|
Provisions
|
2.07M | 1.20M | 1.61M | 2.60M | 2.11M | 2.02M | 2.09M | 2.26M | 2.54M | 2.30M | 6.21M | 1.61M | 2.13M | 1.94M | 2.01M | 0.98M | 8.37M | 19.91M | 20.34M | 7.08M | 6.71M | -0.14M | 1.90M | -4.26M | -2.92M | 12.14M | 0.33M | | 3.93M | 3.61M | 3.81M | 5.20M | 2.97M | 5.50M | 3.48M | 5.15M | 4.23M | 4.04M | 4.30M |
|
Revenue
|
27.42M | 27.77M | 34.05M | 36.31M | 1.74M | 39.24M | 40.54M | 47.59M | 48.09M | 49.71M | 58.64M | 67.98M | 64.09M | 71.25M | 76.72M | 82.78M | 64.18M | 77.28M | 88.85M | 81.87M | 71.05M | 68.20M | 86.32M | 75.00M | 66.69M | 90.99M | 100.36M | -127.84M | 120.06M | 130.90M | 135.16M | -245.74M | 3.20M | 3.10M | 3.27M | 133.23M | 3.69M | 3.40M | 3.54M |
|
Interest income - Loans
|
19.70M | 20.24M | 23.00M | 28.30M | 27.21M | 28.11M | 29.25M | 32.89M | 34.21M | 35.41M | 44.03M | 46.51M | 45.57M | 47.52M | 50.41M | 46.84M | 43.16M | 42.61M | 44.77M | 43.42M | 41.33M | 42.45M | 44.86M | 45.30M | 44.20M | 59.80M | 69.86M | 83.98M | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
1.36M | 1.19M | 1.09M | 0.98M | 1.14M | 1.26M | 1.37M | 1.37M | 1.56M | 1.59M | 2.12M | 1.73M | 1.67M | 1.75M | 1.68M | 1.81M | 1.73M | 2.05M | 1.94M | 2.07M | 2.04M | 2.13M | 2.35M | 2.40M | 2.40M | 3.09M | 3.30M | 3.29M | 3.37M | 3.69M | 3.79M | 4.08M | 4.26M | 4.29M | 4.44M | 4.23M | 4.59M | 4.80M | 4.88M |
|
Interest Income - Deposits
|
0.06M | 0.06M | 0.10M | 0.17M | 0.20M | 0.22M | 0.14M | 0.31M | 0.20M | 0.23M | 0.32M | 0.52M | 0.92M | 1.17M | 0.95M | 0.87M | 0.36M | 0.13M | 0.09M | 0.08M | 0.04M | 0.03M | 0.04M | 0.06M | 0.04M | 0.17M | 0.38M | 0.51M | 0.82M | 1.12M | 1.21M | 0.99M | 1.20M | 1.14M | 1.92M | 1.82M | 1.80M | 1.63M | 1.34M |
|
Interest Income - Fed Funds
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.05M | 0.04M | 0.06M | 0.06M | 0.10M | 0.12M | 0.09M | 0.06M | 0.04M | 0.01M | 0.02M | 0.00M | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.10M | 0.30M | 0.23M | 0.22M | 0.28M | 0.26M | 0.27M | 0.18M | 0.17M | 0.07M | 0.10M | 0.16M | 0.15M |
|
Other interest income
|
0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.17M | 0.20M | 0.23M | 0.21M | 0.33M | 0.32M | 0.31M | 0.29M | 0.29M | 0.28M | 0.26M | 0.29M | 0.25M | 0.24M | 0.22M | 0.24M | 0.26M | 0.23M | 0.28M | 0.48M | 0.67M | 0.63M | 0.51M | 0.51M | 0.66M | 0.67M | 0.67M | 0.87M | 0.84M | 0.61M | 0.53M | 0.62M | 0.57M |
|
Interest Income - Total
|
23.50M | 23.91M | 26.82M | 32.24M | 31.35M | 32.45M | 33.84M | 37.88M | 39.55M | 40.80M | 49.83M | 52.70M | 52.10M | 54.18M | 56.82M | 52.98M | 48.98M | 48.65M | 50.89M | 49.85M | 47.56M | 48.90M | 51.67M | 52.02M | 51.06M | 68.20M | 79.27M | 94.04M | 94.22M | 98.38M | 108.57M | 112.25M | 115.05M | 119.75M | 125.42M | 121.64M | 116.67M | 120.25M | 125.02M |
|
Interest Expense - Deposits
|
1.29M | 1.34M | 1.47M | 1.91M | 2.23M | 2.99M | 3.56M | 4.23M | 4.88M | 6.53M | 8.72M | 10.54M | 12.48M | 13.82M | 13.39M | 11.18M | 9.21M | 5.77M | 4.48M | 3.81M | 3.43M | 3.23M | 3.27M | 3.37M | 3.14M | 5.52M | 12.57M | 21.13M | 29.78M | 38.45M | 43.58M | 47.62M | 51.42M | 53.05M | 55.39M | 53.28M | 50.39M | 51.01M | 52.82M |
|
Interest Expense - Debt
|
0.44M | 0.42M | 0.42M | 0.01M | 0.40M | 0.35M | 0.61M | 0.62M | 1.06M | 1.02M | 1.42M | 0.56M | 0.90M | 0.99M | 1.02M | 0.88M | 0.99M | 0.99M | 1.03M | 1.68M | 1.59M | 1.57M | 1.55M | 1.55M | 1.55M | 1.82M | 2.58M | 3.31M | 3.52M | 3.30M | 5.72M | 4.84M | 4.74M | 6.24M | 5.97M | 2.80M | 3.60M | 3.60M | 3.86M |
|
Interest Expense - Others
|
0.83M | 0.82M | 0.97M | 0.69M | 0.68M | 0.70M | 0.72M | 0.78M | 0.72M | 0.60M | 0.70M | 1.33M | 0.60M | 0.09M | -0.03M | 0.00M | | | | | | | | | | | 0.05M | | | | | | | | | | | | 0.48M |
|
Interest Expenses
|
2.90M | 2.90M | 3.19M | 2.96M | 3.68M | 4.41M | 5.28M | 6.08M | 7.14M | 8.71M | 11.52M | 13.11M | 15.19M | 16.17M | 16.10M | 13.06M | 11.28M | 7.70M | 6.31M | 6.14M | 5.59M | 5.39M | 5.44M | 5.51M | 5.33M | 8.80M | 18.50M | 28.82M | 37.41M | 45.17M | 53.31M | 56.51M | 60.35M | 63.58M | 65.70M | 60.44M | 56.69M | 58.16M | 60.22M |
|
Interest Income - Net
|
20.60M | 21.01M | 23.63M | 29.28M | 27.67M | 28.05M | 28.56M | 31.79M | 32.40M | 32.09M | 38.31M | 39.59M | 36.91M | 38.01M | 40.72M | 39.92M | 37.70M | 40.95M | 44.58M | 43.71M | 41.98M | 43.52M | 46.23M | 46.51M | 45.73M | 59.40M | 60.77M | 65.22M | 56.81M | 53.20M | 55.26M | 55.74M | 54.70M | 56.16M | 59.72M | 61.20M | 59.99M | 62.08M | 64.80M |
|
Interest Income - Total
|
18.52M | 19.81M | 22.02M | 26.68M | 25.56M | 26.02M | 26.47M | 29.54M | 29.86M | 29.78M | 32.11M | 37.98M | 34.77M | 36.07M | 38.71M | 38.94M | 29.33M | 21.03M | 24.24M | 36.63M | 35.26M | 43.52M | 46.23M | 49.74M | 48.65M | 48.20M | 60.77M | 65.22M | 52.88M | 49.60M | 51.45M | 50.54M | 51.73M | 50.67M | 56.24M | 56.05M | 55.75M | 58.04M | 60.49M |
|
Financial Services Fees
|
0.66M | 0.69M | 0.77M | 0.88M | 0.96M | 0.87M | 0.97M | 1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
0.93M | 0.95M | 1.15M | 1.41M | 1.32M | 1.46M | 1.52M | 1.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.36M | 0.02M | 4.25M | -0.04M | | | -0.06M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.88M | 1.60M | 0.22M | 0.46M | 0.95M | 0.11M | 0.10M | 0.03M | 0.36M | 0.10M | 0.34M | 0.36M | 0.37M | 0.49M | 0.89M | 0.82M | 0.65M | 1.20M | 1.37M | 1.46M | 1.34M | 1.18M | 0.95M | 0.92M | 0.49M | 0.81M | 0.64M | 0.47M | 0.31M | 0.50M | 0.48M | 0.32M | 0.38M | 0.54M | 0.39M | 0.73M | 0.30M | 0.56M | 0.53M |
|
Income - Trust
|
1.58M | 1.51M | 1.52M | 1.56M | 1.74M | 1.69M | 1.72M | 2.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Banking
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | | | |
|
Card Income
|
0.31M | 0.34M | 0.48M | 0.69M | 0.70M | 0.74M | 0.75M | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | 0.01M | | | | | | | | | |
|
Other Non-Interest Income
|
0.87M | 0.67M | 0.99M | 0.75M | 0.89M | 0.85M | 0.75M | 2.98M | 0.95M | 1.52M | 0.99M | 4.97M | 1.06M | 2.15M | 1.20M | 1.48M | 2.33M | 1.45M | 1.82M | 2.78M | 1.69M | 3.67M | 1.13M | -0.42M | 0.76M | 1.20M | 1.44M | 1.56M | 1.24M | 1.74M | 1.81M | 1.64M | 1.48M | 2.96M | 2.12M | 1.89M | 1.61M | 1.75M | 1.83M |
|
Non-Interest Income
|
6.82M | 6.76M | 10.42M | 7.03M | 7.28M | 6.78M | 6.70M | 9.71M | 8.54M | 8.91M | 8.81M | 15.28M | 11.99M | 17.07M | 19.91M | 29.80M | 15.20M | 28.63M | 37.96M | 32.02M | 23.49M | 19.30M | 34.65M | 22.98M | 15.63M | 22.78M | 21.09M | 21.22M | 25.84M | 32.52M | 26.59M | 47.73M | 26.86M | 30.89M | 27.16M | 30.62M | 16.89M | 22.11M | 36.65M |
|
Amortization - Intangibles
|
2.24M | 2.28M | 2.51M | 2.66M | 2.65M | 2.69M | 2.86M | 3.05M | 3.29M | 3.29M | 3.52M | 3.57M | 3.54M | 3.47M | 3.44M | 3.40M | 3.46M | 3.56M | 3.84M | 4.04M | 3.93M | 4.05M | 4.16M | 4.02M | 4.15M | 4.64M | 4.96M | 5.34M | 5.34M | 4.87M | 5.51M | 6.62M | 7.39M | 7.48M | 8.49M | 9.71M | 9.21M | 10.16M | 10.90M |
|
Depreciation & Amortization - Total
|
1.83M | 1.88M | 2.09M | 2.61M | 2.50M | 2.70M | 2.52M | 3.22M | 3.07M | 3.13M | 3.32M | 3.37M | 3.69M | 3.53M | 3.86M | 4.02M | 4.03M | 3.75M | 3.81M | 4.92M | 4.11M | 3.96M | 4.12M | 3.72M | 3.94M | 5.98M | 6.03M | 6.03M | 5.91M | 6.10M | 6.23M | 6.79M | 6.51M | 6.38M | 6.17M | 6.35M | 6.46M | 6.84M | 7.36M |
|
Wages, Salaries and Other
|
10.80M | 10.92M | 11.20M | 13.40M | 13.31M | 12.93M | 13.42M | 16.06M | 15.98M | 15.80M | 17.43M | 19.78M | 20.88M | 22.75M | 24.21M | 24.22M | 18.52M | 21.30M | 26.00M | 30.45M | 24.85M | 23.04M | 28.21M | 24.81M | 23.63M | 29.97M | 29.18M | 32.59M | 32.00M | 31.46M | 32.10M | 41.06M | 31.86M | 31.08M | 31.64M | 33.61M | 27.36M | 28.47M | 34.34M |
|
Restructuring Costs
|
| | 1.04M | 0.04M | 0.01M | | 0.52M | -0.01M | 0.09M | 0.41M | 0.39M | 0.29M | 0.13M | 0.71M | 0.88M | 1.85M | 0.15M | 0.07M | -0.03M | 0.03M | | | | | 1.85M | 4.80M | 0.32M | 0.67M | 0.21M | | | | | | 1.95M | | | | |
|
Other Operating Expenses
|
15.13M | 15.86M | 21.36M | 19.66M | 18.77M | 18.71M | 20.36M | 28.14M | 22.70M | 22.82M | 26.79M | 32.76M | 28.61M | 32.32M | 35.20M | 40.42M | 27.23M | 29.30M | -0.30M | 0.15M | 33.12M | 20.94M | 35.57M | 17.25M | 32.54M | 26.12M | 29.29M | 49.21M | 42.66M | 43.63M | 44.85M | 54.15M | 44.18M | 43.51M | 45.44M | 47.15M | 40.08M | 42.75M | 49.22M |
|
Operating Expenses
|
16.95M | 17.74M | 24.48M | 22.31M | 21.27M | 21.40M | 23.40M | 31.35M | 25.86M | 26.37M | 30.50M | 36.41M | 32.44M | 36.56M | 39.95M | 46.29M | 31.41M | 33.12M | 40.84M | 46.36M | 37.23M | 35.67M | 41.39M | 39.41M | 38.33M | 54.25M | 47.75M | 49.70M | 48.78M | 49.73M | 51.08M | 60.94M | 50.69M | 49.89M | 53.56M | 53.50M | 46.54M | 49.58M | 56.59M |
|
Operating Income
|
| | | | | | | | | | | | | | | | 2.75M | 3.47M | 4.49M | 4.68M | 4.52M | 5.70M | 8.29M | 7.00M | 5.45M | 3.51M | 7.17M | 7.71M | 6.29M | 6.80M | 5.66M | 7.84M | 5.86M | 6.65M | 6.26M | 6.97M | 5.48M | 6.42M | 8.52M |
|
EBIT
|
11.30M | 11.73M | 11.15M | 14.36M | 15.25M | 15.81M | 15.06M | 13.99M | 19.68M | 21.04M | 21.93M | 29.96M | 29.52M | 32.74M | 34.77M | 35.51M | 2.75M | 3.47M | 4.49M | 4.68M | 4.52M | 5.70M | 8.29M | 7.00M | 5.45M | 3.51M | 7.17M | 7.71M | 6.29M | 6.80M | 5.66M | 7.84M | 5.86M | 6.65M | 6.26M | 6.97M | 5.48M | 6.42M | 8.52M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | -0.30M | 0.15M | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | -4.14M | -0.36M | | | | | | | | | | -0.05M | -0.15M | -0.29M | -0.15M | -0.43M | -1.87M | -1.46M | | | | | | | | | | | | | | | | | | | |
|
EBT
|
8.39M | 8.83M | 7.97M | 11.40M | 11.57M | 11.40M | 9.78M | 7.90M | 12.54M | 12.33M | 10.42M | 16.85M | 14.33M | 16.58M | 18.67M | 22.45M | 13.11M | 16.54M | 21.36M | 22.28M | 21.52M | 27.14M | 39.49M | 33.31M | 25.96M | 16.73M | 34.12M | 36.74M | 29.94M | 32.39M | 26.96M | 37.33M | 27.90M | 31.67M | 29.83M | 33.18M | 26.11M | 30.57M | 40.56M |
|
Tax Provisions
|
2.02M | 2.15M | 1.86M | 2.87M | 2.39M | 2.64M | 1.92M | -2.00M | 1.99M | 1.88M | 1.61M | 3.54M | 1.41M | 3.07M | 3.57M | 6.56M | 1.88M | 2.80M | 4.02M | 4.01M | 3.54M | 4.79M | 7.93M | 6.30M | 2.33M | 1.49M | 4.82M | 10.52M | 2.78M | 3.97M | 1.84M | 5.42M | 1.17M | 2.55M | 2.04M | 10.15M | 0.31M | 1.55M | 3.84M |
|
Profit After Tax
|
6.37M | 6.68M | 6.11M | 8.53M | 9.18M | 8.77M | 7.85M | 9.90M | 10.55M | 10.45M | 8.81M | 13.32M | 12.92M | 13.50M | 15.10M | 15.89M | 11.23M | 13.74M | 17.34M | 18.27M | 17.98M | 22.35M | 31.57M | 27.01M | 23.62M | 15.24M | 29.29M | 30.91M | 27.16M | 28.43M | 25.12M | 32.85M | 26.73M | 29.11M | 27.79M | 30.23M | 25.80M | 29.02M | 36.71M |
|
Income from Continuing Operations
|
6.37M | 6.68M | 6.11M | 8.53M | 9.18M | 8.77M | 7.85M | 9.90M | 10.55M | 10.45M | 8.81M | 13.32M | 12.92M | 13.50M | 15.10M | 15.89M | 11.23M | 13.74M | 17.34M | 18.27M | 17.98M | 22.35M | 31.57M | 27.01M | 23.62M | 15.24M | 29.29M | 26.22M | 27.16M | 28.43M | 25.12M | 31.91M | 26.73M | 29.11M | 27.79M | 23.03M | 25.80M | 29.02M | 36.71M |
|
Consolidated Net Income
|
6.37M | 6.68M | 6.11M | 8.53M | 9.18M | 8.77M | 7.85M | 9.90M | 10.55M | 10.45M | 8.81M | 13.32M | 12.92M | 13.50M | 15.10M | 15.89M | 11.23M | 13.74M | 17.34M | 18.27M | 17.98M | 22.35M | 31.57M | 27.01M | 23.62M | 15.24M | 29.29M | 26.22M | 27.16M | 28.43M | 25.12M | 31.91M | 26.73M | 29.11M | 27.79M | 23.03M | 25.80M | 29.02M | 36.71M |
|
Income towards Parent Company
|
6.37M | 6.68M | 6.11M | 8.53M | 9.18M | 8.77M | 7.85M | 9.90M | 10.55M | 10.45M | 8.81M | 13.32M | 12.92M | 13.50M | 15.10M | 15.89M | 11.23M | 13.74M | 17.34M | 18.27M | 17.98M | 22.35M | 31.57M | 27.01M | 23.62M | 15.24M | 29.29M | 26.22M | 27.16M | 28.43M | 25.12M | 31.91M | 26.73M | 29.11M | 27.79M | 23.03M | 25.80M | 29.02M | 36.71M |
|
Net Income towards Common Stockholders
|
6.37M | 6.68M | 6.11M | 8.53M | 9.18M | 8.77M | 7.85M | 9.90M | 10.55M | 10.45M | 8.81M | 13.32M | 12.92M | 13.50M | 15.10M | 15.89M | 11.23M | 13.74M | 17.34M | 18.27M | 17.98M | 22.35M | 31.57M | 27.01M | 23.62M | 15.24M | 29.29M | 26.22M | 27.16M | 28.43M | 25.12M | 31.91M | 26.73M | 29.11M | 27.79M | 23.03M | 25.80M | 29.02M | 36.71M |
|
EPS (Basic)
|
0.54 | 0.54 | 0.47 | 0.65 | 0.70 | 0.67 | 0.60 | 0.72 | 0.76 | 0.75 | 0.56 | 0.85 | 0.82 | 0.86 | 0.96 | 1.01 | 0.71 | 0.87 | 1.10 | 1.16 | 1.14 | 1.41 | 2.02 | 1.76 | 1.51 | 0.88 | 1.73 | 1.69 | 1.62 | 1.70 | 1.50 | 1.97 | 1.59 | 1.73 | 1.65 | 1.80 | 1.53 | 1.71 | 2.17 |
|
EPS (Weighted Average and Diluted)
|
0.53 | 0.53 | 0.46 | 0.64 | 0.68 | 0.65 | 0.58 | 0.70 | 0.74 | 0.73 | 0.55 | 0.84 | 0.81 | 0.85 | 0.94 | 0.99 | 0.70 | 0.86 | 1.09 | 1.14 | 1.12 | 1.39 | 1.99 | 1.72 | 1.49 | 0.87 | 1.71 | 1.67 | 1.60 | 1.69 | 1.49 | 1.94 | 1.58 | 1.72 | 1.64 | 1.77 | 1.52 | 1.71 | 2.16 |
|
Shares Outstanding (Weighted Average)
|
11.81M | 11.82M | 13.06M | 13.08M | 13.14M | 13.17M | 13.18M | 13.89M | 13.93M | 13.95M | 15.66M | 15.67M | 15.74M | 15.76M | 15.78M | 15.79M | 15.87M | 15.77M | 15.79M | 15.79M | 15.83M | 15.85M | 15.77M | 15.60M | 15.64M | 17.65M | 17.07M | 16.88M | 16.83M | 16.72M | 16.72M | 16.73M | 16.79M | 16.81M | 16.84M | 16.87M | 16.90M | 16.93M | 16.94M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.98M | | | | 17.02M |
|
EBITDA
|
13.12M | 13.62M | 13.24M | 16.96M | 17.75M | 18.51M | 17.58M | 17.21M | 22.75M | 24.17M | 25.25M | 33.33M | 33.22M | 36.28M | 38.63M | 39.53M | 6.79M | 7.22M | 8.29M | 9.60M | 8.63M | 9.66M | 12.41M | 10.72M | 9.39M | 9.49M | 13.20M | 13.74M | 12.20M | 12.90M | 11.89M | 14.63M | 12.37M | 13.03M | 12.43M | 13.32M | 11.94M | 13.26M | 15.88M |
|
Tax Rate
|
24.06% | 24.39% | 23.33% | 25.19% | 20.64% | 23.12% | 19.66% | | 15.88% | 15.26% | 15.44% | 20.98% | 9.86% | 18.54% | 19.14% | 29.22% | 14.37% | 16.92% | 18.80% | 17.99% | 16.45% | 17.64% | 20.08% | 18.92% | 8.99% | 8.92% | 14.14% | 28.62% | 9.29% | 12.25% | 6.82% | 14.52% | 4.20% | 8.06% | 6.86% | 30.58% | 1.18% | 5.08% | 9.48% |