | 7.63M | 6.66M | 7.97M | 6.82M | 6.25M | 6.79M | 7.83M | 7.70M | 7.18M | 6.32M | 5.15M |
|
Consolidated Net Income
|
-1.28M | -3.23M | -1.14M | 0.22M | 0.10M | 0.37M | 0.24M | 0.22M | 0.63M | 0.55M | 0.55M | 0.62M | 0.89M | 1.01M | 0.92M | 0.94M | 1.12M | 1.33M | 1.57M | 1.84M | 1.96M | 1.45M | 2.06M | 2.54M | 2.45M | 1.14M | 3.28M | 3.44M | 3.70M | 3.57M | 3.82M | 3.81M | 4.00M | 3.72M | 3.32M | 3.19M | 3.69M | 3.21M | 4.44M | 4.49M | 6.58M | 4.20M | 5.72M | 5.68M | 7.23M | 7.82M | 7.63M | 6.66M | 7.97M | 6.82M | 6.25M | 6.79M | 7.83M | 7.70M | 7.18M | 6.32M | 5.15M |
|
Income towards Parent Company
|
-45.20M | -49.54M | -45.62M | -38.18M | 0.10M | 0.37M | 0.24M | 0.22M | 0.63M | 0.55M | 0.55M | 0.62M | 0.89M | 1.01M | 0.92M | 0.94M | 1.12M | 1.33M | 1.57M | 1.84M | 1.96M | 1.45M | 2.06M | 2.54M | 2.45M | 1.14M | 3.28M | 3.44M | 3.70M | 3.57M | 3.82M | 3.81M | 4.00M | 3.72M | 3.32M | 3.19M | 3.69M | 3.21M | 4.44M | 4.49M | 6.58M | 4.20M | 5.72M | 5.68M | 7.23M | 7.82M | 7.63M | 6.66M | 7.97M | 6.82M | 6.25M | 6.79M | 7.83M | 7.70M | 7.18M | 6.32M | 5.15M |
|
Preferred Dividend Payments
|
-0.12M | -0.17M | -0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.11M | 0.05M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
1.39M | -3.40M | -1.31M | 0.05M | -0.07M | 0.20M | 0.07M | 0.05M | 0.46M | 0.38M | 0.38M | 0.45M | 1.31M | 0.96M | 0.93M | 0.94M | 1.12M | 1.33M | 1.57M | 1.84M | 1.96M | 1.45M | 2.06M | 2.54M | 2.45M | 1.14M | 3.28M | 3.44M | 3.70M | 3.57M | 3.82M | 3.81M | 4.00M | 3.72M | 3.32M | 3.19M | 3.69M | 3.21M | 4.44M | 4.49M | 6.58M | 4.20M | 5.72M | 5.68M | 7.23M | 7.82M | 7.63M | 6.66M | 7.97M | 6.82M | 6.25M | 6.79M | 7.83M | 7.70M | 7.18M | 6.32M | 5.15M |
|
EPS (Basic)
|
0.00M | -0.00M | -0.00M | 0.01 | -0.01 | 0.04 | 0.01 | 0.01 | 0.10 | 0.08 | 0.07 | 0.09 | 0.27 | 0.20 | 0.19 | 0.20 | 0.23 | 0.28 | 0.32 | 0.38 | 0.40 | 0.43 | 0.42 | 0.51 | 0.48 | 0.23 | 0.65 | 0.67 | 0.72 | 0.70 | 0.74 | 0.74 | 0.78 | 0.75 | 0.64 | 0.62 | 0.71 | 0.83 | 0.86 | 0.86 | 1.13 | 0.95 | 0.98 | 0.97 | 1.24 | 1.34 | 1.30 | 1.14 | 1.36 | 1.28 | 1.06 | 1.15 | 1.33 | 1.31 | 1.21 | 1.07 | 0.74 |
|
EPS (Weighted Average and Diluted)
|
0.00M | -0.00M | -0.00M | 0.01 | -0.01 | 0.04 | 0.01 | 0.01 | 0.10 | 0.08 | 0.07 | 0.09 | 0.27 | 0.20 | 0.19 | 0.19 | 0.23 | 0.27 | 0.31 | 0.36 | 0.39 | 0.41 | 0.40 | 0.49 | 0.47 | 0.22 | 0.63 | 0.66 | 0.71 | 0.68 | 0.73 | 0.73 | 0.77 | 0.75 | 0.63 | 0.61 | 0.71 | 0.82 | 0.85 | 0.85 | 1.12 | 0.93 | 0.97 | 0.96 | 1.23 | 1.32 | 1.28 | 1.12 | 1.34 | 1.27 | 1.05 | 1.14 | 1.31 | 1.30 | 1.20 | 1.05 | 0.73 |
|
Shares Outstanding (Weighted Average)
|
290.00 | 0.00M | 0.00M | 4.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
290.00 | 0.00M | 0.00M | 10.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-1.38M | -4.67M | -1.10M | 0.84M | 0.56M | 0.98M | 0.69M | 0.69M | 1.36M | 1.14M | 1.11M | 1.22M | 1.87M | 2.10M | 1.94M | 1.99M | 2.29M | 2.61M | 2.82M | 3.25M | 3.46M | 3.72M | 3.53M | 4.41M | 4.25M | 4.33M | 4.70M | 4.99M | 5.40M | 5.27M | 5.71M | 5.69M | 5.98M | 5.75M | 4.94M | 4.69M | 5.37M | 6.19M | 6.42M | 6.48M | 9.02M | 7.71M | 7.99M | 7.95M | 10.06M | 10.92M | 10.96M | 9.92M | 12.11M | 12.02M | 10.95M | 12.04M | 13.68M | 12.97M | 12.09M | 11.12M | 11.54M |
|
Tax Rate
|
44.81% | 41.99% | 43.62% | 13.90% | -32.89% | 36.69% | 21.73% | 36.00% | 38.30% | 33.33% | 33.78% | 35.43% | 38.89% | 40.17% | 39.01% | 39.62% | 39.74% | 39.04% | 38.48% | 38.87% | 39.03% | 58.19% | 36.90% | 38.99% | 38.78% | 72.08% | 26.04% | 26.84% | 27.63% | 26.75% | 27.51% | 27.11% | 27.74% | 30.52% | 27.28% | 27.47% | 27.49% | 45.59% | 27.93% | 27.97% | 24.39% | 43.21% | 25.66% | 25.84% | 26.03% | 25.87% | 26.14% | 25.45% | 26.27% | 32.76% | 25.36% | 26.92% | 26.71% | 27.77% | 28.46% | 27.11% | 25.58% |