|
Provisions
|
-0.51M | 1.94M | 2.82M | 2.45M | 7.68M | 1.45M | 0.57M | 1.93M | 2.55M | 4.91M | 6.80M | 1.91M | 1.01M | 3.68M | 2.87M | 0.38M | 20.30M | 13.61M | -0.26M | 4.68M | -7.84M | -1.81M | -1.19M | 2.01M | 0.50M | 2.90M | 2.65M | 0.88M | 2.61M | 2.64M | 0.81M | 6.13M | 5.90M | 4.16M | 4.26M | 4.45M | 1.33M | -0.70M | 4.28M |
|
Revenue
|
27.47M | 29.57M | 36.52M | 39.75M | 1.72M | 43.76M | 1.05M | 0.24M | 1.24M | 1.39M | 1.88M | 2.00M | 1.84M | 2.07M | 2.02M | 1.94M | 1.80M | 1.94M | 2.09M | 1.95M | 2.25M | 4.47M | 5.20M | 5.71M | 5.70M | 6.27M | 6.12M | 6.13M | 6.15M | 7.46M | 8.11M | 8.53M | 8.68M | 8.52M | 9.13M | 9.05M | 9.11M | 12.76M | 14.30M |
|
Interest income - Loans
|
16.09M | 18.55M | 23.12M | 26.49M | 25.18M | 30.66M | 30.86M | 34.86M | 36.88M | 38.15M | 41.26M | 44.44M | 45.09M | 47.91M | 50.25M | 52.40M | 48.32M | 50.39M | 48.77M | 50.72M | 48.71M | 45.99M | 44.88M | 43.98M | 40.85M | 44.13M | 44.93M | 51.28M | 52.54M | 57.26M | 59.67M | 58.96M | 53.55M | 54.90M | 52.89M | 52.49M | 53.58M | 54.84M | 56.40M |
|
Interest income - Investments
|
0.52M | 1.52M | 0.42M | 0.64M | 0.47M | 2.23M | 0.41M | 0.33M | 0.38M | 0.35M | 0.44M | 0.25M | 0.41M | 0.36M | 0.46M | 2.61M | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
2.11M | 2.58M | 3.45M | 3.70M | 4.10M | 3.40M | 3.53M | 4.39M | 4.24M | 5.47M | 6.03M | 7.09M | 6.56M | 7.10M | 7.97M | 7.57M | 7.56M | 6.17M | 5.63M | 6.90M | 6.85M | 7.78M | 8.17M | 6.77M | 8.35M | 9.19M | 8.52M | -1.70M | 7.83M | 7.41M | 6.71M | 1.55M | 5.84M | 5.52M | 6.50M | 6.18M | 6.63M | 10.21M | 7.59M |
|
Interest Income - Deposits
|
0.21M | 0.20M | 0.09M | 0.15M | 0.33M | 0.29M | 0.37M | 0.46M | 0.52M | 1.03M | 0.86M | 0.88M | 0.78M | 1.02M | 0.60M | 0.66M | 0.49M | 0.08M | 0.07M | 0.07M | 0.13M | 0.16M | 0.18M | 0.14M | 0.13M | 0.79M | 2.61M | 2.89M | 2.99M | 2.96M | 3.10M | 3.51M | 4.90M | 6.33M | 7.71M | 5.30M | 4.44M | 4.18M | 2.99M |
|
Other interest income
|
| | | | | | | | | | 0.15M | 0.15M | 0.19M | 0.15M | 0.21M | 0.17M | 0.20M | 0.15M | 0.12M | 0.06M | 0.08M | 0.03M | 0.03M | 0.03M | 0.08M | 0.03M | 0.07M | 0.08M | 0.12M | 0.22M | 0.40M | 0.29M | 0.23M | 0.23M | 0.38M | 0.15M | 0.25M | 0.25M | 0.22M |
|
Interest Income - Total
|
24.89M | 28.35M | 33.47M | 37.77M | 36.33M | 43.54M | 45.14M | 52.22M | 54.12M | 61.25M | 71.76M | 75.85M | 73.26M | 77.30M | 79.42M | 81.17M | 75.41M | 74.40M | 82.36M | 89.94M | 88.35M | 94.69M | 96.73M | 107.78M | 103.44M | 106.31M | 103.22M | 106.27M | 100.67M | 105.49M | 107.53M | 108.73M | 101.95M | 107.02M | 108.08M | 105.48M | 102.27M | 109.20M | 108.94M |
|
Interest Expense - Deposits
|
1.99M | 2.02M | 2.41M | 2.73M | 2.87M | 3.06M | 3.27M | 3.88M | 4.28M | 4.63M | 6.22M | 7.93M | 8.22M | 10.01M | 11.04M | 10.96M | 9.68M | 7.58M | 5.83M | 4.31M | 3.37M | 2.47M | 1.95M | 1.91M | 1.56M | 2.71M | 2.74M | 3.03M | 3.20M | 6.88M | 12.47M | 11.77M | 12.15M | 15.52M | 14.04M | 14.52M | 14.40M | 15.51M | 17.53M |
|
Interest Expense - Debt
|
0.30M | 0.31M | 0.38M | 0.43M | 0.83M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 1.03M | 1.35M | 1.32M | 1.35M | 1.35M | 1.35M | 1.35M | 2.45M | 1.30M | 1.30M | 1.30M | 1.30M | 1.31M | 1.31M | 1.31M | 1.31M | 1.32M | 1.22M | 1.23M | 1.23M | 1.02M | 0.99M | 1.03M | 1.05M |
|
Interest Expense - Others
|
0.11M | 0.12M | 0.26M | 0.23M | 0.34M | 0.61M | 1.02M | 1.18M | 1.28M | 1.81M | 2.21M | 1.48M | 2.14M | 2.29M | 2.06M | 2.08M | 1.24M | 0.69M | 0.34M | 0.23M | 0.17M | 0.14M | 0.12M | 0.07M | 0.04M | 0.32M | 0.18M | 0.30M | 1.75M | 4.76M | 1.25M | 2.57M | 1.35M | 1.19M | 2.94M | 1.00M | 1.81M | 3.32M | 1.86M |
|
Interest Expenses
|
2.40M | 2.45M | 3.05M | 4.23M | 4.51M | 4.98M | 5.62M | 6.42M | 6.99M | 7.99M | 9.98M | 10.97M | 11.95M | 13.88M | 14.65M | 14.76M | 12.91M | 10.15M | 7.99M | 6.34M | 5.33M | 4.41M | 4.96M | 3.72M | 3.36M | 4.88M | 4.96M | 5.56M | 7.29M | 14.04M | 16.21M | 16.81M | 15.91M | 19.10M | 19.38M | 17.67M | 17.89M | 20.52M | 21.11M |
|
Interest Income - Net
|
22.49M | 25.91M | 30.42M | 33.54M | 31.82M | 38.56M | 39.51M | 45.80M | 47.13M | 53.26M | 61.78M | 64.88M | 61.31M | 63.42M | 64.77M | 66.41M | 62.50M | 64.25M | 74.38M | 83.60M | 83.02M | 90.28M | 91.77M | 104.06M | 100.08M | 101.43M | 98.27M | 100.72M | 93.38M | 91.45M | 91.33M | 91.92M | 86.03M | 87.92M | 88.70M | 87.81M | 84.38M | 88.68M | 87.83M |
|
Interest Income - Total
|
23.00M | 23.97M | 27.60M | 31.10M | 24.14M | 37.11M | 38.94M | 43.87M | 44.58M | 48.35M | 54.98M | 62.97M | 60.30M | 59.74M | 61.90M | 66.03M | 42.20M | 50.64M | 74.64M | 78.92M | 90.86M | 92.09M | 92.96M | 102.05M | 99.58M | 98.53M | 95.62M | 99.84M | 90.77M | 88.81M | 90.52M | 85.78M | 80.14M | 83.76M | 84.44M | 83.35M | 83.05M | 89.38M | 83.55M |
|
Financial Services Fees
|
1.63M | 1.60M | 1.55M | -3.49M | 1.72M | 0.71M | 0.83M | 0.86M | 0.71M | 0.82M | 1.11M | 0.85M | 0.92M | 0.96M | 1.25M | 1.09M | 1.05M | 0.86M | 0.99M | 1.33M | 1.49M | 1.27M | 1.23M | 1.14M | 1.67M | 1.35M | 1.19M | 0.94M | 1.59M | 1.30M | 1.07M | 1.06M | 1.57M | 1.50M | 1.47M | 1.34M | 1.25M | 1.28M | 1.48M |
|
Service Charges
|
0.66M | 0.69M | 0.98M | 1.11M | 0.98M | 0.98M | 1.05M | 1.18M | 1.15M | 1.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.01M | | -0.07M | 0.01M | | | 0.04M | | -0.27M | | | | -0.01M | 0.01M | 0.02M | 0.04M | 0.04M | 0.06M | 3.11M | 0.02M | | 0.00M | 0.00M | | | | | -0.00M | | | 0.01M | 0.10M | | | | -0.00M | | | |
|
Investment Banking Income
|
-0.08M | 0.00M | 0.25M | -0.01M | -0.05M | | | -0.03M | | | | | 0.09M | 0.11M | 0.21M | 0.24M | 0.18M | 1.83M | 0.31M | 0.49M | 0.52M | 1.02M | 0.38M | 0.14M | -0.07M | 17.27M | 1.11M | -0.08M | -0.08M | 0.09M | 0.20M | -0.09M | -0.19M | 0.12M | 0.25M | -0.01M | 0.13M | 0.19M | 0.12M |
|
Card Income
|
0.55M | 0.58M | 0.77M | 0.84M | 0.83M | 0.92M | 0.96M | 1.12M | 1.24M | 1.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
1.61M | 1.49M | 2.15M | 0.91M | 6.42M | 5.20M | 4.17M | 4.00M | 4.10M | 4.95M | 6.06M | 6.79M | 1.60M | 2.05M | 1.38M | 1.35M | 1.57M | 10.27M | 2.01M | 22.39M | 6.88M | 3.34M | 1.40M | 44.77M | 1.20M | 17.00M | 2.00M | 1.32M | 1.37M | 1.63M | 1.84M | 1.90M | 1.34M | 3.13M | 2.64M | 1.74M | 3.30M | 1.84M | 2.21M |
|
Non-Interest Income
|
4.98M | 3.67M | 6.10M | 6.21M | 27.29M | 5.20M | 4.17M | 4.00M | 5.17M | 4.95M | 6.06M | 6.79M | 7.54M | 7.62M | 7.74M | 8.67M | 7.48M | 20.03M | 10.49M | 22.39M | 14.29M | 13.90M | 12.05M | 14.26M | 11.12M | 48.16M | 12.67M | 12.12M | 11.02M | 11.51M | 13.41M | 14.23M | 15.00M | 17.17M | 17.50M | 15.75M | 17.19M | 19.38M | 21.45M |
|
Amortization - Intangibles
|
0.98M | 0.72M | 0.96M | 1.13M | 1.11M | 0.91M | 0.87M | 2.31M | 1.12M | 1.36M | 2.06M | 2.44M | 2.40M | 2.35M | 2.23M | 2.15M | 2.08M | 2.05M | 2.14M | 2.06M | 1.98M | 2.43M | 3.27M | 3.20M | 3.11M | 3.06M | 2.91M | 2.84M | 2.85M | 3.00M | 2.85M | 2.75M | 2.72M | 2.87M | 3.60M | 2.80M | 2.40M | 3.40M | 2.96M |
|
Research & Development
|
1.43M | 1.26M | 1.97M | 1.83M | 2.17M | 2.23M | 2.15M | 2.29M | 3.36M | 3.27M | 7.25M | 4.39M | 4.87M | 4.99M | 5.38M | 5.73M | 5.50M | 5.44M | 5.57M | 5.64M | 5.90M | 6.03M | 7.09M | 9.48M | 9.11M | 9.82M | 12.41M | 9.89M | 11.35M | 11.90M | 10.78M | 11.64M | 11.89M | 14.31M | 12.42M | 12.30M | 12.24M | 12.31M | 12.29M |
|
Wages, Salaries and Other
|
12.25M | 12.23M | 14.70M | 15.35M | 21.96M | 16.01M | 16.72M | 18.01M | 19.40M | 20.53M | 24.70M | 25.59M | 26.44M | 28.12M | 28.72M | 29.59M | 30.72M | 30.80M | 31.65M | 33.80M | 35.98M | 41.66M | 43.77M | 52.54M | 46.28M | 54.26M | 49.31M | 51.64M | 54.69M | 54.22M | 50.88M | 50.82M | 54.19M | 56.01M | 55.45M | 53.94M | 58.72M | 59.88M | 60.19M |
|
Rent Expense
|
1.49M | 1.53M | 1.92M | 2.36M | 2.36M | 2.35M | 2.40M | 2.73M | 3.05M | 3.01M | 3.55M | 4.40M | 4.52M | 4.50M | 4.50M | 4.67M | 5.18M | 4.96M | 5.57M | 7.05M | 5.78M | 6.11M | 6.39M | 6.19M | 6.44M | 6.51M | 6.83M | 7.00M | 6.70M | 7.29M | 7.54M | 7.35M | 7.64M | 8.56M | 8.70M | 8.11M | 8.44M | 8.14M | 7.86M |
|
Other Operating Expenses
|
17.15M | 17.53M | 4.68M | 16.66M | 30.30M | 22.74M | 10.62M | 7.03M | 27.63M | 31.12M | 8.58M | 18.09M | 39.17M | 41.21M | 42.27M | 42.26M | 44.07M | 42.32M | 44.15M | 46.61M | 49.21M | 58.66M | 59.34M | 67.33M | 63.02M | 72.28M | 67.45M | 69.88M | 71.23M | 71.20M | 67.93M | 68.31M | 70.84M | 74.47M | 74.52M | 72.86M | 79.49M | 80.39M | 83.56M |
|
Operating Expenses
|
20.08M | 20.33M | 25.79M | 26.91M | 34.84M | 27.32M | 28.23M | 33.23M | 34.04M | 37.40M | 48.95M | 46.96M | 48.57M | 50.70M | 52.15M | 52.66M | 54.75M | 52.73M | 55.30M | 59.30M | 60.89M | 70.80M | 72.81M | 83.00M | 78.56M | 88.61M | 86.69M | 86.77M | 89.28M | 90.40M | 86.26M | 87.30M | 90.37M | 97.34M | 95.65M | 93.28M | 100.17M | 100.84M | 103.71M |
|
EBIT
|
10.31M | 9.75M | 10.96M | 14.62M | 21.10M | 19.97M | 20.51M | 21.05M | 22.70M | 23.89M | 22.07M | 33.77M | 31.22M | 30.54M | 32.14M | 36.79M | 7.84M | 28.09M | 37.82M | 48.35M | 49.60M | 39.59M | 37.16M | 37.03M | 35.49M | 62.96M | 26.56M | 30.74M | 19.80M | 23.96M | 33.87M | 29.52M | 20.68M | 22.68M | 25.66M | 23.50M | 17.96M | 28.45M | 22.39M |
|
Non Operating Investment Income
|
| | | | 20.86M | | | | 1.07M | | | | | | | | | 9.76M | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
7.90M | 7.30M | 7.91M | 10.39M | 16.59M | 14.99M | 14.89M | 14.63M | 15.71M | 15.89M | 12.09M | 22.80M | 19.27M | 16.66M | 17.49M | 22.03M | -5.07M | 17.95M | 29.83M | 42.01M | 44.26M | 35.19M | 32.20M | 33.30M | 32.13M | 58.08M | 21.60M | 25.19M | 12.51M | 9.92M | 17.67M | 12.72M | 4.77M | 3.58M | 6.29M | 5.83M | 0.07M | 7.92M | 1.28M |
|
Tax Provisions
|
2.90M | 2.68M | 3.10M | 4.13M | 6.12M | 5.33M | 5.10M | 8.33M | 3.64M | 3.51M | 2.92M | 4.72M | 4.48M | 3.93M | 3.17M | 5.32M | -0.62M | 4.50M | 6.93M | 9.88M | 10.34M | 7.20M | 7.77M | 6.66M | 7.81M | 13.89M | 5.37M | 7.62M | 1.50M | 2.27M | 4.87M | 3.09M | 0.61M | 0.84M | 0.94M | 1.99M | 0.05M | 3.50M | -0.42M |
|
Profit After Tax
|
5.01M | 4.63M | 4.81M | 6.26M | 10.47M | 9.66M | 9.78M | 6.30M | 12.07M | 12.38M | 9.17M | 18.09M | 14.79M | 12.73M | 14.32M | 16.71M | -4.45M | 13.44M | 22.90M | 32.13M | 33.92M | 27.98M | 24.43M | 26.64M | 24.33M | 44.19M | 16.23M | 17.56M | 11.01M | 7.65M | 12.79M | 9.63M | 4.16M | 2.75M | 5.35M | 3.84M | 0.02M | 4.42M | 1.71M |
|
Income from Continuing Operations
|
5.01M | 4.63M | 4.81M | 6.26M | 10.47M | 9.66M | 9.78M | 6.30M | 12.07M | 12.38M | 9.17M | 18.09M | 14.79M | 12.73M | 14.32M | 16.71M | -4.45M | 13.44M | 22.90M | 32.13M | 33.92M | 27.98M | 24.43M | 26.64M | 24.33M | 44.19M | 16.23M | 17.56M | 11.01M | 7.65M | 12.79M | 9.63M | 4.16M | 2.75M | 5.35M | 3.84M | 0.02M | 4.42M | 1.71M |
|
Consolidated Net Income
|
5.01M | 4.63M | 4.81M | 6.26M | 10.47M | 9.66M | 9.78M | 6.30M | 12.07M | 12.38M | 9.17M | 18.09M | 14.79M | 12.73M | 14.32M | 16.71M | -4.45M | 13.44M | 22.90M | 32.13M | 33.92M | 27.98M | 24.43M | 26.64M | 24.33M | 44.19M | 16.23M | 17.56M | 11.01M | 7.65M | 12.79M | 9.63M | 4.16M | 2.75M | 5.35M | 3.84M | 0.02M | 4.42M | 1.71M |
|
Income towards Parent Company
|
5.01M | 4.63M | 4.81M | 6.26M | 10.47M | 9.66M | 9.78M | 6.30M | 12.07M | 12.38M | 9.17M | 18.09M | 14.79M | 12.73M | 14.32M | 16.71M | -4.45M | 13.44M | 22.90M | 32.13M | 33.92M | 27.98M | 24.43M | 26.64M | 24.33M | 44.19M | 16.23M | 17.56M | 11.01M | 7.65M | 12.79M | 9.63M | 4.16M | 2.75M | 5.35M | 3.84M | 0.02M | 4.42M | 1.71M |
|
Preferred Dividend Payments
|
0.19M | 0.20M | 0.30M | 0.20M | 0.19M | 0.19M | 0.20M | 0.19M | 0.19M | 0.19M | 0.20M | | | | | | | | 0.90M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M |
|
Net Income towards Common Stockholders
|
4.81M | 4.43M | 4.51M | 6.06M | 10.28M | 9.47M | 9.59M | 6.11M | 11.88M | 12.19M | 8.97M | 18.09M | 14.79M | 12.73M | 14.32M | 16.71M | -4.45M | 13.44M | 22.00M | 31.33M | 33.12M | 27.18M | 23.63M | 25.84M | 23.53M | 43.39M | 15.43M | 16.76M | 10.21M | 6.85M | 11.99M | 8.82M | 3.36M | 1.95M | 4.55M | 3.04M | -0.78M | 3.62M | 0.91M |
|
EPS (Basic)
|
0.27 | 0.25 | 0.25 | 0.34 | 0.57 | 0.53 | 0.48 | 0.29 | 0.57 | 0.48 | 0.34 | 0.68 | 0.55 | 0.48 | 0.56 | 0.67 | -0.18 | 0.56 | 0.89 | 1.27 | 1.34 | 1.10 | 0.95 | 1.04 | 0.95 | 1.78 | 0.64 | 0.70 | 0.44 | 0.30 | 0.52 | 0.38 | 0.14 | 0.08 | 0.19 | 0.13 | -0.03 | 0.15 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
0.27 | 0.25 | 0.25 | 0.33 | 0.55 | 0.51 | 0.47 | 0.29 | 0.56 | 0.47 | 0.34 | 0.67 | 0.55 | 0.48 | 0.56 | 0.66 | -0.18 | 0.56 | 0.89 | 1.25 | 1.32 | 1.08 | 0.94 | 1.02 | 0.93 | 1.74 | 0.62 | 0.68 | 0.43 | 0.29 | 0.51 | 0.38 | 0.14 | 0.08 | 0.19 | 0.12 | -0.03 | 0.15 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
18.11M | 18.11M | 18.10M | 18.08M | 18.08M | 18.11M | 18.14M | 20.82M | 20.83M | 26.24M | 26.27M | 26.28M | 26.70M | 26.71M | 26.21M | 25.36M | 24.61M | 24.10M | 24.85M | 24.85M | 24.88M | 24.88M | 25.11M | 25.12M | 25.17M | 25.16M | 24.46M | 24.48M | 23.09M | 23.37M | 23.28M | 23.29M | 23.33M | 23.33M | 23.36M | 23.39M | 23.42M | 23.42M | 23.73M |
|
EBITDA
|
10.31M | 9.75M | 10.96M | 14.62M | 21.10M | 19.97M | 20.51M | 21.05M | 22.70M | 23.89M | 22.07M | 33.77M | 31.22M | 30.54M | 32.14M | 36.79M | 7.84M | 28.09M | 37.82M | 48.35M | 49.60M | 39.59M | 37.16M | 37.03M | 35.49M | 62.96M | 26.56M | 30.74M | 19.80M | 23.96M | 33.87M | 29.52M | 20.68M | 22.68M | 25.66M | 23.50M | 17.96M | 28.45M | 22.39M |
|
Tax Rate
|
36.66% | 36.67% | 39.20% | 39.77% | 36.87% | 35.56% | 34.29% | 56.91% | 23.19% | 22.07% | 24.16% | 20.69% | 23.25% | 23.58% | 18.14% | 24.16% | 12.30% | 25.10% | 23.23% | 23.51% | 23.36% | 20.47% | 24.13% | 20.01% | 24.29% | 23.91% | 24.88% | 30.27% | 11.99% | 22.91% | 27.58% | 24.29% | 12.78% | 23.35% | 14.95% | 34.17% | 75.71% | 44.22% | |