Interest and Dividend Income | 81,397 | 68,515 | 29,024 | 12,120 | 13,689 | |
Total Interest Expense | 73,341 | 62,164 | 21,346 | 5,650 | 8,938 | |
Net Interest Income | 8,056 | 6,351 | 7,678 | 6,470 | 4,751 | |
Brokerage Commission | 4,086 | 3,789 | 4,034 | 3,590 | 3,539 | |
Trading & Principal Transactions | 23,036 | 20,364 | 19,288 | 26,972 | 20,184 | |
Asset Management Fee | 10,596 | 9,532 | 9,005 | 8,171 | 6,986 | |
Underwriting & Investment Banking Fee | 7,738 | 6,218 | 7,360 | 14,136 | 9,100 | |
Revenue Before Loan Losses | 53,512 | 46,254 | 47,365 | 59,339 | 44,560 | |
Provision for Loan Losses | 1,348 | 1,028 | 2,715 | 357 | 3,098 | |
Revenue | 52,164 | 45,226 | 44,650 | 58,982 | 41,462 | |
Revenue Growth (YoY) | 15.34% | 1.29% | -24.30% | 42.26% | 16.86% | |
Salaries & Employee Benefits | 16,706 | 15,499 | 15,148 | 17,719 | 13,309 | |
Cost of Services Provided | 11,986 | 10,922 | 10,845 | 9,465 | 8,155 | |
Other Operating Expenses | 2,683 | 2,681 | 2,716 | 2,739 | 2,197 | |
Total Operating Expenses | 33,539 | 32,380 | 30,850 | 31,795 | 25,563 | |
Operating Income | 18,625 | 12,846 | 13,800 | 27,187 | 15,899 | |
EBT Excluding Unusual Items | 18,625 | 12,846 | 13,800 | 27,187 | 15,899 | |
Impairment of Goodwill | - | -504 | - | - | - | |
Asset Writedown | -228 | -1,074 | -314 | -143 | - | |
Legal Settlements | - | - | - | - | -3,420 | |
Other Unusual Items | - | -529 | - | - | - | |
Pretax Income | 18,397 | 10,739 | 13,486 | 27,044 | 12,479 | |
Income Tax Expense | 4,121 | 2,223 | 2,225 | 5,409 | 3,020 | |
Net Income | 14,276 | 8,516 | 11,261 | 21,635 | 9,459 | |
Preferred Dividends & Other Adjustments | 801 | 660 | 550 | 519 | 569 | |
Net Income to Common | 13,475 | 7,856 | 10,711 | 21,116 | 8,890 | |
Net Income Growth | 67.64% | -24.38% | -47.95% | 128.72% | 11.73% | |
Shares Outstanding (Basic) | 328 | 341 | 352 | 351 | 356 | |
Shares Outstanding (Diluted) | 334 | 346 | 358 | 356 | 360 | |
Shares Change (YoY) | -3.53% | -3.44% | 0.65% | -1.25% | -4.05% | |
EPS (Basic) | 41.07 | 23.05 | 30.42 | 60.25 | 24.94 | |
EPS (Diluted) | 40.54 | 22.87 | 30.06 | 59.45 | 24.74 | |
EPS Growth | 77.31% | -23.93% | -49.44% | 140.25% | 17.65% | |
Free Cash Flow | -15,303 | -14,903 | 4,960 | 1,631 | -24,844 | |
Free Cash Flow Per Share | -45.87 | -43.10 | 13.85 | 4.58 | -68.95 | |
Dividend Per Share | 11.500 | 10.500 | 9.000 | 6.500 | 5.000 | |
Dividend Growth | 9.52% | 16.67% | 38.46% | 30.00% | 20.48% | |
Operating Margin | 35.70% | 28.40% | 30.91% | 46.09% | 38.35% | |
Profit Margin | 25.83% | 17.37% | 23.99% | 35.80% | 21.44% | |
Free Cash Flow Margin | -29.34% | -32.95% | 11.11% | 2.77% | -59.92% | |
Effective Tax Rate | 22.40% | 20.70% | 16.50% | 20.00% | 24.20% | |