|
Provisions
|
0.50M | 4.12M | 3.93M | 0.38M | 0.34M | 0.17M | 0.01M | 0.68M | 0.22M | 0.26M | 0.22M | | -0.23M | -0.07M | -0.07M | 0.12M | 0.10M | 0.45M | 0.75M | 0.28M | 0.30M | 0.35M | 0.15M | 0.47M | -0.60M | 0.62M | 0.38M | 0.17M | 0.35M | 0.35M | 0.20M | 0.51M |
|
Revenue
|
-3.11M | 9.43M | 10.79M | 7.90M | 4.64M | 4.96M | 5.01M | 5.27M | 6.67M | 5.45M | 5.73M | 5.92M | 5.95M | 5.99M | 6.32M | 6.47M | 6.35M | 6.30M | 6.59M | 6.36M | 6.22M | 6.31M | 5.20M | 5.01M | 6.12M | 4.83M | 5.30M | 9.20M | 13.07M | 13.23M | 13.49M | 18.73M |
|
Interest income - Loans
|
| 0.06M | 0.05M | 508.58M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.08M | 0.09M | 0.08M | 0.09M | 0.08M |
|
Interest income - Investments
|
| 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.02M | 0.04M | | | | 0.04M | | | | | | | | 0.07M | 0.07M | 0.13M | 0.13M | 0.13M | 0.14M | 0.13M | 0.15M | 0.16M | 0.17M | 0.17M | 0.18M |
|
Interest Income - Debt Securities
|
| 5.36M | 4.87M | 4.40M | 4.81M | 4.65M | 4.24M | 4.04M | 3.84M | 4.05M | 3.93M | 3.79M | 3.72M | 3.61M | 3.66M | 3.32M | 3.16M | 2.99M | 2.90M | 2.83M | 2.66M | 2.83M | 2.81M | 2.48M | 2.43M | 1.68M | 1.62M | 1.66M | 1.83M | 1.87M | 1.83M | 1.80M |
|
Interest Income - Fed Funds
|
5.00 | 4.00 | 674.24M | 221.58M | 220.31M | -220.31M | | | | | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.03M | 0.01M | 0.05M | 0.07M | 0.02M | 0.01M | 0.02M |
|
Interest Income - Total
|
0.19M | 11.60M | 11.55M | 11.05M | 7.65M | 7.73M | 7.62M | 7.54M | 7.42M | 7.73M | 7.70M | 7.59M | 7.67M | 7.64M | 7.83M | 7.61M | 7.66M | 7.70M | 7.83M | 7.88M | 7.59M | 7.78M | 8.16M | 8.15M | 8.24M | 8.00M | 8.33M | 12.74M | 14.50M | 14.74M | 14.80M | 19.24M |
|
Interest Expense - Deposits
|
2.62M | 2.50M | 2.38M | 700.34M | 2.11M | 1.98M | 1.81M | 1.70M | 1.64M | 1.52M | 1.50M | 1.48M | 1.39M | 1.39M | 1.39M | 1.36M | 1.29M | 1.29M | 1.30M | 1.30M | 1.34M | 1.38M | 1.41M | 1.44M | 1.47M | 1.53M | 1.58M | 1.99M | 2.01M | 2.06M | 2.11M | 2.27M |
|
Interest Expense - Debt
|
4.27M | 1.60M | 1.76M | 1.59M | 1.65M | 1.71M | 1.72M | 1.66M | 1.63M | 1.62M | 1.62M | 1.53M | 1.26M | 1.19M | 1.09M | 1.05M | 1.01M | 1.07M | 1.12M | 1.12M | 1.07M | 1.09M | 1.08M | 0.89M | 0.84M | 0.56M | 0.62M | 0.69M | 0.89M | 0.98M | 1.07M | 0.99M |
|
Interest Expenses
|
4.26M | 4.17M | 4.20M | 4.13M | 3.81M | 3.72M | 3.56M | 3.38M | 3.30M | 3.18M | 3.15M | 3.03M | 2.68M | 2.61M | 2.52M | 2.48M | 2.38M | 2.44M | 2.51M | 2.59M | 2.60M | 2.71M | 2.81M | 2.67M | 2.72M | 2.55M | 2.65M | 3.37M | 3.45M | 3.58M | 3.72M | |
|
Interest Income - Net
|
11.96M | 7.42M | 7.35M | 6.92M | 7.65M | 7.73M | 7.62M | 7.54M | 7.42M | 7.73M | 7.70M | 7.59M | 7.67M | 7.64M | 7.83M | 7.61M | 7.66M | 7.70M | 7.83M | 7.88M | 7.59M | 7.78M | 8.16M | 8.15M | 8.24M | 8.00M | 8.33M | 12.74M | 14.50M | 14.74M | 14.80M | 15.35M |
|
Interest Income - Total
|
| 7.19M | 3.42M | 6.54M | 7.31M | 7.55M | 7.60M | 6.87M | 7.20M | 7.47M | 7.49M | 7.59M | 7.91M | 7.71M | 7.90M | 7.49M | 7.55M | 7.25M | 7.08M | 7.60M | 7.29M | 7.43M | 8.01M | 7.68M | 8.84M | 7.38M | 7.95M | 12.56M | 14.20M | 14.39M | 14.60M | 14.84M |
|
Financial Services Fees
|
| | | | | | | | | | | | | 0.57M | 0.61M | 0.62M | 0.67M | 0.63M | 0.66M | 0.66M | 0.64M | 0.84M | 0.79M | 0.87M | 0.88M | 0.86M | 0.95M | 1.49M | 1.53M | 1.55M | 1.71M | 1.60M |
|
Service Charges
|
| 0.49M | 0.46M | 0.50M | 0.44M | 0.52M | 0.50M | 0.51M | 0.51M | 0.52M | 0.62M | 0.93M | 0.57M | 0.59M | 0.61M | 0.62M | 0.67M | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| 0.18M | 2.61M | 0.15M | 0.03M | 0.05M | 0.13M | 0.21M | 1.58M | 0.10M | 0.17M | 1.05M | 1.43M | 0.82M | 0.55M | 0.33M | 0.03M | 0.02M | 0.23M | 0.04M | 0.82M | 0.28M | 0.41M | -0.00M | 0.69M | -0.00M | 0.00M | 0.46M | -0.06M | 0.05M | 0.07M | |
|
Investment Banking Income
|
| | 2.61M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.96M | 0.38M | 0.38M | 8.58M | 0.81M | 0.91M | 0.90M | 0.90M | 0.97M | 0.80M | 1.01M | 1.32M | 0.96M | 0.98M | 1.00M | 1.01M | 1.05M | 1.02M | 1.04M | 1.03M | 1.00M | 1.25M | 1.16M | 1.24M | 1.25M | 1.26M | 1.32M | 1.92M | 1.97M | 2.03M | 2.16M | 0.46M |
|
Non-Interest Income
|
0.96M | 2.00M | 3.44M | 0.98M | 0.81M | 0.95M | 0.94M | 1.11M | 2.55M | 0.90M | 1.18M | 1.35M | 0.96M | 0.96M | 1.01M | 1.34M | 1.08M | 1.04M | 1.26M | 1.08M | 1.23M | 1.25M | 2.37M | 2.11M | 2.81M | 2.12M | 2.28M | 3.86M | 2.02M | 2.08M | 2.41M | 2.06M |
|
Amortization - Intangibles
|
| 0.37M | 0.39M | 0.39M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.41M | 0.38M | 0.38M | 0.30M | 0.27M | 0.26M | 0.23M | 0.21M | 0.21M | 0.21M | 0.21M | 0.19M | 0.17M | | | | | | | 0.03M | 0.03M | 0.03M | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.37M | 0.41M | |
|
Research & Development
|
| 0.48M | 0.46M | 0.50M | 0.49M | 0.48M | 0.47M | 0.48M | 0.53M | 0.52M | 0.54M | 0.51M | 0.53M | 0.60M | 0.60M | 0.59M | 0.52M | 0.61M | 0.60M | 0.62M | 0.58M | 0.56M | | | | | | | 0.39M | 0.67M | 0.68M | |
|
Wages, Salaries and Other
|
0.42M | 3.45M | 3.66M | 3.78M | 3.95M | 3.76M | 4.00M | 3.85M | 4.28M | 4.13M | 4.19M | 3.94M | 3.81M | 3.82M | 4.06M | 3.77M | 3.78M | 3.67M | 3.62M | 3.64M | 3.82M | 3.86M | | | | | | | 6.22M | 6.24M | 6.49M | |
|
Rent Expense
|
0.66M | 0.64M | 0.66M | 0.67M | 0.68M | 0.66M | 0.69M | 0.64M | 0.70M | 0.70M | 0.66M | 0.70M | 0.70M | 0.73M | 0.73M | 0.73M | 0.76M | 0.75M | 0.74M | 0.82M | 0.84M | 0.82M | | | | | | | 1.01M | 0.92M | 0.89M | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.12M | | |
|
Other Operating Expenses
|
| 5.27M | 5.07M | 5.12M | 5.38M | 5.30M | 5.47M | 5.22M | 5.61M | 5.61M | 5.59M | 5.53M | 5.28M | 5.46M | 5.52M | 5.17M | 5.26M | 5.17M | 5.00M | 5.06M | 5.29M | 5.49M | 6.87M | 6.99M | 7.07M | 8.00M | 8.22M | 12.01M | 8.79M | 9.23M | 9.18M | |
|
Operating Expenses
|
0.66M | 6.39M | 6.18M | 6.29M | 6.54M | 6.43M | 6.64M | 6.35M | 6.84M | 6.83M | 6.80M | 6.75M | 6.51M | 6.79M | 6.85M | 6.49M | 6.53M | 6.53M | 6.35M | 6.50M | 6.71M | 6.87M | 6.87M | 6.99M | 7.07M | 8.00M | 8.22M | 12.01M | 10.97M | 11.30M | 11.16M | |
|
EBIT
|
6.02M | 3.54M | 4.88M | 5.37M | 5.38M | 5.79M | 5.46M | 5.01M | 6.20M | 4.72M | 5.02M | 5.23M | 5.03M | 4.49M | 4.58M | 4.82M | 4.48M | 4.20M | 4.51M | 4.78M | 4.41M | 4.52M | 5.11M | 4.60M | 5.50M | 3.19M | 3.70M | 6.29M | 8.70M | 8.76M | 9.57M | -5.46M |
|
Interest & Investment Income
|
| | | | 11.46M | 11.45M | 11.17M | 0.80M | 10.71M | 10.91M | 10.85M | | 10.35M | 10.25M | 10.35M | 10.09M | 10.03M | 10.14M | 10.34M | 10.47M | 10.19M | 10.49M | 10.97M | 10.82M | 10.96M | 10.55M | 10.98M | 16.11M | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | -1.43M | -1.40M | -0.54M | | | | | | -0.59M | -0.28M | | | | | | | | | | |
|
EBT
|
1.76M | -0.63M | 0.68M | 1.24M | 1.57M | 2.07M | 1.91M | 1.63M | 2.91M | 1.53M | 1.87M | 2.20M | 2.35M | 1.88M | 2.06M | 2.34M | 2.10M | 1.76M | 2.00M | 2.18M | 1.81M | 1.81M | 2.29M | 1.93M | 2.79M | 0.64M | 1.05M | 2.93M | 5.25M | 5.17M | 5.85M | -5.46M |
|
Tax Provisions
|
0.40M | -0.25M | -0.02M | -0.10M | 0.29M | 0.50M | 0.41M | 0.10M | 0.57M | 0.56M | 0.48M | 0.65M | 0.57M | 0.30M | 0.48M | 0.53M | 0.45M | 0.42M | 0.49M | 0.52M | 0.47M | 0.45M | 0.68M | 0.53M | 0.82M | 0.25M | 0.42M | 1.07M | 0.15M | 1.42M | 2.04M | 5.83M |
|
Profit After Tax
|
1.35M | -0.39M | 0.70M | 1.34M | 1.29M | 1.56M | 1.49M | 1.53M | 2.34M | 0.97M | 1.39M | 1.55M | 1.78M | 1.58M | 1.58M | 1.81M | 1.65M | 1.34M | 1.51M | 1.66M | 1.34M | 1.36M | 1.61M | 1.40M | 1.96M | 0.39M | 0.63M | 1.85M | 5.10M | 3.76M | 3.81M | -0.35M |
|
Income from Continuing Operations
|
1.35M | -0.39M | 0.70M | 1.34M | 1.29M | 1.56M | 1.49M | 1.53M | 2.34M | 0.97M | 1.39M | 1.55M | 1.78M | 1.58M | 1.58M | 1.81M | 1.65M | 1.34M | 1.51M | 1.66M | 1.34M | 1.36M | 1.61M | 1.40M | 1.96M | 0.39M | 0.63M | 1.85M | 5.10M | 3.76M | 3.81M | -11.29M |
|
Consolidated Net Income
|
1.35M | -0.39M | 0.70M | 1.34M | 1.29M | 1.56M | 1.49M | 1.53M | 2.34M | 0.97M | 1.39M | 1.55M | 1.78M | 1.58M | 1.58M | 1.81M | 1.65M | 1.34M | 1.51M | 1.66M | 1.34M | 1.36M | 1.61M | 1.40M | 1.96M | 0.39M | 0.63M | 1.85M | 5.10M | 3.76M | 3.81M | -11.29M |
|
Income towards Parent Company
|
1.35M | -0.39M | 0.70M | 1.34M | 1.29M | 1.56M | 1.49M | 1.53M | 2.34M | 0.97M | 1.39M | 1.55M | 1.78M | 1.58M | 1.58M | 1.81M | 1.65M | 1.34M | 1.51M | 1.66M | 1.34M | 1.36M | 1.61M | 1.40M | 1.96M | 0.39M | 0.63M | 1.85M | 5.10M | 3.76M | 3.81M | -11.29M |
|
Net Income towards Common Stockholders
|
1.35M | -0.39M | 0.70M | 1.34M | 1.29M | 1.56M | 1.49M | 1.53M | 2.34M | 0.97M | 1.39M | 1.55M | 1.78M | 1.58M | 1.58M | 1.81M | 1.65M | 1.34M | 1.51M | 1.66M | 1.34M | 1.36M | 1.61M | 1.40M | 1.96M | 0.39M | 0.63M | 1.85M | 5.10M | 3.76M | 3.81M | -11.29M |
|
EPS (Basic)
|
0.04 | 0.04 | 0.03 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.09 | 0.04 | 0.06 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.07 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.08 | 0.11 | 0.02 | 0.04 | 0.07 | 0.17 | 0.13 | 0.13 | -0.37 |
|
EPS (Weighted Average and Diluted)
|
0.05 | 0.04 | 0.03 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.09 | 0.04 | 0.06 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.07 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.08 | 0.11 | 0.02 | 0.04 | 0.07 | 0.17 | 0.12 | 0.13 | |
|
Shares Outstanding (Weighted Average)
|
31.22M | 29.58M | 29.46M | 28.28M | 28.16M | 28.05M | 27.86M | 27.62M | 26.61M | 26.60M | 24.46M | 24.79M | 22.06M | 21.84M | 20.75M | | 19.86M | 19.52M | 19.17M | | 18.71M | 18.56M | 18.50M | 18.35M | 18.27M | 18.27M | 18.33M | 30.25M | 30.69M | 30.79M | 31.07M | |
|
Shares Outstanding (Diluted Average)
|
28.44M | 28.33M | 28.08M | 27.79M | 26.88M | 26.82M | 26.72M | 26.59M | 25.50M | 25.33M | 25.02M | 24.52M | | 20.69M | 20.32M | 20.08M | 18.81M | 18.56M | 18.34M | 18.18M | 17.68M | 17.60M | | 17.50M | | | | 19.80M | | | | |
|
EBITDA
|
6.02M | 3.54M | 4.88M | 5.37M | 5.38M | 5.79M | 5.46M | 5.01M | 6.20M | 4.72M | 5.02M | 5.23M | 5.03M | 4.49M | 4.58M | 4.82M | 4.48M | 4.20M | 0.75M | -0.76M | -0.21M | 0.35M | 0.87M | 1.21M | 3.86M | 1.88M | 0.95M | -3.53M | 6.73M | 4.69M | 4.46M | -1.31M |
|
Tax Rate
|
22.89% | 39.02% | | | 18.30% | 24.32% | 21.70% | 6.25% | 19.51% | 36.55% | 25.75% | 29.40% | 24.11% | 15.79% | 23.14% | 22.76% | 21.49% | 23.71% | 24.54% | 23.95% | 26.00% | 24.60% | 29.68% | 27.41% | 29.50% | 39.12% | 40.25% | 36.69% | 2.80% | 27.38% | 34.81% | |