|
Revenue
|
| 7.66M | | | -1.10M | -1.30M | 7.82M | 8.64M | 8.71M | 8.69M | 8.60M | 9.15M | 9.47M | 9.62M | 10.20M | 10.20M | 9.86M | 10.39M | 9.98M | 9.41M | 10.91M | 12.62M | 14.49M | 15.25M | 13.83M | 14.17M | 15.52M | 15.39M | 15.26M | 13.84M | 14.02M | 13.54M | 13.99M | 15.10M | 17.03M | 17.56M | 15.49M | 16.11M | 20.14M | 23.37M | 24.08M | 26.59M | 27.17M | 28.02M | 26.00M | 26.63M | 26.50M | 25.61M | 24.95M | 25.70M | 26.28M |
|
Interest income - Loans
|
6.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
| | | | | | | | 1.61M | | | | 1.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
| 7.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.46M | 16.72M | 15.12M | 15.66M | 19.62M | 22.57M | 23.41M | 25.66M | 26.22M | 26.72M | 25.04M | 25.16M | 25.34M | -75.46M | 24.13M | 24.65M | 25.01M |
|
Interest Expense - Debt
|
| | | | | | 1.26M | 1.26M | 1.24M | 1.22M | 1.38M | 1.17M | 1.82M | 1.29M | 2.21M | 1.23M | 2.37M | 1.06M | 1.95M | | 2.51M | 1.79M | 3.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense - Others
|
| | | | | | | | | | | | | | | | | | | | 2.51M | 1.79M | 3.90M | 1.87M | 4.32M | 1.71M | 4.71M | 2.30M | 5.29M | 2.42M | 4.72M | 2.01M | 4.17M | 1.48M | 8.08M | 1.37M | 7.22M | | | | | | | | | | | | | | |
|
Interest Expenses
|
| | | | 1.10M | 1.30M | 1.40M | 1.52M | 1.45M | 1.51M | 1.56M | 1.65M | 1.88M | 2.02M | 2.04M | 2.06M | 2.07M | 1.78M | 2.04M | 1.96M | 2.46M | 3.01M | 3.44M | 3.42M | 3.67M | 3.36M | 3.77M | 4.17M | 4.29M | 4.09M | 3.86M | 3.70M | 4.32M | 4.69M | 4.85M | 4.85M | 4.89M | 5.52M | 6.45M | 7.61M | 7.89M | 8.10M | 8.05M | 7.97M | 7.77M | 8.12M | 7.96M | 7.67M | 8.26M | 8.68M | 8.95M |
|
Interest Income - Net
|
| 7.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.61M | 11.87M | 10.23M | 10.13M | 13.17M | 14.97M | 15.52M | 17.56M | 18.17M | 18.75M | 17.27M | 17.05M | 17.38M | -83.13M | 15.86M | 15.97M | 16.06M |
|
Financial Services Fees
|
| | | | 0.80M | 1.00M | 0.40M | 0.92M | 0.96M | 1.00M | 0.95M | 1.06M | 1.02M | 0.99M | 1.11M | 1.15M | 1.02M | 1.23M | 0.46M | 0.19M | 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
0.07M | 0.08M | 0.08M | | 0.01M | 0.03M | 0.04M | | -0.00M | -0.29M | -0.00M | | -894.00 | -0.00M | 0.90M | 12.19M | 0.71M | | | -0.16M | -1.34M | -1.08M | -2.77M | -0.36M | -10.25M | -2.70M | -6.20M | -0.42M | -1.30M | 3.89M | -0.15M | 7.69M | -0.46M | 1.78M | -7.92M | -17.11M | -3.46M | | | | | | | | | | | | | | |
|
Non-Interest Income
|
0.07M | 0.08M | 0.08M | | 0.81M | 1.03M | 0.44M | 0.92M | 0.96M | 0.71M | 0.95M | 1.06M | 1.02M | 0.98M | 2.01M | 13.35M | 1.73M | 1.23M | 0.46M | 0.04M | -0.37M | -1.08M | -2.77M | -0.36M | -10.25M | -2.70M | -6.20M | -0.42M | -1.30M | 3.89M | -0.15M | 7.69M | -0.46M | 1.78M | -7.92M | -17.11M | -3.46M | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
| | | | 0.20M | 0.10M | 0.10M | 0.34M | 0.29M | 0.07M | 0.09M | 0.14M | 0.19M | 0.20M | 0.18M | 0.15M | 0.23M | 0.22M | 0.36M | 0.47M | 0.47M | 0.22M | 0.29M | 0.21M | 0.34M | 0.33M | 0.17M | 0.20M | 0.39M | 0.15M | 0.22M | 0.19M | 0.27M | 0.24M | 0.27M | 0.31M | 0.31M | 0.22M | 0.32M | 0.26M | 0.43M | 0.17M | 0.28M | 0.58M | 0.34M | 0.20M | 0.31M | 0.34M | 0.42M | 0.31M | 0.40M |
|
Selling, General & Administrative
|
| | | | | 0.30M | 0.30M | 0.30M | 0.28M | 0.30M | 0.22M | 0.23M | 0.29M | 0.25M | 0.24M | 0.26M | 0.31M | 0.31M | 0.31M | 0.31M | 0.35M | 0.31M | 0.35M | 0.38M | 0.41M | 0.42M | 0.43M | 0.45M | 0.47M | 0.44M | 0.43M | 0.45M | 0.45M | 0.46M | 0.44M | 0.44M | 0.47M | 0.47M | 0.45M | 0.42M | 0.46M | 0.47M | 0.47M | 0.51M | 0.49M | 0.48M | 0.47M | 0.47M | 0.45M | 0.47M | 0.59M |
|
Restructuring Costs
|
| | | | 0.10M | 0.10M | 0.20M | 0.09M | 0.12M | 0.12M | 0.16M | 0.08M | 0.09M | 0.15M | 0.10M | 0.08M | 0.16M | 0.17M | 0.15M | 0.14M | 0.12M | 0.28M | 0.12M | 0.18M | 0.01M | 0.28M | 0.12M | 0.13M | 0.17M | 0.30M | 0.24M | 0.18M | 0.26M | 0.33M | 0.21M | 0.21M | 0.21M | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
2.76M | 3.57M | 3.95M | 3.76M | 3.99M | 3.91M | 3.47M | 4.46M | 4.47M | 4.28M | 4.40M | 4.60M | 4.99M | 5.28M | 5.25M | 5.20M | 5.25M | 4.97M | 4.74M | 4.43M | 5.96M | 7.31M | 8.41M | 6.86M | 9.09M | 8.06M | 9.17M | 7.92M | 8.39M | 7.67M | 8.02M | 7.92M | 8.22M | 8.78M | 12.32M | 11.79M | 9.29M | 9.47M | 12.51M | 13.24M | 14.55M | 15.71M | 15.87M | 15.91M | 15.47M | 15.97M | 15.77M | 15.50M | 15.96M | 16.59M | 17.02M |
|
Operating Expenses
|
2.76M | 3.57M | 3.95M | 3.76M | 4.09M | 4.31M | 3.97M | 4.84M | 4.87M | 4.69M | 4.78M | 4.91M | 5.37M | 5.68M | 5.59M | 5.54M | 5.72M | 5.46M | 5.20M | 4.88M | 6.44M | 7.89M | 8.88M | 7.42M | 9.50M | 8.75M | 9.72M | 8.50M | 9.02M | 8.41M | 8.69M | 8.55M | 8.93M | 9.57M | 12.97M | 12.44M | 9.98M | 9.93M | 12.95M | 13.66M | 15.01M | 16.17M | 16.34M | 16.42M | 15.97M | 16.46M | 16.24M | 15.97M | 16.41M | 17.06M | 17.61M |
|
Operating Income
|
0.31M | 3.97M | 4.13M | 4.22M | 0.31M | 0.62M | 5.25M | 3.80M | 3.84M | 4.00M | 3.82M | 4.89M | 4.10M | 3.95M | 4.61M | 4.66M | 4.14M | 4.94M | 4.48M | 4.41M | 4.48M | 4.73M | 5.61M | 7.82M | 4.33M | 5.42M | 5.80M | 6.89M | 6.24M | 5.44M | 5.33M | 4.99M | 5.06M | 5.54M | 4.06M | 5.12M | 5.51M | 6.17M | 7.19M | 9.71M | 9.07M | 10.41M | 10.82M | 11.91M | 10.24M | 11.79M | 10.26M | 9.64M | 9.79M | 9.56M | 9.14M |
|
EBIT
|
0.31M | 3.97M | 4.13M | 4.22M | 0.31M | 0.62M | 5.25M | 3.80M | 3.84M | 4.00M | 3.82M | 4.89M | 4.10M | 3.95M | 4.61M | 4.66M | 4.14M | 4.94M | 4.48M | 4.41M | 4.48M | 4.73M | 5.61M | 7.82M | 4.33M | 5.42M | 5.80M | 6.89M | 6.24M | 5.44M | 5.33M | 4.99M | 5.06M | 5.54M | 4.06M | 5.12M | 5.51M | 6.17M | 7.19M | 9.71M | 9.07M | 10.41M | 10.82M | 11.91M | 10.24M | 11.79M | 10.26M | 9.64M | 9.79M | 9.56M | 9.14M |
|
Non Operating Investment Income
|
0.07M | 0.11M | 0.08M | | 0.04M | -0.07M | -0.31M | | -1.61M | 0.24M | 4.59M | 5.99M | 1.74M | -0.93M | -6.18M | -13.24M | -2.58M | -1.11M | 4.05M | -0.34M | -1.53M | -1.81M | -0.53M | 5.52M | 4.42M | 2.09M | 3.53M | 5.45M | | | | -19.61M | -0.12M | | | | 3.72M | | | | -4.25M | -6.30M | -13.79M | 27.13M | 23.52M | -5.59M | 8.50M | -6.87M | 1.19M | 1.43M | -5.14M |
|
Interest & Investment Income
|
6.32M | 6.71M | 7.60M | 7.36M | 7.69M | 7.67M | 7.77M | 8.51M | 8.63M | 8.64M | 8.51M | 8.87M | 9.37M | 9.33M | 9.77M | 9.70M | 9.48M | 9.64M | 9.73M | 9.22M | 10.73M | 12.21M | 13.86M | 14.66M | 13.63M | 13.61M | 15.13M | 14.53M | 14.85M | 13.64M | 13.71M | 13.16M | 13.51M | 14.85M | 16.46M | 16.72M | 15.12M | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | 3.99M | 0.11M | | | 0.53M | -2.10M | 4.42M | 2.09M | -3.53M | -25.55M | -51.50M | 38.33M | 2.12M | 19.61M | 0.54M | 1.67M | 2.08M | -10.80M | -3.72M | -4.29M | -4.80M | -4.73M | -4.25M | -6.30M | -13.79M | 27.56M | 22.98M | -5.72M | 8.26M | -6.77M | 1.14M | 0.14M | -5.19M |
|
EBT
|
6.63M | 10.68M | 11.74M | 11.57M | 6.90M | 6.99M | 11.62M | 10.79M | 11.02M | 11.12M | 10.77M | 12.10M | 11.59M | 11.26M | 12.34M | 12.30M | 11.55M | 12.80M | 12.16M | 11.67M | 12.74M | 13.93M | 16.03M | 19.06M | 14.28M | 15.66M | 17.16M | 17.25M | 16.80M | 14.98M | 15.18M | 14.44M | 14.25M | 15.69M | 15.67M | 16.98M | 15.74M | 0.65M | 0.74M | 2.10M | 1.18M | 2.31M | 2.77M | 3.94M | 2.47M | 3.68M | 2.30M | 1.98M | 1.53M | 0.88M | 0.19M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.34M | 0.35M | 0.20M | 0.20M | 0.29M | 0.37M | -0.08M | 0.24M | 0.29M | 0.19M | 3.34M | 0.28M | 0.43M | 0.36M | 0.09M | 0.37M | 0.37M | 0.34M | 0.25M | 0.37M | 0.57M | 0.36M | 0.50M | 0.50M | 0.43M | 0.52M |
|
Profit After Tax
|
5.53M | 4.48M | 3.83M | 3.71M | 4.34M | 2.71M | 2.11M | 1.01M | 5.39M | 4.00M | -0.62M | -1.10M | 2.52M | 5.03M | 9.93M | 5.72M | 6.02M | 6.04M | 5.64M | 4.91M | 7.34M | 7.60M | 8.88M | 2.36M | 10.14M | 5.99M | 8.47M | 1.83M | -43.94M | 48.07M | 7.51M | 16.81M | 4.94M | 15.40M | 12.78M | 10.25M | 5.22M | 1.34M | 3.96M | 3.98M | 4.74M | 3.71M | -2.40M | 11.48M | 13.15M | 8.54M | 15.46M | 8.69M | 4.99M | 10.15M | 6.69M |
|
Investment Income
|
| 4.48M | 3.83M | | | | 2.11M | | | | 0.62M | | | | 9.93M | | | | | | | | | | | 5.99M | | | 43.94M | 39.81M | | | 4.94M | 5.61M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
6.63M | 10.68M | 11.74M | 11.57M | 6.90M | 6.99M | 11.62M | 10.79M | 11.02M | 11.12M | 10.77M | 12.10M | 11.59M | 11.26M | 12.34M | 12.30M | 11.55M | 12.80M | 12.16M | 11.67M | 12.74M | 13.93M | 16.03M | 19.06M | 14.27M | 15.32M | 16.81M | 17.06M | 16.60M | 14.69M | 14.81M | 14.52M | 14.01M | 15.40M | 15.48M | 13.64M | 15.46M | 0.22M | 0.38M | 2.01M | 0.81M | 1.94M | 2.44M | 3.68M | 2.10M | 3.10M | 1.94M | 1.47M | 1.03M | 0.45M | -0.33M |
|
Consolidated Net Income
|
6.63M | 10.68M | 11.74M | 11.57M | 6.90M | 6.99M | 11.62M | 10.79M | 11.02M | 11.12M | 10.77M | 12.10M | 11.59M | 11.26M | 12.34M | 12.30M | 11.55M | 12.80M | 12.16M | 11.67M | 12.74M | 13.93M | 16.03M | 19.06M | 14.27M | 15.32M | 16.81M | 17.06M | 16.60M | 14.69M | 14.81M | 14.52M | 14.01M | 15.40M | 15.48M | 13.64M | 15.46M | 0.22M | 0.38M | 2.01M | 0.81M | 1.94M | 2.44M | 3.68M | 2.10M | 3.10M | 1.94M | 1.47M | 1.03M | 0.45M | -0.33M |
|
Income towards Parent Company
|
6.63M | 10.68M | 11.74M | 11.57M | 6.90M | 6.99M | 11.62M | 10.79M | 11.02M | 11.12M | 10.77M | 12.10M | 11.59M | 11.26M | 12.34M | 12.30M | 11.55M | 12.80M | 12.16M | 11.67M | 12.74M | 13.93M | 16.03M | 19.06M | 14.27M | 15.32M | 16.81M | 17.06M | 16.60M | 14.69M | 14.81M | 14.52M | 14.01M | 15.40M | 15.48M | 13.64M | 15.46M | 0.22M | 0.38M | 2.01M | 0.81M | 1.94M | 2.44M | 3.68M | 2.10M | 3.10M | 1.94M | 1.47M | 1.03M | 0.45M | -0.33M |
|
Net Income towards Common Stockholders
|
6.63M | 10.68M | 11.74M | 11.57M | 6.90M | 6.99M | 11.62M | 10.79M | 11.02M | 11.12M | 10.77M | 12.10M | 11.59M | 11.26M | 12.34M | 12.30M | 11.55M | 12.80M | 12.16M | 11.67M | 12.74M | 13.93M | 16.03M | 19.06M | 14.27M | 15.32M | 16.81M | 17.06M | 16.60M | 14.69M | 14.81M | 14.52M | 14.01M | 15.40M | 15.48M | 13.64M | 15.46M | 0.22M | 0.38M | 2.01M | 0.81M | 1.94M | 2.44M | 3.68M | 2.10M | 3.10M | 1.94M | 1.47M | 1.03M | 0.45M | -0.33M |
|
EPS (Basic)
|
| | 0.97 | 0.96 | | | 0.02M | 0.88 | 0.03M | 0.01M | 0.02M | 0.97 | 0.93 | 0.90 | 0.99 | 0.99 | 0.93 | 0.83 | 0.78 | 0.78 | 0.80 | 0.87 | 1.00 | 1.19 | 0.87 | 0.02M | 0.89 | 0.93 | 0.01M | 0.01M | 0.76 | 0.75 | 0.72 | 0.03M | 0.66 | 0.70 | 0.27 | 0.07 | 0.20 | 0.20 | 0.24 | 0.17 | -0.11 | 0.52 | 0.54 | 0.35 | 0.59 | 0.06 | 0.18 | 0.36 | 0.23 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.96 | | | | 0.88 | | | | 0.97 | | | | 0.99 | | | | 0.78 | | | | 1.19 | | | | 0.93 | | | | 0.75 | | | 0.66 | 0.70 | 0.27 | 0.07 | 0.20 | 0.20 | 0.24 | 0.17 | -0.11 | 0.52 | 0.54 | 0.35 | 0.59 | 0.06 | 0.18 | 0.36 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
| | 12.05M | 12.06M | | | 750.00 | 12.28M | 430.00 | 750.00 | 700.00 | 12.48M | 12.48M | 12.48M | 12.48M | 12.48M | 12.48M | 15.35M | 15.67M | 14.87M | 15.95M | 15.95M | 15.95M | 15.95M | 16.35M | 920.00 | 18.91M | 18.28M | 0.00M | 0.00M | 19.49M | 19.47M | 19.49M | 540.00 | 19.49M | 19.49M | 19.52M | 19.54M | 19.55M | 19.55M | 19.78M | 21.23M | 22.82M | 22.00M | 24.13M | 24.73M | 26.33M | 25.60M | 27.60M | 28.41M | 28.48M |
|
Shares Outstanding (Diluted Average)
|
| | | 12.06M | | | | 12.28M | | | | 12.48M | | | | 12.48M | | | | 14.87M | | | | 15.95M | | | | 18.28M | | | | 19.47M | | | 19.49M | 19.49M | 19.52M | 19.54M | 19.55M | 19.55M | 19.78M | 21.23M | 22.82M | 22.00M | 24.13M | 24.73M | 26.33M | 25.60M | 27.60M | 28.41M | 28.48M |
|
EBITDA
|
0.31M | 3.97M | 4.13M | 4.22M | 0.31M | 0.62M | 5.25M | 3.80M | 3.84M | 4.00M | 3.82M | 4.89M | 4.10M | 3.95M | 4.61M | 4.66M | 4.14M | 4.94M | 4.48M | 4.41M | 4.48M | 4.73M | 5.61M | 7.82M | 4.33M | 5.42M | 5.80M | 6.89M | 6.24M | 5.44M | 5.33M | 4.99M | 5.06M | 5.54M | 4.06M | 5.12M | 5.51M | 6.17M | 7.19M | 9.71M | 9.07M | 10.41M | 10.82M | 11.91M | 10.24M | 11.79M | 10.26M | 9.64M | 9.79M | 9.56M | 9.14M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.09% | 2.19% | 2.04% | 1.15% | 1.17% | 1.93% | 2.42% | -0.57% | 1.68% | 1.82% | 1.23% | 19.67% | 1.78% | 65.56% | 48.73% | 4.51% | 31.73% | 16.09% | 12.10% | 6.39% | 15.02% | 15.62% | 15.64% | 25.50% | 32.74% | 48.68% | 276.71% |