|
Provisions
|
0.12M | -0.79M | -3.20M | | -0.34M | -1.90M | | | | | | | | | | | 4.30M | | | | | | | | | | | | -1.55M | | 0.40M | | 0.30M | | | | -0.55M | | |
|
Revenue
|
45.18M | 45.41M | 45.03M | 44.76M | 4.92M | 4.95M | 4.99M | 4.75M | 4.75M | 4.64M | 4.62M | 4.50M | 4.50M | 4.49M | 4.51M | 4.37M | 4.25M | 3.15M | 3.30M | 3.45M | 3.30M | 3.28M | 3.58M | 3.58M | 3.58M | 3.69M | 3.74M | 3.48M | 3.46M | 3.46M | 3.71M | 3.54M | 3.47M | 3.47M | 3.58M | 3.50M | 3.38M | 3.37M | 3.32M |
|
Interest income - Loans
|
18.35M | 17.58M | 16.97M | 16.23M | 15.78M | 15.47M | 15.08M | 15.41M | 14.70M | 14.96M | 14.59M | 14.78M | 14.80M | 14.82M | 14.43M | 14.10M | 13.81M | 15.28M | 15.29M | 15.00M | 14.58M | 15.06M | 14.79M | 13.12M | 12.94M | 12.33M | 12.21M | 12.20M | 11.74M | 11.85M | 11.93M | 11.61M | 11.32M | 11.35M | 11.44M | 11.17M | 10.67M | 10.52M | 10.26M |
|
Interest income - Investments
|
1.32M | 1.02M | 0.60M | 1.00M | 0.97M | 0.49M | 0.40M | 0.49M | 0.45M | 0.66M | 0.27M | 0.29M | 0.14M | 0.12M | 0.11M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
15.29M | 16.14M | 16.50M | 16.97M | 17.54M | 17.70M | 18.06M | 18.79M | 19.81M | 20.62M | 21.66M | 22.67M | 22.95M | 22.85M | 23.36M | 24.38M | 25.33M | 26.15M | 25.99M | 27.85M | 27.60M | 28.95M | 28.65M | 29.55M | 30.34M | 33.66M | 45.85M | 54.43M | 55.94M | 56.53M | 56.99M | 56.76M | 55.14M | 52.76M | 49.59M | 45.58M | 42.12M | 39.67M | 39.14M |
|
Interest Income - Deposits
|
| | | | | | | | 1.81M | 1.76M | 2.36M | 1.99M | 1.74M | 1.96M | 1.90M | 1.40M | 0.86M | 0.11M | 0.08M | 0.11M | 0.14M | 0.26M | 0.37M | 0.37M | 0.48M | 2.00M | 2.74M | 2.57M | 1.94M | 2.11M | 3.93M | 2.69M | 2.28M | 4.96M | 6.76M | 5.66M | 6.70M | 7.27M | 7.84M |
|
Interest Income - Total
|
34.00M | 34.25M | 33.95M | 33.72M | 34.13M | 34.08M | 34.62M | 35.48M | 36.31M | 37.35M | 38.61M | 39.45M | 39.48M | 39.63M | 39.70M | 39.88M | 39.99M | 41.54M | 41.37M | 42.96M | 42.32M | 44.28M | 43.81M | 43.04M | 43.76M | 48.00M | 60.80M | 69.20M | 69.62M | 70.49M | 72.85M | 71.05M | 68.75M | 69.07M | 67.79M | 62.40M | 59.49M | 57.47M | 57.23M |
|
Interest Expense - Deposits
|
0.54M | 0.53M | 0.51M | 0.49M | 0.47M | 0.47M | 0.46M | 0.46M | 0.45M | 0.45M | 0.52M | 0.51M | 0.48M | 0.48M | 0.45M | 0.44M | 0.43M | 0.42M | 0.45M | 0.46M | 0.46M | 0.47M | 0.47M | 0.48M | 0.45M | 0.46M | 0.47M | 0.46M | 0.46M | 0.58M | 1.09M | 1.64M | 0.02M | 0.02M | 0.03M | 10.87M | 0.02M | 0.01M | 0.01M |
|
Interest Expense - Debt
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.04M | 0.04M | | | | | | | |
|
Interest Expense - Fed Funds
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.04M | 0.04M | 0.05M | 0.15M | 0.25M | 0.20M | 0.17M | 0.14M | 0.19M |
|
Interest Expenses
|
0.55M | 0.54M | 0.52M | 0.50M | 0.48M | 0.48M | 0.47M | 0.47M | 0.46M | 0.46M | 0.53M | 0.51M | 0.49M | 0.49M | 0.46M | 0.45M | 0.44M | 0.43M | 0.47M | 0.48M | 0.47M | 0.48M | 0.49M | 0.50M | 0.48M | 0.48M | 0.49M | 0.47M | 0.47M | 0.61M | 1.13M | 1.68M | 3.00M | 5.31M | 5.64M | 3.47M | 3.40M | 3.19M | 3.65M |
|
Interest Income - Net
|
33.45M | 33.71M | 33.43M | 33.22M | 33.65M | 33.61M | 34.15M | 35.01M | 35.86M | 36.89M | 38.09M | 38.93M | 38.99M | 39.14M | 39.24M | 39.43M | 39.55M | 41.10M | 40.90M | 42.48M | 41.84M | 43.79M | 43.32M | 42.54M | 43.28M | 47.51M | 60.31M | 68.72M | 69.15M | 69.88M | 71.72M | 69.37M | 65.75M | 63.77M | 62.15M | 58.94M | 56.09M | 54.28M | 53.59M |
|
Interest Income - Total
|
33.09M | 33.19M | 36.15M | 34.58M | 32.84M | 34.59M | 32.67M | 38.21M | 35.86M | 36.89M | 38.09M | 38.93M | 38.99M | 39.14M | 39.24M | 39.43M | 35.25M | 41.10M | 40.90M | 42.48M | 41.84M | 43.79M | 43.32M | 42.54M | 43.28M | 47.51M | 60.31M | 68.72M | 70.70M | 69.88M | 71.31M | 69.37M | 65.44M | 63.77M | 62.15M | 58.94M | 56.65M | 54.28M | 53.59M |
|
Financial Services Fees
|
1.53M | 1.64M | 1.53M | 1.68M | 1.88M | 2.05M | 2.15M | 2.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
5.25M | 5.24M | 5.30M | 5.06M | 4.92M | 4.95M | 4.99M | 4.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income - Trust
|
0.66M | 0.66M | 0.69M | 0.68M | 0.70M | 0.72M | 0.72M | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Card Income
|
1.52M | 1.62M | 1.59M | 1.57M | 1.48M | 1.59M | 1.78M | 1.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
2.18M | 1.48M | 1.94M | 1.18M | 1.84M | 1.88M | 1.42M | 1.17M | 1.41M | 0.92M | 1.47M | 1.20M | 1.39M | 0.97M | 1.05M | 1.17M | 1.59M | 0.82M | 0.87M | 0.95M | 0.93M | 0.66M | 0.97M | 0.98M | 1.21M | 1.41M | 1.92M | 1.68M | 2.04M | 1.66M | 2.09M | 0.60M | 2.00M | 0.79M | 2.13M | -3.39M | 1.73M | 0.69M | 0.55M |
|
Non-Interest Income
|
11.73M | 11.70M | 11.60M | 11.54M | 11.66M | 12.12M | 12.55M | 20.30M | 11.96M | 11.77M | 12.53M | 11.90M | 11.58M | 12.29M | 11.81M | 11.73M | 11.65M | 9.55M | 10.48M | 13.96M | 10.19M | 11.03M | 11.28M | 10.84M | 11.58M | 11.26M | 11.82M | 10.46M | 10.55M | 10.70M | 11.28M | 10.99M | 10.10M | 10.50M | 11.93M | 10.63M | 10.32M | 10.31M | 10.15M |
|
Amortization - Intangibles
|
0.91M | 0.87M | 0.87M | 0.86M | 0.80M | 0.76M | 0.76M | 0.76M | 0.57M | 0.45M | 0.45M | 0.45M | 0.31M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
1.21M | 1.19M | 1.21M | 1.29M | 1.25M | 1.27M | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
2.13M | 2.13M | 2.11M | 2.13M | 2.14M | 2.19M | 2.38M | 2.33M | 2.34M | 2.30M | 2.29M | 2.30M | 2.37M | 2.37M | 2.37M | 2.36M | 2.40M | 2.32M | 2.34M | 2.36M | 2.39M | 2.42M | 2.43M | 2.36M | 2.44M | 2.42M | 2.43M | 2.39M | 2.44M | 2.49M | 2.47M | 2.44M | 2.54M | 2.51M | 2.61M | 2.61M | 2.70M | 2.71M | 2.72M |
|
Wages, Salaries and Other
|
13.12M | 12.89M | 13.06M | 12.44M | 13.07M | 12.98M | 12.82M | 12.65M | 13.35M | 13.19M | 13.41M | 13.05M | 13.11M | 13.09M | 12.56M | 12.30M | 13.02M | 12.90M | 12.54M | 12.29M | 12.66M | 12.10M | 11.81M | 11.44M | 11.92M | 11.41M | 11.31M | 11.48M | 12.07M | 11.83M | 11.82M | 12.16M | 12.59M | 12.48M | 12.76M | 12.46M | 12.13M | 12.30M | 12.39M |
|
Rent Expense
|
3.40M | 3.40M | 3.75M | 8.47M | 4.89M | 4.78M | 4.91M | 4.86M | 4.69M | 4.86M | 4.81M | 5.31M | 5.05M | 4.92M | 5.20M | 5.08M | 4.93M | 4.79M | 5.01M | 4.90M | 4.88M | 4.81M | 4.76M | 4.69M | 4.75M | 4.86M | 5.06M | 5.22M | 5.49M | 5.01M | 5.07M | 4.96M | 5.04M | 5.16M | 5.26M | 5.22M | 5.04M | 5.15M | 5.25M |
|
Other Operating Expenses
|
19.47M | 19.03M | 19.50M | 13.19M | 17.14M | 17.09M | 17.06M | 24.26M | 18.99M | 18.58M | 22.27M | 18.17M | 17.77M | 18.28M | 16.46M | 16.77M | 17.33M | 17.64M | 17.25M | 17.29M | 17.64M | 17.06M | 17.51M | 16.86M | 17.69M | 17.35M | 17.27M | 17.48M | 18.28M | 18.34M | 18.11M | 18.12M | 18.52M | 18.46M | 18.44M | 18.02M | 17.39M | 17.67M | 17.82M |
|
Operating Expenses
|
26.21M | 25.75M | 26.57M | 25.08M | 25.42M | 25.32M | 25.59M | 31.44M | 26.02M | 25.74M | 29.37M | 25.79M | 25.18M | 25.56M | 24.03M | 24.21M | 24.66M | 24.75M | 24.60M | 24.55M | 24.91M | 24.29M | 24.70M | 23.91M | 24.88M | 24.63M | 24.77M | 25.09M | 26.21M | 25.84M | 25.65M | 25.52M | 26.10M | 26.13M | 26.31M | 25.85M | 25.13M | 25.53M | 25.80M |
|
EBIT
|
19.52M | 20.20M | 22.18M | 20.18M | 20.37M | 22.79M | 21.58M | 24.34M | 22.25M | 23.37M | 21.78M | 25.56M | 25.88M | 26.35M | 27.47M | 27.40M | 22.68M | 26.34M | 27.24M | 32.38M | 27.60M | 31.02M | 30.39M | 29.97M | 30.46M | 34.63M | 47.85M | 54.57M | 55.51M | 55.35M | 58.08M | 56.53M | 52.44M | 53.44M | 53.41M | 47.18M | 45.23M | 42.25M | 41.59M |
|
Non Operating Investment Income
|
| | | | | | | | -0.04M | -0.01M | -0.02M | 0.01M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
18.97M | 19.66M | 21.66M | 19.68M | 19.89M | 22.31M | 21.11M | 23.87M | 21.79M | 22.91M | 21.25M | 25.04M | 25.39M | 25.87M | 27.02M | 26.95M | 22.23M | 25.90M | 26.77M | 31.89M | 27.12M | 30.53M | 29.90M | 29.47M | 29.98M | 34.15M | 47.37M | 54.10M | 55.04M | 54.74M | 56.95M | 54.85M | 49.44M | 48.13M | 47.77M | 43.72M | 41.84M | 39.06M | 37.94M |
|
Tax Provisions
|
4.74M | 5.11M | 6.03M | 7.67M | 4.84M | 6.51M | 6.09M | 19.71M | 4.28M | 4.91M | 4.26M | 6.93M | 5.74M | 6.24M | 6.63M | 6.22M | 5.27M | 6.34M | 6.72M | 8.30M | 6.98M | 7.95M | 7.84M | 7.75M | 7.36M | 8.84M | 12.61M | 14.75M | 14.59M | 14.49M | 15.35M | 17.38M | 13.03M | 12.67M | 12.71M | 12.02M | 10.80M | 10.00M | 9.68M |
|
Profit After Tax
|
14.23M | 14.55M | 15.63M | 14.45M | 15.05M | 15.80M | 15.02M | 4.16M | 17.51M | 18.01M | 16.99M | 19.05M | 19.65M | 19.62M | 20.39M | 20.73M | 16.96M | 19.56M | 20.05M | 23.84M | 20.15M | 22.58M | 22.06M | 21.72M | 22.62M | 25.31M | 34.76M | 39.34M | 40.45M | 40.25M | 41.60M | 39.47M | 36.42M | 35.46M | 35.06M | 31.70M | 31.04M | 29.07M | 28.26M |
|
Equity Income
|
| | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
14.23M | 14.55M | 15.63M | 12.01M | 15.05M | 15.80M | 15.02M | 4.16M | 17.51M | 18.01M | 16.99M | 18.11M | 19.65M | 19.62M | 20.39M | 20.73M | 16.96M | 19.56M | 20.05M | 23.59M | 20.15M | 22.58M | 22.06M | 21.72M | 22.62M | 25.31M | 34.76M | 39.34M | 40.45M | 40.25M | 41.60M | 37.47M | 36.42M | 35.46M | 35.06M | 31.70M | 31.04M | 29.07M | 28.26M |
|
Consolidated Net Income
|
14.23M | 14.55M | 15.63M | 12.01M | 15.05M | 15.80M | 15.02M | 4.16M | 17.51M | 18.01M | 16.99M | 18.11M | 19.65M | 19.62M | 20.39M | 20.73M | 16.96M | 19.56M | 20.05M | 23.59M | 20.15M | 22.58M | 22.06M | 21.72M | 22.62M | 25.31M | 34.76M | 39.34M | 40.45M | 40.25M | 41.60M | 37.47M | 36.42M | 35.46M | 35.06M | 31.70M | 31.04M | 29.07M | 28.26M |
|
Income towards Parent Company
|
14.23M | 14.55M | 15.63M | 12.01M | 15.05M | 15.80M | 15.02M | 4.16M | 17.51M | 18.01M | 16.99M | 18.11M | 19.65M | 19.62M | 20.39M | 20.73M | 16.96M | 19.56M | 20.05M | 23.59M | 20.15M | 22.58M | 22.06M | 21.72M | 22.62M | 25.31M | 34.76M | 39.34M | 40.45M | 40.25M | 41.60M | 37.47M | 36.42M | 35.46M | 35.06M | 31.70M | 31.04M | 29.07M | 28.26M |
|
Net Income towards Common Stockholders
|
14.23M | 14.55M | 15.63M | 12.01M | 15.05M | 15.80M | 15.02M | 4.16M | 17.51M | 18.01M | 16.99M | 18.11M | 19.65M | 19.62M | 20.39M | 20.73M | 16.96M | 19.56M | 20.05M | 23.59M | 20.15M | 22.58M | 22.06M | 21.72M | 22.62M | 25.31M | 34.76M | 39.34M | 40.45M | 40.25M | 41.60M | 37.47M | 36.42M | 35.46M | 35.06M | 31.70M | 31.04M | 29.07M | 28.26M |
|
EPS (Basic)
|
0.56 | 0.57 | 0.61 | 0.56 | 0.58 | 0.60 | 0.57 | 0.16 | 0.66 | 0.68 | 0.64 | 0.71 | 0.73 | 0.73 | 0.76 | 0.77 | 0.63 | 0.72 | 0.74 | 0.89 | 0.75 | 0.84 | 0.82 | 0.81 | 0.84 | 0.94 | 1.29 | 1.46 | 1.51 | 1.51 | 1.56 | 1.48 | 1.37 | 1.33 | 1.31 | 1.19 | 1.16 | 1.12 | 1.12 |
|
EPS (Weighted Average and Diluted)
|
0.56 | 0.57 | 0.61 | 0.56 | 0.57 | 0.60 | 0.57 | 0.16 | 0.66 | 0.67 | 0.63 | 0.71 | 0.73 | 0.73 | 0.75 | 0.77 | 0.63 | 0.72 | 0.74 | 0.89 | 0.75 | 0.84 | 0.82 | 0.81 | 0.84 | 0.94 | 1.29 | 1.46 | 1.51 | 1.51 | 1.56 | 1.48 | 1.37 | 1.33 | 1.31 | 1.19 | 1.16 | 1.12 | 1.12 |
|
Shares Outstanding (Weighted Average)
|
25.40M | 25.50M | 25.63M | 25.67M | 26.27M | 26.30M | 26.31M | 26.35M | 26.57M | 26.63M | 26.67M | 26.73M | 26.89M | 26.93M | 26.98M | 27.06M | 27.10M | 26.94M | 26.93M | 26.87M | 26.81M | 26.87M | 26.87M | 26.87M | 26.87M | 26.89M | 26.91M | 26.91M | 26.91M | 26.65M | 26.65M | 26.65M | 26.67M | 26.68M | 26.69M | 26.69M | 26.71M | 26.18M | 25.46M |
|
Shares Outstanding (Diluted Average)
|
| | | 25.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.72M | | 26.68M | 26.68M | 26.69M | | 26.64M | 26.26M | 25.95M |
|
EBITDA
|
20.73M | 21.39M | 23.39M | 21.47M | 21.62M | 24.06M | 22.82M | 24.34M | 22.25M | 23.37M | 21.78M | 25.56M | 25.88M | 26.35M | 27.47M | 27.40M | 22.68M | 26.34M | 27.24M | 32.38M | 27.60M | 31.02M | 30.39M | 29.97M | 30.46M | 34.63M | 47.85M | 54.57M | 55.51M | 55.35M | 58.08M | 56.53M | 52.44M | 53.44M | 53.41M | 47.18M | 45.23M | 42.25M | 41.59M |
|
Tax Rate
|
24.99% | 26.01% | 27.83% | 38.98% | 24.32% | 29.20% | 28.85% | 82.57% | 19.66% | 21.41% | 20.03% | 27.68% | 22.61% | 24.13% | 24.53% | 23.09% | 23.71% | 24.48% | 25.10% | 26.03% | 25.72% | 26.05% | 26.22% | 26.29% | 24.56% | 25.87% | 26.61% | 27.27% | 26.51% | 26.48% | 26.95% | 31.68% | 26.35% | 26.33% | 26.61% | 27.49% | 25.82% | 25.59% | 25.51% |