|
Provisions
|
| | | | | | | | | | | | -1.60M | 0.54M | -0.33M | -0.30M | 8.00M | 22.09M | 7.65M | 4.45M | -6.24M | -0.14M | -1.50M | 0.71M | 8.21M | 1.94M | 3.50M | 4.30M | 4.32M | 8.98M | 3.12M | 6.04M | 4.01M | 0.34M | 0.32M | 1.81M | 2.66M | 4.53M | 0.73M |
|
Revenue
|
51.19M | 52.41M | 53.34M | 55.62M | 53.70M | 8.91M | 9.47M | 9.56M | 9.36M | 9.23M | 9.74M | 10.13M | 9.07M | 10.13M | 10.59M | 10.63M | 9.13M | 8.17M | 10.47M | 10.22M | 10.48M | 10.93M | 11.27M | 11.28M | 11.70M | 13.04M | 12.68M | 12.34M | 11.20M | 12.97M | 13.07M | 12.85M | 12.64M | 12.80M | 12.78M | 13.12M | 12.68M | 13.65M | 13.75M |
|
Interest income - Loans
|
34.74M | 34.34M | 35.77M | 36.24M | 34.91M | 36.42M | 37.27M | 38.19M | 38.05M | 39.30M | 53.10M | 55.66M | 54.40M | 55.49M | 57.00M | 56.86M | 56.26M | 58.41M | 58.04M | 61.02M | 60.44M | 60.30M | 60.73M | 60.80M | 57.74M | 69.92M | 75.96M | 81.76M | 82.42M | 86.75M | 91.71M | 95.84M | 96.48M | 98.23M | 98.08M | 97.69M | 95.38M | 98.69M | 101.00M |
|
Interest income - Investments
|
1.09M | 1.02M | 0.96M | 0.94M | 0.90M | 1.06M | 0.59M | 0.26M | 0.34M | 0.30M | 0.46M | 0.61M | 0.36M | 0.30M | 0.31M | 0.31M | 0.36M | 0.22M | 0.22M | 0.23M | 0.22M | 0.26M | 0.26M | 0.26M | 0.26M | 0.31M | 0.26M | 0.30M | 0.30M | 0.30M | 0.33M | 0.36M | 0.38M | 0.39M | 0.38M | 0.38M | 0.38M | 0.37M | 0.38M |
|
Interest Income - Debt Securities
|
14.49M | 18.22M | 16.56M | 16.01M | 14.93M | 15.41M | 16.29M | -18.86M | 16.51M | 16.42M | 21.70M | 20.23M | 20.32M | 19.98M | 19.45M | 19.64M | 17.48M | 18.50M | 17.39M | 17.27M | 16.29M | 17.09M | 19.53M | 19.01M | 17.85M | 21.89M | 20.94M | 26.11M | 21.23M | 26.53M | 23.41M | 26.21M | 22.20M | 22.94M | 23.94M | 24.45M | 22.73M | 22.84M | 22.70M |
|
Interest Income - Fed Funds
|
0.24M | 0.33M | 0.28M | 0.32M | 0.43M | 0.35M | 0.29M | 0.27M | 0.37M | 0.40M | 0.61M | 0.67M | 1.07M | 0.87M | 0.76M | 0.90M | 0.78M | 0.10M | 0.17M | 0.18M | 0.16M | 0.14M | 0.28M | 0.28M | 0.28M | 1.36M | 1.82M | 0.93M | 0.26M | 0.37M | 0.33M | 0.33M | 0.19M | 0.88M | 1.18M | 1.85M | 2.06M | 1.87M | 2.79M |
|
Interest Income - Total
|
42.79M | 42.59M | 43.71M | 44.62M | 43.48M | 45.04M | 45.91M | 46.96M | 47.12M | 48.48M | 64.55M | 68.06M | 67.46M | 68.18M | 68.89M | 67.92M | 66.52M | 67.15M | 65.44M | 68.08M | 67.92M | 68.48M | 69.63M | 71.02M | 69.19M | 86.95M | 96.37M | 102.99M | 102.91M | 107.16M | 112.38M | 115.91M | 115.42M | 117.03M | 117.35M | 116.84M | 114.08M | 116.36M | 119.99M |
|
Interest Expense - Deposits
|
0.85M | 0.88M | 0.88M | 0.87M | 0.89M | 0.97M | 1.03M | 1.06M | 1.10M | 1.23M | 2.07M | 2.59M | 2.72M | 3.00M | 3.05M | 2.95M | 2.55M | 1.81M | 1.41M | 1.11M | 0.94M | 0.83M | 0.85M | 0.70M | 0.68M | 0.85M | 0.99M | 2.17M | 5.14M | 11.46M | 17.38M | 21.11M | 23.53M | 29.02M | 30.69M | 29.89M | 28.86M | 28.04M | 29.20M |
|
Interest Expense - Debt
|
0.54M | 0.55M | 0.56M | 0.59M | 0.59M | 0.62M | 0.65M | 0.67M | 0.70M | 0.79M | 0.81M | 0.83M | 0.85M | 0.83M | 0.82M | 0.77M | 0.77M | 0.67M | 0.57M | 0.55M | 0.54M | 0.56M | 0.53M | 0.54M | 0.59M | 1.06M | 1.26M | 1.51M | 1.62M | 1.70M | 1.77M | 1.79M | 1.77M | 1.90M | 1.90M | 1.80M | 1.70M | 1.71M | 1.23M |
|
Interest Expense - Others
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.15M | 0.14M | 0.34M | 0.59M | 1.18M | 0.64M | 0.01M | 0.04M | 0.33M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.41M | 2.81M | 5.40M | 5.11M | 6.39M | 7.38M | 4.12M | 2.14M | 1.07M | 0.97M | 0.09M | 0.00M |
|
Interest Expenses
|
1.39M | 1.43M | 1.44M | 1.46M | 1.49M | 1.61M | 1.83M | 1.87M | 2.13M | 2.61M | 4.07M | 4.06M | 3.59M | 3.87M | 4.20M | 3.72M | 3.33M | 2.49M | 1.98M | 1.66M | 1.48M | 1.40M | 1.40M | 1.24M | 1.27M | 1.91M | 2.26M | 4.09M | 9.57M | 18.56M | 24.26M | 29.29M | 32.68M | 35.03M | 34.74M | 32.75M | 31.54M | 29.84M | 30.43M |
|
Interest Income - Net
|
41.40M | 41.16M | 42.27M | 43.16M | 41.99M | 43.43M | 44.08M | 45.09M | 44.99M | 45.87M | 60.49M | 64.00M | 63.87M | 64.31M | 64.69M | 64.20M | 63.19M | 64.66M | 63.45M | 66.42M | 66.44M | 67.08M | 68.23M | 69.78M | 67.92M | 85.05M | 94.11M | 98.90M | 93.34M | 88.60M | 88.12M | 86.62M | 82.74M | 82.00M | 82.61M | 84.09M | 82.54M | 86.52M | 89.56M |
|
Interest Income - Total
|
41.19M | 41.93M | 46.24M | 44.59M | 43.55M | 44.23M | 43.32M | 43.42M | 45.22M | 46.51M | 57.84M | 63.20M | 65.47M | 63.78M | 65.02M | 64.49M | 55.12M | 42.41M | 55.80M | 61.57M | 72.50M | 67.34M | 69.67M | 68.80M | 59.59M | 82.95M | 90.31M | 94.66M | 89.14M | 78.95M | 83.97M | 80.63M | 78.43M | 81.59M | 82.39M | 82.39M | 78.81M | 81.85M | 88.89M |
|
Financial Services Fees
|
0.53M | 0.61M | 0.75M | 0.44M | 0.61M | 0.70M | 0.67M | 0.74M | 0.88M | 0.81M | 0.73M | 0.74M | 0.64M | 0.74M | 0.72M | 0.78M | 0.92M | 0.66M | 0.67M | 0.74M | 0.83M | 0.95M | 0.96M | 0.93M | 0.89M | 1.04M | 1.02M | 1.04M | 0.93M | 1.16M | 1.14M | 1.28M | 1.13M | 1.36M | 1.50M | 1.58M | 1.49M | 1.64M | 1.93M |
|
Service Charges
|
7.30M | 8.10M | 8.02M | 9.80M | 8.91M | 9.48M | 9.47M | 9.56M | 9.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | -0.21M | | | | -0.11M | | | | -0.01M | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.80M | 0.89M | 0.95M | 1.39M | 0.91M | 0.78M | 0.61M | 0.82M | 0.63M | 0.67M | 0.54M | 0.54M | 0.41M | 0.57M | 1.24M | 1.06M | 0.89M | 1.74M | 3.04M | 3.46M | 3.25M | 2.85M | 1.81M | 1.67M | 1.25M | 0.54M | 0.36M | 0.20M | 0.21M | 0.29M | 0.38M | 0.28M | 0.26M | 0.39M | 0.55M | 0.33M | 0.34M | 0.50M | 0.33M |
|
Mortgage Banking
|
0.52M | 0.52M | 0.69M | 0.05M | 0.52M | 0.53M | 0.80M | -0.98M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
3.39M | 3.89M | 3.85M | 4.72M | 4.01M | 4.25M | 4.21M | 4.25M | 4.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
2.48M | 3.15M | 3.04M | 2.66M | 2.80M | 3.43M | 3.46M | -5.27M | 2.93M | 2.95M | 2.59M | -3.56M | 2.73M | 3.29M | 3.52M | -3.91M | 2.69M | 3.49M | 4.67M | -7.90M | 5.63M | 5.03M | 3.83M | 5.22M | 3.40M | 3.39M | 2.96M | 3.54M | 2.44M | 2.77M | 5.36M | 3.19M | 3.13M | 3.07M | 3.71M | -5.87M | 3.40M | 8.60M | 4.26M |
|
Non-Interest Income
|
9.79M | 11.24M | 11.07M | 12.46M | 11.70M | 12.91M | 12.93M | 12.48M | 12.29M | 12.17M | 12.19M | 12.63M | 11.80M | 13.42M | 14.11M | 14.19M | 11.82M | 11.66M | 15.14M | 16.58M | 16.11M | 15.96M | 15.10M | 16.50M | 15.10M | 16.43M | 15.64M | 15.88M | 13.63M | 15.74M | 15.98M | 16.04M | 15.77M | 15.87M | 16.50M | 16.27M | 16.07M | 17.09M | 18.01M |
|
Amortization - Intangibles
|
0.90M | 0.97M | 0.98M | 1.03M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.19M | 1.07M | 1.07M | 1.06M | 0.96M | 0.91M | 0.90M | 0.95M | 0.85M | 0.86M | 0.92M | 0.85M | 0.88M | 0.91M | 0.94M | 1.32M | 1.47M | 1.47M | 1.31M | 1.26M | 1.35M | 1.20M | 0.92M | 0.92M | 0.90M | 0.89M | 0.88M | 0.88M | 0.87M |
|
Depreciation & Amortization - Total
|
1.39M | 1.84M | 1.61M | 1.76M | 1.72M | 1.80M | 1.82M | 1.80M | 1.55M | 1.64M | 1.75M | 1.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
1.84M | 2.35M | 2.07M | 2.58M | 2.40M | 2.44M | 2.50M | 3.12M | 2.51M | 2.68M | 2.79M | 3.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
19.27M | 20.05M | 20.86M | 20.55M | 20.89M | 20.49M | 20.93M | 20.61M | 21.65M | 21.45M | 25.82M | 25.01M | 25.13M | 26.72M | 26.90M | 27.32M | 27.27M | 27.05M | 29.32M | 28.47M | 25.33M | 27.08M | 26.27M | 27.67M | 28.60M | 34.37M | 33.53M | 33.36M | 32.56M | 34.71M | 34.46M | 34.05M | 34.30M | 35.40M | 35.55M | 35.33M | 36.85M | 38.29M | 37.73M |
|
Selling, General & Administrative
|
-0.15M | 0.24M | 0.16M | 0.18M | 0.16M | 0.22M | 0.21M | 0.33M | 0.43M | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Rent Expense
|
2.31M | 2.53M | 2.67M | 2.63M | 2.69M | 2.71M | 2.80M | 2.70M | 2.68M | 2.72M | 3.17M | 3.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
0.62M | 0.16M | | 0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
27.74M | 31.14M | 30.92M | 28.75M | 28.85M | 28.73M | 15.43M | 4.79M | 30.99M | 30.32M | 21.66M | 23.01M | 45.45M | 46.70M | 46.34M | 46.96M | 44.75M | 45.55M | 46.71M | 45.74M | 41.62M | 44.17M | 45.81M | 46.68M | 46.45M | 56.26M | 54.47M | 59.47M | 53.79M | 61.24M | 57.88M | 60.27M | 56.50M | 58.34M | 59.49M | 59.77M | 59.59M | 61.13M | 60.42M |
|
Operating Expenses
|
33.75M | 38.27M | 37.42M | 36.56M | 35.82M | 35.90M | 37.22M | 38.08M | 38.16M | 37.87M | 47.38M | 45.28M | 45.45M | 46.70M | 46.34M | 46.96M | 44.75M | 45.55M | 46.71M | 45.74M | 41.62M | 44.17M | 45.81M | 46.68M | 46.45M | 56.26M | 54.47M | 59.47M | 53.79M | 61.24M | 57.88M | 60.27M | 56.50M | 58.34M | 59.49M | 59.77M | 59.59M | 61.13M | 60.42M |
|
EBIT
|
18.62M | 16.34M | 21.33M | 21.95M | 20.92M | 22.85M | 20.86M | 19.69M | 21.48M | 23.42M | 26.71M | 34.61M | 35.41M | 34.37M | 36.98M | 35.44M | 25.52M | 11.01M | 26.21M | 34.07M | 48.47M | 40.52M | 40.35M | 39.87M | 29.51M | 45.02M | 53.75M | 55.16M | 58.55M | 52.01M | 66.33M | 65.69M | 70.38M | 74.15M | 74.14M | 71.64M | 66.84M | 67.66M | 76.90M |
|
Non Operating Investment Income
|
| | | | | | 0.96M | | | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
17.23M | 14.91M | 19.89M | 20.49M | 19.43M | 21.24M | 19.03M | 17.82M | 19.35M | 20.81M | 22.65M | 30.55M | 31.82M | 30.50M | 32.78M | 31.72M | 22.19M | 8.52M | 24.23M | 32.41M | 46.99M | 39.13M | 38.96M | 38.63M | 28.24M | 43.11M | 51.49M | 51.07M | 48.98M | 33.45M | 42.07M | 36.40M | 37.70M | 39.12M | 39.40M | 38.89M | 35.30M | 37.81M | 46.47M |
|
Tax Provisions
|
6.56M | 5.51M | 7.69M | 7.95M | 7.35M | 7.65M | 7.13M | 14.83M | 5.44M | 5.78M | 6.48M | 7.33M | 9.10M | 7.44M | 9.39M | 8.83M | 6.07M | 1.09M | 6.62M | 8.75M | 13.34M | 10.77M | 11.53M | 10.40M | 7.87M | 11.75M | 14.15M | 14.72M | 13.15M | 8.56M | 11.48M | 10.32M | 9.95M | 10.09M | 10.35M | 9.85M | 8.94M | 10.27M | 12.45M |
|
Profit After Tax
|
10.67M | 9.40M | 12.20M | 12.53M | 12.08M | 13.59M | 11.90M | 2.99M | 13.91M | 15.03M | 16.17M | 23.21M | 22.73M | 23.06M | 23.39M | 22.89M | 16.12M | 7.43M | 17.61M | 23.66M | 33.65M | 28.36M | 27.42M | 28.22M | 20.37M | 31.36M | 37.34M | 36.34M | 35.83M | 24.89M | 30.59M | 26.07M | 27.75M | 29.03M | 29.05M | 29.03M | 26.36M | 27.54M | 34.02M |
|
Income from Continuing Operations
|
10.67M | 9.40M | 12.20M | 12.53M | 12.08M | 13.59M | 11.90M | 2.99M | 13.91M | 15.03M | 16.17M | 23.21M | 22.73M | 23.06M | 23.39M | 22.89M | 16.12M | 7.43M | 17.61M | 23.66M | 33.65M | 28.36M | 27.42M | 28.22M | 20.37M | 31.36M | 37.34M | 36.34M | 35.83M | 24.89M | 30.59M | 26.07M | 27.75M | 29.03M | 29.05M | 29.03M | 26.36M | 27.54M | 34.02M |
|
Consolidated Net Income
|
10.67M | 9.40M | 12.20M | 12.53M | 12.08M | 13.59M | 11.90M | 2.99M | 13.91M | 15.03M | 16.17M | 23.21M | 22.73M | 23.06M | 23.39M | 22.89M | 16.12M | 7.43M | 17.61M | 23.66M | 33.65M | 28.36M | 27.42M | 28.22M | 20.37M | 31.36M | 37.34M | 36.34M | 35.83M | 24.89M | 30.59M | 26.07M | 27.75M | 29.03M | 29.05M | 29.03M | 26.36M | 27.54M | 34.02M |
|
Income towards Parent Company
|
10.67M | 9.40M | 12.20M | 12.53M | 12.08M | 13.59M | 11.90M | 2.99M | 13.91M | 15.03M | 16.17M | 23.21M | 22.73M | 23.06M | 23.39M | 22.89M | 16.12M | 7.43M | 17.61M | 23.66M | 33.65M | 28.36M | 27.42M | 28.22M | 20.37M | 31.36M | 37.34M | 36.34M | 35.83M | 24.89M | 30.59M | 26.07M | 27.75M | 29.03M | 29.05M | 29.03M | 26.36M | 27.54M | 34.02M |
|
Preferred Dividend Payments
|
3.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
6.99M | 9.40M | 12.20M | 12.53M | 12.08M | 13.59M | 11.90M | 2.99M | 13.91M | 15.03M | 16.17M | 23.21M | 22.73M | 23.06M | 23.39M | 22.89M | 16.12M | 7.43M | 17.61M | 23.66M | 33.65M | 28.36M | 27.42M | 28.22M | 20.37M | 31.36M | 37.34M | 36.34M | 35.83M | 24.89M | 30.59M | 26.07M | 27.75M | 29.03M | 29.05M | 29.03M | 26.36M | 27.54M | 34.02M |
|
EPS (Basic)
|
0.47 | 0.41 | 0.53 | 0.54 | 0.53 | 0.59 | 0.52 | 0.13 | 0.61 | 0.65 | 0.54 | 0.79 | 0.75 | 0.76 | 0.77 | 0.75 | 0.53 | 0.25 | 0.59 | 0.80 | 1.13 | 0.95 | 0.92 | 0.95 | 0.68 | 0.93 | 1.12 | 1.09 | 1.08 | 0.75 | 0.92 | 0.78 | 0.83 | 0.88 | 0.88 | 0.88 | 0.80 | 0.84 | 1.04 |
|
EPS (Weighted Average and Diluted)
|
0.46 | 0.41 | 0.53 | 0.54 | 0.52 | 0.58 | 0.51 | 0.13 | 0.60 | 0.65 | 0.53 | 0.76 | 0.74 | 0.75 | 0.76 | 0.75 | 0.53 | 0.25 | 0.59 | 0.79 | 1.13 | 0.95 | 0.92 | 0.94 | 0.67 | 0.93 | 1.12 | 1.09 | 1.07 | 0.75 | 0.92 | 0.78 | 0.83 | 0.87 | 0.88 | 0.88 | 0.80 | 0.84 | 1.04 |
|
Shares Outstanding (Weighted Average)
|
22.79M | 22.79M | 22.82M | 22.83M | 22.87M | 22.87M | 22.93M | 22.94M | 22.96M | 22.97M | 30.41M | 30.42M | 30.42M | 30.45M | 30.51M | 30.52M | 30.43M | 29.76M | 29.76M | 29.77M | 29.73M | 29.71M | 29.71M | 29.71M | 29.73M | 33.63M | 33.35M | 33.30M | 33.30M | 33.21M | 33.26M | 33.27M | 33.27M | 33.17M | 32.99M | 33.01M | 32.97M | 32.86M | 32.56M |
|
EBITDA
|
20.01M | 18.18M | 22.94M | 23.71M | 22.64M | 24.65M | 22.67M | 21.48M | 23.04M | 25.06M | 28.46M | 36.32M | 35.41M | 34.37M | 36.98M | 35.44M | 25.52M | 11.01M | 26.21M | 34.07M | 48.47M | 40.52M | 40.35M | 39.87M | 29.51M | 45.02M | 53.75M | 55.16M | 58.55M | 52.01M | 66.33M | 65.69M | 70.38M | 74.15M | 74.14M | 71.64M | 66.84M | 67.66M | 76.90M |
|
Tax Rate
|
38.06% | 36.93% | 38.68% | 38.82% | 37.84% | 36.01% | 37.47% | 83.22% | 28.11% | 27.78% | 28.60% | 24.01% | 28.58% | 24.40% | 28.63% | 27.83% | 27.36% | 12.81% | 27.33% | 27.00% | 28.39% | 27.52% | 29.61% | 26.94% | 27.86% | 27.25% | 27.48% | 28.83% | 26.84% | 25.58% | 27.29% | 28.37% | 26.39% | 25.78% | 26.26% | 25.34% | 25.32% | 27.16% | 26.79% |