|
Provisions
|
-0.02M | 0.01M | 0.00M | -0.01M | 0.02M | -0.05M | 0.01M | 0.05M | -0.19M | -1.14M | -0.37M | -0.07M | 0.01M | 0.00M | 0.01M | 0.01M | 1.71M | 0.43M | 0.00M | 0.63M | 0.38M | 0.83M | 0.45M | 3.76M | -0.01M | -0.61M | 0.61M | 3.02M | -0.49M | 1.09M | | 0.87M | 0.17M | 0.22M | 1.83M | 0.88M | 2.30M | 1.86M | 0.95M |
|
Revenue
|
8.17M | 8.09M | 8.19M | 8.12M | 8.14M | 8.74M | 0.96M | 0.95M | 0.95M | 1.02M | 0.81M | 0.76M | 0.81M | 0.83M | 0.84M | 0.78M | 0.73M | 0.62M | 0.67M | 0.65M | 0.66M | 0.69M | 0.74M | 0.70M | 0.65M | 0.78M | 0.90M | 0.70M | 0.73M | 0.77M | 0.69M | 0.73M | 0.71M | 0.72M | 0.72M | 0.78M | 0.64M | 0.73M | 0.85M |
|
Interest income - Loans
|
6.63M | 6.66M | 7.43M | 7.46M | 7.22M | 7.58M | 7.98M | 8.04M | 8.23M | 7.49M | 8.40M | 8.27M | 8.64M | 8.44M | 8.65M | 8.87M | 8.50M | 7.85M | 7.69M | 8.67M | 8.07M | 8.75M | 9.16M | 9.21M | 9.12M | 9.73M | 11.51M | 12.68M | 13.00M | 13.53M | 13.76M | 13.89M | 13.48M | 13.58M | 14.40M | 13.78M | 13.94M | 13.77M | 14.27M |
|
Interest Income - Debt Securities
|
0.57M | 0.57M | 0.59M | 0.61M | 0.55M | 0.68M | 0.59M | 0.65M | 0.40M | 0.53M | 0.56M | 0.68M | 0.58M | 0.53M | 0.57M | 0.56M | 0.58M | 0.61M | 0.47M | 0.61M | 0.47M | 0.65M | 0.89M | 0.79M | 0.79M | 1.00M | 1.32M | 1.50M | 1.50M | 1.50M | 1.49M | 1.38M | 1.35M | 1.30M | 1.30M | 1.25M | 1.21M | 1.14M | 1.04M |
|
Interest Income - Deposits
|
0.12M | 0.15M | 0.07M | 0.11M | 0.18M | 0.30M | 0.38M | 0.35M | 0.38M | 0.68M | 0.81M | 1.22M | 1.30M | 1.42M | 1.33M | 0.83M | 0.57M | 0.04M | 0.06M | 0.06M | 0.06M | 0.04M | 0.06M | 0.07M | 0.08M | 0.26M | 0.68M | 0.58M | 0.06M | 0.06M | 0.07M | 0.14M | 0.04M | 0.09M | 0.06M | 0.11M | 0.13M | 0.10M | 0.32M |
|
Other interest income
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
6.95M | 7.00M | 7.75M | 7.78M | 7.63M | 8.11M | 8.59M | 8.60M | 8.80M | 8.44M | 9.55M | 9.82M | 10.42M | 10.31M | 10.42M | 10.14M | 9.49M | 8.24M | 8.10M | 9.04M | 8.52M | 9.44M | 9.88M | 9.93M | 9.99M | 10.99M | 13.52M | 14.75M | 14.56M | 15.09M | 15.33M | 15.41M | 14.88M | 14.97M | 15.76M | 15.15M | 15.28M | 15.00M | 15.63M |
|
Interest Expense - Deposits
|
0.28M | 0.27M | 0.29M | 0.33M | 0.34M | 0.36M | 0.35M | 0.37M | 0.39M | 0.55M | 0.58M | 0.76M | 0.83M | 0.89M | 0.95M | 0.76M | 0.66M | 0.45M | 0.45M | 0.45M | 0.43M | 0.47M | 0.50M | 0.51M | 0.51M | 0.52M | 0.68M | 1.11M | 1.34M | 1.94M | 1.84M | 1.63M | 1.72M | 1.86M | 3.06M | 2.93M | 2.78M | 2.87M | 3.04M |
|
Interest Expense - Fed Funds
|
0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.09M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.08M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.11M | 0.16M | 0.27M | 0.64M | 1.57M | 1.82M | 1.44M | 1.59M | 0.88M | 0.41M | 0.21M | 0.27M | 0.16M |
|
Interest Expenses
|
0.34M | 0.33M | 0.35M | 0.40M | 0.41M | 0.44M | 0.43M | 0.45M | 0.48M | 0.66M | 0.69M | 0.88M | 0.96M | 1.01M | 1.06M | 0.86M | 0.76M | 0.53M | 0.50M | 0.50M | 0.47M | 0.51M | 0.54M | 0.55M | 0.55M | 0.58M | 0.79M | 1.27M | 1.61M | 2.58M | 3.41M | 3.45M | 3.17M | 3.45M | 3.94M | 3.34M | 2.99M | 3.14M | 3.21M |
|
Interest Income - Net
|
6.61M | 6.67M | 7.40M | 7.38M | 7.23M | 7.67M | 8.16M | 8.14M | 8.33M | 7.78M | 8.86M | 8.95M | 9.46M | 9.30M | 9.36M | 9.28M | 8.73M | 7.71M | 7.60M | 8.54M | 8.05M | 8.93M | 9.34M | 9.38M | 9.44M | 10.41M | 12.73M | 13.48M | 12.95M | 12.50M | 11.92M | 11.95M | 11.71M | 11.52M | 11.81M | 11.80M | 12.30M | 11.86M | 12.42M |
|
Interest Income - Total
|
6.63M | 6.65M | 7.40M | 7.40M | 7.21M | 7.72M | 8.15M | 8.10M | 8.52M | 8.91M | 9.24M | 9.01M | 9.45M | 9.30M | 9.35M | 9.27M | 7.03M | 7.29M | 7.59M | 7.91M | 7.67M | 8.11M | 8.88M | 8.92M | 9.43M | 9.90M | 12.12M | 12.90M | 13.44M | 11.41M | 11.92M | 11.08M | 11.54M | 11.50M | 10.25M | 10.59M | 10.00M | 10.01M | 11.47M |
|
Service Charges
|
0.93M | 1.02M | 0.92M | 0.93M | 0.94M | 1.00M | 0.96M | 0.95M | 0.95M | 1.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.26M | 0.85M | 0.15M | -0.13M | 0.17M | 0.20M | 0.17M | 0.26M | 0.20M | 0.20M | 0.20M | 0.27M | 0.21M | 0.20M | 0.30M | 0.21M | 0.51M | 0.70M | 0.28M | 0.83M | 0.39M | 0.19M | 0.53M | 0.34M | 0.36M | 0.71M | 0.46M | 0.35M | 0.48M | 0.52M | 0.60M | 1.00M | 0.49M | 0.40M | 0.66M | 1.39M | 2.83M | 1.32M | 0.68M |
|
Non-Interest Income
|
1.56M | 1.43M | 0.79M | 0.74M | 0.91M | 1.07M | 1.18M | 1.16M | 0.92M | 1.17M | 0.85M | 1.67M | 1.52M | 1.73M | 1.85M | 0.65M | 2.58M | 1.21M | 0.91M | 0.47M | -0.16M | 1.32M | 0.93M | 1.29M | -0.21M | 0.60M | 0.39M | 1.05M | 1.45M | 1.01M | 0.11M | 3.00M | 1.05M | 1.52M | 2.02M | 0.12M | 1.36M | 0.76M | 1.62M |
|
Research & Development
|
0.06M | 0.03M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.10M | 0.07M | 0.13M | 0.11M | 0.14M | 0.15M | 0.18M | 0.11M | 0.14M | 0.14M | 0.11M | 0.09M | 0.15M | 0.15M | 0.18M | 0.12M | 0.14M | 0.21M | 0.21M | 0.17M | 0.20M | 0.20M | 0.20M | 0.11M | 0.20M | 0.47M | 0.34M | | | |
|
Wages, Salaries and Other
|
2.59M | 2.47M | 2.53M | 3.04M | 2.98M | 2.59M | 2.58M | 2.67M | 2.96M | 3.01M | 2.83M | 2.92M | 2.77M | 2.76M | 2.77M | 2.80M | 3.00M | 2.41M | 2.72M | 2.69M | 3.02M | 2.89M | 2.89M | 2.91M | 3.05M | 2.78M | 2.96M | 3.04M | 3.26M | 3.30M | 3.38M | 3.22M | 3.50M | 3.39M | 3.53M | 3.47M | 3.93M | 3.85M | 3.62M |
|
Rent Expense
|
1.10M | 1.02M | 1.10M | 1.01M | 1.01M | 1.04M | 1.09M | 1.11M | 0.77M | 0.83M | 0.85M | 0.82M | 0.81M | 0.81M | 0.83M | 0.88M | 0.85M | 0.87M | 0.89M | 0.87M | 0.86M | 0.84M | 1.01M | 0.83M | 0.78M | 0.85M | 0.92M | 0.92M | 0.96M | 0.86M | 0.98M | 0.94M | 0.86M | 0.88M | 0.99M | 0.95M | 0.97M | 0.93M | 1.00M |
|
Other Operating Expenses
|
4.14M | 3.78M | 3.74M | 4.31M | 4.15M | 3.54M | 3.63M | 4.11M | 4.18M | 4.38M | 4.22M | 4.53M | 4.43M | 4.31M | -0.01M | 4.85M | 4.78M | 4.68M | 4.31M | 4.83M | 0.01M | 4.66M | -0.01M | 5.27M | 4.92M | 4.68M | 5.07M | -0.01M | 5.10M | 5.14M | 5.44M | 5.74M | 0.01M | 5.89M | 5.68M | 6.14M | 6.64M | -0.05M | 6.44M |
|
Operating Expenses
|
5.30M | 4.82M | 4.86M | 5.36M | 5.19M | 4.61M | 4.75M | 5.26M | 5.00M | 5.32M | 5.14M | 5.47M | 5.35M | 5.26M | 5.33M | 5.92M | 5.74M | 5.69M | 5.34M | 5.80M | 5.57M | 5.64M | 6.16M | 6.28M | 5.82M | 5.67M | 6.21M | 6.43M | 6.24M | 6.21M | 6.62M | 6.87M | 6.74M | 6.97M | 7.14M | 7.43M | 7.60M | 7.74M | 7.43M |
|
EBIT
|
3.23M | 3.59M | 3.67M | 3.18M | 3.33M | 4.62M | 5.01M | 4.44M | 4.92M | 5.42M | 5.63M | 6.08M | 6.59M | 6.78M | 6.93M | 4.87M | 4.62M | 3.34M | 3.67M | 3.07M | 2.42M | 4.29M | 4.19M | 4.49M | 3.96M | 5.41M | 7.09M | 8.78M | 10.26M | 8.80M | 8.82M | 10.66M | 9.02M | 9.50M | 9.08M | 6.62M | 6.74M | 6.17M | 8.86M |
|
Non Operating Investment Income
|
| -0.12M | -0.04M | -0.05M | -0.03M | 0.31M | -0.02M | -0.11M | -0.05M | -0.05M | -0.03M | -0.02M | -0.07M | -0.09M | -0.07M | -0.02M | -0.15M | -0.78M | -0.04M | -0.00M | -0.03M | -0.02M | -0.02M | -0.19M | 0.01M | -0.00M | -0.03M | -0.07M | -0.04M | -0.06M | -0.03M | -0.07M | 0.01M | -0.06M | -0.04M | | | | |
|
EBT
|
2.89M | 3.26M | 3.32M | 2.78M | 2.93M | 4.18M | 4.58M | 3.99M | 4.44M | 4.77M | 4.94M | 5.20M | 5.63M | 5.77M | 5.87M | 4.00M | 3.86M | 2.81M | 3.17M | 2.57M | 1.95M | 3.78M | 3.65M | 3.93M | 3.41M | 4.83M | 6.30M | 7.51M | 8.65M | 6.22M | 5.41M | 7.20M | 5.86M | 6.05M | 5.13M | 3.28M | 3.75M | 3.02M | 5.66M |
|
Tax Provisions
|
1.12M | 1.24M | 1.28M | 1.23M | 1.16M | 1.69M | 1.84M | 2.35M | 1.28M | 1.37M | 1.42M | 1.25M | 1.62M | 1.67M | 1.70M | 1.11M | 1.11M | 0.80M | 0.89M | 0.65M | 0.54M | 1.08M | 1.04M | 0.56M | 0.97M | 1.39M | 1.84M | 2.17M | 2.52M | 1.80M | 1.60M | 1.78M | 1.70M | 1.80M | 1.31M | 0.74M | 1.10M | 0.85M | 1.63M |
|
Profit After Tax
|
1.77M | 2.02M | 2.04M | 1.55M | 1.77M | 2.49M | 2.74M | 1.64M | 3.16M | 3.39M | 3.52M | 3.95M | 4.01M | 4.10M | 4.17M | 2.90M | 2.75M | 2.01M | 2.27M | 1.92M | 1.41M | 2.71M | 2.61M | 3.37M | 2.44M | 3.44M | 4.47M | 5.34M | 6.12M | 4.42M | 3.85M | 5.40M | 4.16M | 4.30M | 3.83M | 2.50M | 2.68M | 2.17M | 4.02M |
|
Equity Income
|
-0.04M | -0.04M | -0.05M | -0.04M | -0.11M | -0.01M | 0.00M | 0.01M | -0.06M | -0.02M | -0.04M | 0.04M | 0.06M | 0.05M | 0.02M | -0.01M | 0.01M | 0.07M | 0.00M | -0.01M | -0.06M | | -0.01M | -0.03M | -0.18M | -0.13M | -0.15M | 0.03M | 0.04M | -0.05M | -0.09M | 0.14M | 0.04M | 0.00M | 0.22M | | | | |
|
Income from Continuing Operations
|
1.77M | 2.02M | 2.04M | 1.55M | 1.77M | 2.49M | 2.74M | 1.64M | 3.16M | 3.39M | 3.52M | 3.95M | 4.01M | 4.10M | 4.17M | 2.90M | 2.75M | 2.01M | 2.27M | 1.92M | 1.41M | 2.71M | 2.61M | 3.37M | 2.44M | 3.44M | 4.47M | 5.34M | 6.12M | 4.42M | 3.81M | 5.42M | 4.16M | 4.25M | 3.83M | 2.54M | 2.65M | 2.17M | 4.02M |
|
Consolidated Net Income
|
1.77M | 2.02M | 2.04M | 1.55M | 1.77M | 2.49M | 2.74M | 1.64M | 3.16M | 3.39M | 3.52M | 3.95M | 4.01M | 4.10M | 4.17M | 2.90M | 2.75M | 2.01M | 2.27M | 1.92M | 1.41M | 2.71M | 2.61M | 3.37M | 2.44M | 3.44M | 4.47M | 5.34M | 6.12M | 4.42M | 3.81M | 5.42M | 4.16M | 4.25M | 3.83M | 2.54M | 2.65M | 2.17M | 4.02M |
|
Income towards Parent Company
|
1.77M | 2.02M | 2.04M | 1.55M | 1.77M | 2.49M | 2.74M | 1.64M | 3.16M | 3.39M | 3.52M | 3.95M | 4.01M | 4.10M | 4.17M | 2.90M | 2.75M | 2.01M | 2.27M | 1.92M | 1.41M | 2.71M | 2.61M | 3.37M | 2.44M | 3.44M | 4.47M | 5.34M | 6.12M | 4.42M | 3.81M | 5.42M | 4.16M | 4.25M | 3.83M | 2.54M | 2.65M | 2.17M | 4.02M |
|
Net Income towards Common Stockholders
|
1.77M | 2.02M | 2.04M | 1.55M | 1.77M | 2.49M | 2.74M | 1.64M | 3.16M | 3.39M | 3.52M | 3.95M | 4.01M | 4.10M | 4.17M | 2.90M | 2.75M | 2.01M | 2.27M | 1.92M | 1.41M | 2.71M | 2.61M | 3.37M | 2.44M | 3.44M | 4.47M | 5.34M | 6.12M | 4.42M | 3.81M | 5.42M | 4.16M | 4.25M | 3.83M | 2.54M | 2.65M | 2.17M | 4.02M |
|
EPS (Basic)
|
0.10 | 0.12 | 0.12 | 0.09 | 0.10 | 0.15 | 0.16 | 0.10 | 0.19 | 0.20 | 0.21 | 0.23 | 0.24 | 0.24 | 0.25 | 0.17 | 0.16 | 0.12 | 0.13 | 0.11 | 0.08 | 0.16 | 0.15 | 0.19 | 0.14 | 0.20 | 0.26 | 0.31 | 0.36 | 0.26 | 0.22 | 0.32 | 0.24 | 0.25 | 0.22 | 0.14 | 0.16 | 0.13 | 0.23 |
|
EPS (Weighted Average and Diluted)
|
0.10 | 0.12 | 0.12 | 0.09 | 0.10 | 0.15 | 0.16 | 0.10 | 0.19 | 0.20 | 0.21 | 0.23 | 0.24 | 0.24 | 0.25 | 0.17 | 0.16 | 0.12 | 0.13 | 0.11 | 0.08 | 0.16 | 0.15 | 0.19 | 0.14 | 0.20 | 0.26 | 0.31 | 0.36 | 0.26 | 0.22 | 0.32 | 0.24 | 0.25 | 0.22 | 0.14 | 0.16 | 0.13 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
16.87M | 16.70M | 16.87M | 16.87M | 16.88M | 16.88M | 16.88M | 16.89M | 16.89M | 16.90M | 16.90M | 16.90M | 16.95M | 16.95M | 16.95M | 16.95M | 16.97M | 16.97M | 16.98M | 16.98M | 17.01M | 17.01M | 17.01M | 17.01M | 17.03M | 17.03M | 17.04M | 17.05M | 17.15M | 17.09M | 17.09M | 17.14M | 17.26M | 17.32M | 17.32M | 17.32M | 17.26M | 17.48M | 17.48M |
|
Shares Outstanding (Diluted Average)
|
16.87M | 16.88M | 16.89M | 16.89M | 16.89M | 16.89M | 16.91M | 16.90M | 16.92M | 16.96M | 16.95M | 16.94M | 16.97M | 16.98M | 16.99M | 16.98M | 16.99M | 16.99M | 17.00M | 17.00M | 17.03M | 17.03M | 17.04M | 17.03M | 17.05M | 17.06M | 17.06M | 17.06M | 17.09M | 17.11M | 17.14M | 17.13M | 17.17M | 17.19M | 17.21M | 17.20M | 17.26M | 17.26M | 17.49M |
|
EBITDA
|
3.23M | 3.59M | 3.67M | 3.18M | 3.33M | 4.62M | 5.01M | 4.44M | 4.92M | 5.42M | 5.63M | 6.08M | 6.59M | 6.78M | 6.93M | 4.87M | 4.62M | 3.34M | 3.67M | 3.07M | 2.42M | 4.29M | 4.19M | 4.49M | 3.96M | 5.41M | 7.09M | 8.78M | 10.26M | 8.80M | 8.82M | 10.66M | 9.02M | 9.50M | 9.08M | 6.62M | 6.74M | 6.17M | 8.86M |
|
Tax Rate
|
38.87% | 37.95% | 38.59% | 44.08% | 39.47% | 40.43% | 40.17% | 58.98% | 28.84% | 28.81% | 28.81% | 24.11% | 28.83% | 28.96% | 28.90% | 27.68% | 28.69% | 28.40% | 28.25% | 25.30% | 27.57% | 28.48% | 28.47% | 14.31% | 28.38% | 28.87% | 29.14% | 28.92% | 29.16% | 28.95% | 29.57% | 24.71% | 29.03% | 29.77% | 25.43% | 22.46% | 29.32% | 28.27% | 28.86% |