|
Provisions
|
-0.70M | 3.20M | 2.50M | 3.18M | 1.09M | 10.53M | 6.16M | 2.29M | 3.42M | 0.96M | -0.45M | -2.88M | -3.04M | 1.97M | 2.79M |
|
Revenue
|
70.81M | 74.39M | 4.77M | 4.42M | 4.37M | 4.64M | 4.69M | 4.54M | 4.24M | 4.71M | 4.69M | 4.63M | 4.19M | 4.59M | 4.72M |
|
Interest income - Loans
|
64.59M | 71.02M | 83.03M | 96.22M | 102.72M | 108.70M | 114.26M | 117.44M | 118.58M | 119.56M | 120.91M | 117.33M | 114.34M | 117.70M | 120.32M |
|
Interest income - Investments
|
0.10M | 0.10M | 0.12M | 0.25M | 0.51M | 0.61M | 0.63M | 0.56M | 0.39M | 0.27M | 0.18M | 0.21M | 0.28M | 0.33M | 0.27M |
|
Interest Income - Debt Securities
|
6.82M | 6.47M | 6.93M | 6.57M | 7.46M | 7.81M | 7.86M | 8.49M | 8.60M | 8.76M | 10.22M | 10.17M | 10.07M | 10.85M | 10.99M |
|
Interest Income - Total
|
70.11M | 77.60M | 89.83M | 103.21M | 110.90M | 117.33M | 122.96M | 126.71M | 127.75M | 128.76M | 131.47M | 127.88M | 124.85M | 128.91M | 131.62M |
|
Interest Expense - Deposits
|
1.85M | 1.79M | 5.20M | 11.07M | 14.90M | 20.10M | 24.91M | 32.92M | 36.66M | 39.63M | 42.49M | 40.63M | 38.35M | 39.06M | 39.86M |
|
Interest Expense - Debt
|
| | | | | | 10.66M | 8.68M | 7.62M | 5.54M | 4.50M | 3.99M | 3.17M | 3.28M | 2.52M |
|
Interest Expenses
|
| | 6.04M | 14.15M | 22.11M | 29.21M | 35.57M | 41.60M | 44.28M | 45.17M | 47.00M | 44.62M | 41.52M | 42.33M | 42.38M |
|
Interest Income - Net
|
67.73M | 75.19M | 83.80M | 89.06M | 88.79M | 88.12M | 87.39M | 85.11M | 83.48M | 83.59M | 84.48M | 83.26M | 83.32M | 86.57M | 89.24M |
|
Interest Income - Total
|
68.25M | 71.99M | 81.30M | 85.88M | 87.87M | 77.59M | 81.89M | 84.17M | 80.85M | 83.17M | 84.93M | 85.72M | 86.36M | 84.60M | 86.45M |
|
Investment Gain (Loss)
|
| | 0.20M | | | | | | 0.00M | -3.15M | -2.20M | -2.59M | -2.29M | | |
|
Mortgage Banking
|
1.01M | 0.47M | 0.42M | 0.31M | 0.30M | 0.29M | 0.29M | 0.28M | 0.28M | 0.25M | 0.35M | | | | |
|
Other Non-Interest Income
|
1.93M | 0.88M | 1.82M | 5.77M | 1.49M | 2.14M | 1.03M | 7.23M | 1.72M | 4.66M | 2.14M | 1.71M | 1.49M | 1.78M | 1.75M |
|
Non-Interest Income
|
2.95M | 1.35M | 14.76M | 15.64M | 13.19M | 14.19M | 12.18M | 18.06M | 12.83M | 13.30M | 11.88M | 11.07M | 10.43M | 13.50M | 13.76M |
|
Amortization - Intangibles
|
| | 0.38M | 0.23M | 0.21M | 0.21M | 0.21M | 0.21M | 0.19M | 0.17M | 0.17M | 0.16M | 0.16M | 0.04M | 0.03M |
|
Depreciation & Amortization - Total
|
| | 2.92M | 2.98M | 2.86M | 3.19M | 3.12M | 3.73M | 3.47M | 3.38M | 3.41M | 3.29M | 3.48M | 3.35M | 3.23M |
|
Research & Development
|
| | 4.22M | 4.16M | 4.26M | 4.18M | 4.48M | 4.52M | 4.95M | 4.21M | 5.00M | 5.34M | 4.93M | 4.85M | 4.90M |
|
Wages, Salaries and Other
|
| | 26.70M | 28.00M | 27.60M | 25.39M | 27.52M | 30.95M | 29.51M | 30.39M | 31.27M | 30.82M | 29.85M | 32.91M | 32.18M |
|
Rent Expense
|
| | 3.49M | 3.81M | 3.83M | 3.71M | 3.67M | 3.60M | 3.87M | 3.65M | 3.83M | 3.75M | 4.30M | 4.02M | 4.01M |
|
Other Operating Expenses
|
| | 39.01M | 40.34M | 40.74M | 38.55M | 41.52M | 44.35M | 42.22M | 42.36M | 43.12M | 43.06M | 42.38M | 45.89M | 44.24M |
|
Operating Expenses
|
| | 49.63M | 51.27M | 51.70M | 49.63M | 52.80M | 56.20M | 54.52M | 53.61M | 55.37M | 55.45M | 55.09M | 58.11M | 56.38M |
|
Operating Income
|
| | -46.23M | -48.20M | -49.18M | -46.45M | -49.85M | -53.10M | -52.23M | -50.30M | -52.06M | -52.44M | -52.52M | -55.02M | -52.91M |
|
EBIT
|
| | -46.23M | -48.20M | -49.18M | -46.45M | -49.85M | -53.10M | -52.23M | -50.30M | -52.06M | -52.44M | -52.52M | -55.02M | -52.91M |
|
EBT
|
| | 46.43M | 50.25M | 49.36M | 42.15M | 41.27M | 46.02M | 39.16M | 42.87M | 41.44M | 41.35M | 41.70M | 39.98M | 43.84M |
|
Tax Provisions
|
| | 9.18M | 9.98M | 9.56M | 7.68M | 7.80M | 8.98M | 7.92M | 8.50M | 8.85M | 8.28M | 8.30M | 8.08M | 8.87M |
|
Profit After Tax
|
| | 37.25M | 40.27M | 39.80M | 34.47M | 33.47M | 37.05M | 31.24M | 34.37M | 32.59M | 33.06M | 33.40M | 31.90M | 34.96M |
|
Income from Continuing Operations
|
| | 37.25M | 40.27M | 39.80M | 34.47M | 33.47M | 37.05M | 31.24M | 34.37M | 32.59M | 33.06M | 33.40M | 31.90M | 34.96M |
|
Consolidated Net Income
|
| | 37.25M | 40.27M | 39.80M | 34.47M | 33.47M | 37.05M | 31.24M | 34.37M | 32.59M | 33.06M | 33.40M | 31.90M | 34.96M |
|
Income towards Parent Company
|
| | 37.25M | 40.27M | 39.80M | 34.47M | 33.47M | 37.05M | 31.24M | 34.37M | 32.59M | 33.06M | 33.40M | 31.90M | 34.96M |
|
Net Income towards Common Stockholders
|
| | 37.25M | 40.27M | 39.80M | 34.47M | 33.47M | 37.05M | 31.24M | 34.37M | 32.59M | 33.06M | 33.40M | 31.90M | 34.96M |
|
EPS (Basic)
|
| | 0.95 | 1.04 | 1.02 | 0.89 | 0.88 | 0.97 | 0.82 | 0.90 | 0.85 | 0.86 | 0.87 | 0.83 | 0.91 |
|
EPS (Weighted Average and Diluted)
|
| | 0.95 | 1.03 | 1.02 | 0.89 | 0.87 | 0.96 | 0.81 | 0.89 | 0.85 | 0.86 | 0.87 | 0.83 | 0.91 |
|
Shares Outstanding (Weighted Average)
|
39.35M | 39.31M | 39.15M | 39.00M | 39.00M | 38.97M | 38.24M | 38.23M | 38.23M | 38.24M | 38.26M | 38.26M | 38.26M | 38.33M | 38.35M |
|
EBITDA
|
| | -10.55M | -45.23M | 55.27M | 17.08M | 21.88M | -49.36M | 24.44M | 38.13M | 66.02M | -49.15M | 49.76M | 40.13M | 42.17M |
|
Tax Rate
|
| | 19.77% | 19.86% | 19.37% | 18.23% | 18.90% | 19.51% | 20.23% | 19.82% | 21.36% | 20.03% | 19.90% | 20.22% | 20.24% |