|
Provisions
|
| | 0.70M | 2.44M | 0.18M | 0.70M | 1.70M | 1.89M | 0.55M | 0.36M | 0.82M | 0.66M | 1.95M | 3.01M | 3.86M | 3.01M | 1.50M | 0.63M | 1.20M | 0.64M | 0.37M | 0.92M | 1.77M | 2.98M | 2.15M | 0.60M | 1.54M | -0.43M | -0.03M | 0.60M | 3.30M | 6.05M | 6.85M | 2.39M | 0.75M |
|
Revenue
|
15.95M | 17.21M | 18.52M | 21.69M | 0.42M | 0.41M | 0.62M | 1.10M | 0.79M | 1.19M | 0.89M | 0.94M | 1.05M | 1.03M | 1.07M | 1.32M | 1.45M | 1.29M | 3.04M | 1.29M | 1.16M | 2.06M | 1.21M | 1.14M | 1.20M | 1.43M | 1.48M | 1.22M | 1.34M | 1.58M | 1.27M | 1.10M | 1.11M | 1.38M | 1.32M |
|
Interest income - Loans
|
16.03M | 16.76M | 17.20M | 20.30M | 19.07M | 21.13M | 23.45M | 33.83M | 35.84M | 34.24M | 32.90M | 32.18M | 32.28M | 32.63M | 34.15M | 34.83M | 34.52M | 34.67M | 35.60M | 36.78M | 37.89M | 40.16M | 43.59M | 49.47M | 49.94M | 50.81M | 47.62M | 45.90M | 45.55M | 45.32M | 47.33M | 46.37M | 45.62M | 47.69M | 50.09M |
|
Interest income - Investments
|
0.15M | 0.08M | 0.12M | -0.22M | 0.12M | 0.13M | 0.13M | -0.38M | 0.20M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
1.04M | 0.61M | 0.85M | 0.65M | 1.10M | 0.81M | 0.67M | 0.97M | 0.98M | 0.81M | 0.85M | 0.87M | 1.12M | 1.31M | 0.96M | 1.04M | 0.93M | 0.87M | 0.89M | 1.07M | 1.01M | 1.42M | 1.78M | 1.87M | 2.54M | 3.57M | 4.21M | 3.71M | 3.61M | 3.63M | 3.13M | 3.96M | 4.14M | 4.21M | 4.59M |
|
Interest Income - Deposits
|
0.15M | 0.21M | 0.37M | 0.21M | 0.19M | 0.21M | 0.25M | 0.36M | 0.47M | 0.52M | 0.43M | 0.37M | 0.45M | 0.07M | 0.06M | 0.06M | 0.05M | 0.12M | 0.22M | 0.16M | 0.17M | 0.11M | 0.37M | 0.70M | 0.79M | 2.11M | 3.19M | 4.65M | 5.04M | 3.35M | 3.39M | 3.64M | 2.01M | 1.75M | 2.14M |
|
Interest Income - Fed Funds
|
0.14M | 0.16M | 0.33M | 0.37M | 0.24M | 0.21M | 0.09M | 0.10M | 0.11M | 0.12M | 0.40M | 0.42M | 0.48M | 0.32M | 0.10M | 0.14M | 0.16M | 0.16M | 0.17M | 0.20M | 0.28M | 0.43M | 0.45M | 0.35M | 0.22M | 0.25M | 0.25M | 0.27M | 0.27M | 0.26M | 0.26M | 0.25M | 0.23M | 0.23M | 0.24M |
|
Other interest income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37M | 3.49M | 5.75M | 2.73M | 2.29M | 8.48M | 3.29M |
|
Interest Income - Total
|
16.76M | 17.52M | 18.35M | 21.48M | 20.18M | 22.28M | 24.47M | 35.18M | 37.21M | 35.94M | 34.67M | 33.91M | 34.03M | 34.10M | 35.12M | 35.86M | 35.54M | 35.97M | 37.11M | 38.44M | 39.57M | 42.34M | 46.41M | 52.65M | 53.75M | 57.00M | 55.56M | 54.83M | 54.80M | 52.89M | 54.42M | 54.55M | 52.34M | 54.20M | 57.39M |
|
Interest Expense - Deposits
|
1.85M | 1.99M | 2.06M | 1.99M | 2.05M | 2.41M | 2.99M | 5.10M | 5.95M | 7.80M | 8.04M | 7.56M | 7.09M | 5.93M | 4.75M | 3.90M | 2.96M | 2.41M | 2.05M | 1.75M | 1.57M | 1.51M | 2.46M | 7.80M | 13.41M | 19.17M | 21.85M | 22.41M | 23.32M | 21.85M | 22.55M | 21.36M | 19.08M | 19.25M | 20.15M |
|
Interest Expense - Debt
|
0.91M | 0.91M | 0.91M | 0.91M | 0.91M | 0.92M | 0.93M | 1.32M | 1.93M | 1.93M | 1.92M | 1.92M | 1.96M | 1.92M | 1.91M | 1.90M | 1.96M | 2.36M | 2.34M | 2.34M | 2.35M | 2.38M | 2.43M | 2.49M | 2.54M | 2.55M | 2.58M | 2.28M | 1.68M | 1.68M | 1.68M | 1.66M | 1.63M | 1.63M | 1.64M |
|
Interest Expense - Fed Funds
|
| | | | | | | | | | | | 0.15M | 0.44M | 0.44M | | 0.43M | 0.44M | 0.45M | | | | | | | | 0.44M | | | 0.44M | 0.45M | | | | |
|
Interest Expense - Others
|
0.02M | 0.01M | | 0.01M | 0.07M | 0.13M | 0.79M | 1.61M | 2.11M | 0.66M | 0.08M | 0.07M | 0.15M | 0.44M | | | | 0.43M | 0.45M | 0.45M | 0.43M | 0.52M | 1.02M | 0.90M | 1.41M | 0.58M | 0.44M | 0.44M | 0.44M | 0.44M | 0.45M | 0.89M | 0.99M | 1.42M | 1.65M |
|
Interest Expenses
|
3.25M | 3.49M | 3.62M | 3.59M | 3.73M | 4.46M | 5.86M | 9.60M | 11.29M | 11.63M | 11.16M | 10.78M | 10.44M | 9.07M | 7.87M | 6.99M | 6.05M | 5.91M | 5.53M | 5.22M | 5.08M | 5.25M | 7.44M | 13.66M | 19.65M | 25.08M | 27.97M | 29.16M | 29.92M | 28.92M | 29.88M | 28.58M | 26.17M | 26.87M | 28.11M |
|
Interest Income - Net
|
13.51M | 14.03M | 14.73M | 17.89M | 16.45M | 17.83M | 18.62M | 25.58M | 25.91M | 24.32M | 23.51M | 23.12M | 23.59M | 25.03M | 27.25M | 28.88M | 29.48M | 30.06M | 31.58M | 33.23M | 34.49M | 37.09M | 38.98M | 38.99M | 34.10M | 31.93M | 27.59M | 25.67M | 24.88M | 23.96M | 24.55M | 25.98M | 26.16M | 27.33M | 29.28M |
|
Interest Income - Total
|
13.51M | 18.22M | 14.03M | 15.46M | 16.26M | 17.13M | 16.92M | 23.69M | 25.36M | 23.96M | 22.69M | 22.46M | 21.65M | 22.02M | 23.39M | 25.87M | 27.98M | 29.43M | 30.38M | 32.59M | 34.12M | 36.17M | 37.21M | 37.11M | 32.09M | 31.55M | 26.19M | 26.10M | 24.88M | 23.41M | 21.25M | 19.98M | 19.42M | 24.95M | 28.65M |
|
Financial Services Fees
|
0.26M | -0.01M | 0.31M | 0.15M | -0.03M | 0.06M | 0.14M | 0.69M | 0.84M | 0.90M | 0.83M | 0.80M | 0.59M | 0.71M | 0.55M | 0.25M | 0.25M | 0.12M | 0.06M | 0.26M | 0.43M | 0.47M | 0.72M | 0.58M | 0.73M | 0.61M | 0.62M | 0.62M | 0.59M | 0.58M | 0.60M | 0.49M | 0.59M | 0.54M | 0.56M |
|
Service Charges
|
0.46M | 0.65M | 0.52M | 0.49M | 0.47M | 0.45M | 0.64M | 1.13M | 0.82M | 1.22M | 0.93M | 1.10M | 1.08M | 1.06M | 1.20M | 1.33M | 1.42M | 1.33M | 3.15M | -1.43M | 1.12M | 1.48M | 1.21M | 0.40M | 1.02M | 1.12M | 1.06M | 0.97M | 0.99M | 1.06M | 1.07M | 0.99M | 1.02M | 1.06M | 1.10M |
|
Investment Gain (Loss)
|
| | | | | | | | | | 0.01M | | | | 0.05M | | | -0.02M | -0.01M | 0.06M | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
1.50M | 2.29M | 2.58M | 2.95M | 1.81M | 2.08M | 1.12M | 2.10M | 2.20M | 3.12M | 0.81M | 3.77M | 2.71M | 0.08M | 0.76M | 2.44M | 3.84M | 2.57M | 1.79M | 1.79M | 1.17M | 0.34M | 0.27M | 0.11M | 0.03M | 0.02M | 0.21M | 0.12M | 0.31M | 0.45M | 0.45M | 0.38M | 0.08M | 0.36M | 0.26M |
|
Other Non-Interest Income
|
0.18M | 0.22M | 0.25M | 0.22M | 0.20M | 0.26M | 0.32M | 0.36M | 0.36M | 0.32M | 0.25M | 0.38M | 0.63M | 0.32M | 0.19M | 0.30M | 0.19M | 0.23M | 0.41M | 1.74M | 0.33M | 0.50M | 0.36M | 0.41M | 0.34M | 0.61M | 2.22M | 5.37M | 0.38M | 0.72M | 3.22M | 2.09M | 0.40M | 6.11M | 0.94M |
|
Non-Interest Income
|
2.43M | 3.17M | 3.80M | 3.80M | 2.46M | 2.79M | 2.10M | 5.49M | 4.20M | 5.50M | 2.80M | 5.82M | 4.62M | 2.21M | 2.73M | 4.49M | 5.89M | 4.17M | 5.52M | 3.16M | 2.94M | 3.42M | 2.54M | 2.35M | 2.36M | 2.49M | 2.77M | 7.39M | 3.37M | 3.49M | 5.75M | 2.73M | 2.29M | 8.48M | 3.29M |
|
Amortization - Intangibles
|
0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.34M | 0.39M | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | |
|
Research & Development
|
0.35M | 0.45M | 0.46M | 0.36M | 0.47M | 0.49M | 0.51M | 0.85M | 1.01M | 1.22M | 0.97M | 0.50M | 1.14M | 0.88M | 1.20M | 1.01M | 1.44M | 1.23M | 0.96M | 0.84M | 1.26M | 1.29M | 1.31M | 1.20M | 1.30M | 1.36M | 1.31M | 1.36M | 1.42M | 1.47M | 1.47M | 1.50M | 1.60M | 1.71M | 1.80M |
|
Wages, Salaries and Other
|
4.18M | 4.24M | 4.18M | 4.22M | 4.95M | 4.71M | 4.92M | 8.68M | 9.12M | 8.17M | 7.80M | 7.82M | 9.51M | 8.10M | 7.60M | 8.11M | 9.24M | 8.74M | 8.77M | 6.81M | 9.37M | 9.63M | 9.56M | 6.93M | 9.86M | 9.33M | 9.74M | 8.86M | 9.93M | 9.53M | 10.01M | 9.93M | 10.64M | 11.08M | 10.60M |
|
Rent Expense
|
0.74M | 0.73M | 0.70M | 0.76M | 0.79M | 0.83M | 1.01M | 1.91M | 2.25M | 2.67M | 2.43M | 2.39M | 2.40M | 2.53M | 2.36M | 2.40M | 2.24M | 2.13M | 2.19M | 2.12M | 2.21M | 2.17M | 2.35M | 2.36M | 2.40M | 2.43M | 2.41M | 2.39M | 2.44M | 2.44M | 2.52M | 2.40M | 2.41M | 2.38M | 2.42M |
|
Restructuring Costs
|
| | | | 0.04M | 0.18M | 0.35M | 1.09M | 0.07M | 0.01M | 0.15M | 0.23M | 0.40M | 0.28M | 0.06M | 0.01M | 0.04M | 0.02M | 0.04M | 0.04M | 0.04M | 0.02M | | 0.00M | | | | | | | | | | | |
|
Other Operating Expenses
|
5.48M | 5.78M | 6.04M | 5.76M | 6.99M | 6.69M | 6.78M | 11.65M | 10.96M | 0.01M | 10.22M | 10.35M | 5.58M | 6.51M | 10.36M | 11.04M | 12.07M | 11.30M | 11.23M | 10.30M | 12.56M | 14.12M | 13.04M | 10.59M | 15.21M | 14.73M | 13.15M | 12.65M | 13.11M | 13.22M | 13.43M | 13.75M | 14.51M | 16.40M | 14.45M |
|
Operating Expenses
|
6.58M | 6.96M | 7.20M | 6.88M | 8.29M | 8.19M | 8.65M | 15.50M | 15.32M | 14.90M | 13.79M | 13.46M | 16.26M | 14.82M | 13.98M | 14.45M | 15.79M | 14.68M | 14.42M | 13.30M | 16.06M | 17.61M | 16.70M | 14.16M | 18.91M | 18.52M | 16.88M | 16.39M | 16.97M | 17.12M | 17.42M | 17.65M | 18.52M | 20.49M | 18.68M |
|
EBIT
|
12.61M | 17.92M | 14.24M | 15.96M | 14.16M | 16.19M | 16.23M | 23.28M | 25.53M | 26.18M | 22.86M | 25.61M | 20.43M | 18.48M | 20.01M | 22.89M | 24.14M | 24.83M | 27.02M | 27.66M | 26.08M | 27.23M | 30.49M | 38.96M | 35.19M | 40.60M | 40.06M | 46.26M | 41.20M | 38.69M | 39.45M | 33.63M | 29.36M | 39.80M | 41.38M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | 0.26M | 0.23M | -0.04M | 0.12M | -0.25M | -0.11M | 0.04M | -0.07M | 0.01M | 0.01M | -0.00M | | | | | | | | | |
|
EBT
|
9.37M | 14.44M | 10.62M | 12.37M | 10.43M | 11.73M | 10.37M | 13.68M | 14.24M | 14.56M | 11.70M | 14.82M | 10.00M | 9.41M | 12.14M | 15.91M | 18.09M | 18.92M | 21.48M | 22.45M | 21.01M | 21.98M | 23.05M | 25.30M | 15.54M | 15.52M | 12.08M | 17.10M | 11.28M | 9.77M | 9.57M | 5.06M | 3.19M | 12.93M | 13.26M |
|
Tax Provisions
|
3.88M | 5.90M | 4.01M | 7.48M | 1.58M | 2.29M | 2.04M | 4.19M | 3.86M | 4.42M | 3.69M | 4.15M | 3.25M | 2.90M | 3.62M | 4.76M | 5.63M | 5.54M | 6.12M | 6.74M | 6.40M | 6.51M | 6.40M | 9.97M | 4.60M | 4.60M | 3.61M | 5.03M | 3.24M | 2.53M | 2.60M | 0.67M | 0.90M | 3.60M | 3.11M |
|
Profit After Tax
|
5.49M | 8.54M | 6.61M | 4.89M | 8.85M | 9.44M | 8.33M | 9.49M | 10.38M | 10.14M | 8.01M | 10.68M | 6.75M | 6.51M | 8.52M | 11.15M | 12.46M | 13.38M | 15.36M | 15.71M | 14.62M | 15.48M | 16.65M | 17.58M | 10.97M | 10.95M | 8.47M | 12.07M | 8.04M | 7.25M | 7.00M | 4.38M | 2.29M | 9.33M | 10.15M |
|
Equity Income
|
| | | | | | | | 0.15M | | | | | | -0.06M | 0.06M | -0.02M | -0.04M | -0.01M | -0.30M | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
5.49M | 8.54M | 6.61M | 4.89M | 8.85M | 9.44M | 8.33M | 9.49M | 10.38M | 10.14M | 8.01M | 10.68M | 6.75M | 6.51M | 8.52M | 11.15M | 12.46M | 13.38M | 15.36M | 15.71M | 14.61M | 15.48M | 16.65M | 15.34M | 10.94M | 10.92M | 8.47M | 12.07M | 8.04M | 7.25M | 6.97M | 4.38M | 2.29M | 9.33M | 10.15M |
|
Consolidated Net Income
|
5.49M | 8.54M | 6.61M | 4.89M | 8.85M | 9.44M | 8.33M | 9.49M | 10.38M | 10.14M | 8.01M | 10.68M | 6.75M | 6.51M | 8.52M | 11.15M | 12.46M | 13.38M | 15.36M | 15.71M | 14.61M | 15.48M | 16.65M | 15.34M | 10.94M | 10.92M | 8.47M | 12.07M | 8.04M | 7.25M | 6.97M | 4.38M | 2.29M | 9.33M | 10.15M |
|
Income towards Parent Company
|
5.49M | 8.54M | 6.61M | 4.89M | 8.85M | 9.44M | 8.33M | 9.49M | 10.38M | 10.14M | 8.01M | 10.68M | 6.75M | 6.51M | 8.52M | 11.15M | 12.46M | 13.38M | 15.36M | 15.71M | 14.61M | 15.48M | 16.65M | 15.34M | 10.94M | 10.92M | 8.47M | 12.07M | 8.04M | 7.25M | 6.97M | 4.38M | 2.29M | 9.33M | 10.15M |
|
Net Income towards Common Stockholders
|
5.49M | 8.54M | 6.61M | 4.89M | 8.85M | 9.44M | 8.33M | 9.49M | 10.36M | 10.14M | 8.01M | 10.60M | 6.74M | 6.50M | 8.52M | 11.15M | 12.46M | 13.38M | 15.36M | 15.71M | 14.61M | 15.48M | 16.65M | 15.34M | 10.94M | 10.92M | 8.47M | 12.07M | 8.04M | 7.25M | 6.97M | 4.38M | 2.29M | 9.33M | 10.15M |
|
EPS (Basic)
|
0.43 | 0.67 | 0.45 | 0.26 | 0.55 | 0.58 | 0.50 | 0.48 | 0.52 | 0.51 | 0.40 | 0.53 | 0.34 | 0.33 | 0.43 | 0.57 | 0.64 | 0.69 | 0.79 | 0.81 | 0.75 | 0.81 | 0.88 | 0.93 | 0.58 | 0.58 | 0.45 | 0.64 | 0.43 | 0.39 | 0.39 | 0.25 | 0.13 | 0.53 | 0.59 |
|
EPS (Weighted Average and Diluted)
|
0.40 | 0.62 | 0.42 | 0.24 | 0.52 | 0.54 | 0.48 | 0.47 | 0.51 | 0.50 | 0.39 | 0.52 | 0.33 | 0.33 | 0.43 | 0.56 | 0.63 | 0.67 | 0.77 | 0.79 | 0.74 | 0.80 | 0.87 | 0.92 | 0.58 | 0.58 | 0.45 | 0.64 | 0.43 | 0.39 | 0.39 | 0.25 | 0.13 | 0.52 | 0.59 |
|
Shares Outstanding (Weighted Average)
|
| 15.39M | 15.79M | 15.80M | 16.29M | 16.38M | 16.54M | 18.87M | 20.07M | 20.07M | 20.11M | 20.03M | 19.96M | 19.74M | 19.74M | 19.72M | 19.52M | 19.57M | 19.35M | 19.52M | 19.45M | 19.19M | 19.02M | 18.97M | 18.97M | 18.99M | 19.00M | 19.00M | 18.62M | 18.44M | 17.80M | 17.69M | 17.73M | 17.74M | 17.25M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | 19.05M | | | 18.90M | 18.67M | | | | | | |
|
EBITDA
|
12.61M | 17.92M | 14.24M | 15.96M | 14.16M | 16.19M | 16.23M | 23.28M | 25.53M | 26.18M | 22.86M | 25.61M | 20.43M | 18.48M | 20.01M | 22.89M | 24.14M | 24.83M | 27.02M | 27.66M | 26.08M | 27.23M | 30.49M | 38.96M | 35.19M | 40.60M | 40.06M | 46.26M | 41.20M | 38.69M | 39.45M | 33.63M | 29.36M | 39.80M | 41.38M |
|
Tax Rate
|
41.36% | 40.87% | 37.77% | 60.48% | 15.15% | 19.54% | 19.68% | 30.62% | 27.10% | 30.33% | 31.53% | 27.99% | 32.52% | 30.82% | 29.81% | 29.92% | 31.13% | 29.28% | 28.49% | 30.03% | 30.46% | 29.60% | 27.77% | 39.39% | 29.60% | 29.64% | 29.88% | 29.40% | 28.76% | 25.86% | 27.17% | 13.29% | 28.21% | 27.84% | 23.48% |