SYNOVUS FINANCIAL CORP SNV Income Statement

Synovus financial corp (SNV)

Income statement / Quarterly

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Sep'09	Jun'09
Interest income:
Loans, including fees
427,337	448,515	463,437	457,564	447,769	326,613	314,639	300,056	285,340	279,110	273,847	261,971	249,348	243,894	237,448	232,974	229,917	224,577	220,782	216,756	215,269	218,548	217,288	215,737	211,343	216,166	217,982	215,656	216,554	224,019	229,814	232,283	238,523	245,450	251,952	256,597	265,037	277,820	289,320	299,035	304,766	330,636	335,923
Investment securities available for sale
51,653	52,333	53,761	52,794	49,938	24,952	24,164	23,884	23,928	22,585	20,014	20,266	19,834	17,541	16,269	16,685	16,972	16,110	14,926	14,175	13,943	14,056	14,029	14,490	15,257	15,265	13,584	12,986	10,732	12,591	14,791	18,795	21,104	23,465	26,620	27,925	29,425	30,019	32,163	34,413	35,069	42,051	44,341
Trading account assets
-	-	-	-	-	-	-	-	-	-	-	21	28	-	13	12	22	45	34	117	107	99	106	90	161	115	155	124	154	194	255	236	278	235	212	222	256	237	184	228	194	278	277
Mortgage loans held for sale
792	1,112	978	752	391	436	578	557	379	448	506	505	467	681	727	650	588	486	662	766	632	585	701	616	402	455	869	1,411	1,706	1,941	1,764	1,129	1,367	1,852	1,309	1,223	1,811	2,998	2,507	1,824	1,325	2,615	3,322
Federal Reserve Bank balances
1,508	-	2,288	2,701	3,671	-	2,376	2,818	1,750	-	1,569	1,304	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	67	61	41	65	41
Other earning assets
2,607	-	2,951	2,320	3,070	-	2,185	2,519	1,737	-	1,716	1,443	1,513	-	946	1,052	825	-	868	893	805	-	708	808	692	-	448	432	465	-	364	408	331	-	38	343	122	-	-6	6	15	32	29
Federal Reserve Bank balances
-	-	-	-	-	-	-	-	-	-	-	-	1,211	1,186	1,151	1,020	999	731	821	947	645	520	562	472	527	724	814	904	780	754	688	958	1,051	1,298	1,839	1,742	1,781	2,188	2,252	2,168	1,378	936	509
Other earning assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	479	3	4	7	7	49
Total interest income
483,897	506,253	523,415	516,131	504,839	357,395	343,942	329,834	313,134	306,934	297,652	285,510	272,401	264,533	256,554	252,393	249,323	242,814	238,093	233,654	231,401	234,703	233,394	232,213	228,382	233,258	233,852	231,513	230,391	240,001	247,676	253,809	262,654	273,302	281,970	288,052	298,432	313,557	326,490	337,739	342,795	376,620	384,491
Interest expense:
Deposits
86,002	82,483	94,082	92,700	87,684	45,677	39,219	32,600	26,375	25,451	20,798	18,118	16,958	16,133	15,858	16,200	16,015	16,675	17,227	16,813	14,819	13,933	13,504	13,521	14,221	15,428	16,354	15,894	16,716	18,220	21,144	25,898	30,487	35,799	42,653	45,869	49,564	59,731	68,824	76,065	83,707	110,568	116,715
Federal funds purchased, securities sold under repurchase agreements, and other short-term borrowings
5,932	7,585	7,843	7,294	3,463	809	940	203	1,601	520	347	45	38	347	58	51	45	33	46	46	43	33	35	75	77	81	72	80	91	109	155	170	180	213	256	297	297	364	470	544	543	1,126	1,046
Long-term debt
18,703	16,916	19,393	18,875	16,517	12,976	12,164	12,454	10,874	11,250	13,935	16,250	15,478	14,522	14,631	14,693	15,070	13,485	13,030	13,151	13,276	13,281	13,592	13,566	13,570	13,418	13,456	13,462	13,770	14,215	14,032	14,385	11,028	10,134	10,458	10,925	11,137	11,495	11,736	11,091	9,678	10,295	10,122
Total interest expense
110,637	106,984	121,318	118,869	107,664	59,462	52,323	45,257	38,850	37,221	35,080	34,413	32,474	31,002	30,547	30,944	31,130	30,193	30,303	30,010	28,138	27,247	27,131	27,162	27,868	28,927	29,882	29,436	30,577	32,544	35,331	40,453	41,695	46,146	53,367	57,091	60,998	71,590	81,030	87,700	93,928	121,989	127,883
Net interest income
373,260	399,269	402,097	397,262	397,175	297,933	291,619	284,577	274,284	269,713	262,572	251,097	239,927	233,531	226,007	221,449	218,193	212,621	207,790	203,644	203,263	207,456	206,263	205,051	200,514	204,331	203,970	202,077	199,814	207,457	212,345	213,356	220,959	227,156	228,603	230,961	237,434	241,967	245,460	250,039	248,867	254,631	256,608
Provision for credit losses
158,722	-	-	-	23,569	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Provision for Loan and Lease Losses
-	-	27,562	12,119	-	12,149	14,982	11,790	12,776	8,565	39,686	10,260	8,674	6,259	5,671	6,693	9,377	5,021	2,956	6,636	4,397	8,193	3,843	12,284	9,511	14,064	6,761	13,077	35,696	146,526	63,572	44,222	66,049	54,565	102,325	120,159	141,746	252,402	239,020	298,904	340,948	496,522	631,526
Net interest income after provision for credit losses
214,538	374,799	374,535	385,143	373,606	285,784	276,637	272,787	261,508	261,148	222,886	240,837	231,253	227,272	220,336	214,756	208,816	207,600	204,834	197,008	198,866	199,263	202,420	192,767	191,003	190,267	197,209	189,000	164,118	60,931	148,773	169,134	154,910	172,591	126,278	110,802	95,688	-10,435	6,440	-48,865	-92,081	-241,891	-374,918
Non-interest revenue:
Service charges on deposit accounts
20,689	22,385	22,952	21,994	20,859	20,319	20,582	19,999	19,940	-	-	-	20,118	22,474	20,822	20,240	19,710	20,522	20,692	19,795	19,133	20,286	20,159	19,238	19,214	19,647	19,426	19,195	19,521	20,884	20,404	18,684	18,231	19,175	20,039	19,238	20,318	24,247	26,711	27,876	26,280	29,699	29,702
Fiduciary and asset management fees
15,174	15,646	14,686	14,478	13,578	13,805	13,462	13,983	13,435	-	-	-	12,151	11,903	11,837	11,580	11,274	11,206	11,308	11,843	11,571	11,690	11,207	11,296	11,033	10,979	10,389	11,111	10,971	10,536	10,340	10,792	10,835	10,762	11,631	11,879	11,537	11,039	10,408	11,357	11,338	11,244	10,657
Card fees
10,950	11,324	12,297	11,161	10,877	10,863	10,608	10,833	10,199	-	-	-	9,844	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Brokerage revenue
12,398	11,106	11,071	10,052	9,379	8,921	9,041	8,709	8,695	-	-	-	7,226	7,008	6,199	7,338	6,483	6,876	6,946	6,782	7,251	6,887	7,281	6,707	6,213	6,306	6,636	7,002	7,594	7,127	6,844	6,295	6,647	6,939	6,556	6,291	6,220	8,749	6,736	6,768	5,931	7,047	7,521
Mortgage banking income
12,227	9,287	10,351	7,907	5,054	3,782	5,290	4,839	5,047	-	-	-	5,766	5,505	7,329	5,941	5,484	4,136	5,965	7,511	6,484	4,895	4,665	5,283	3,511	2,913	5,314	7,338	6,917	9,025	9,261	7,983	6,003	4,847	7,427	5,547	2,495	11,039	10,163	6,318	5,814	7,037	14,590
Revenue from contract with customers
-	-	-	-	-	-	-	-	-	-	52,320	51,835	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital markets income
11,243	9,503	7,396	8,385	5,245	2,840	1,155	1,118	690	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income from bank-owned life insurance
6,038	5,621	5,139	5,176	5,290	3,682	3,771	3,733	4,217	3,900	3,232	3,272	3,056	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cabela's Transaction Fee
-	-	-	-	-	-	-	-	-	-	75,000	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investment securities gains, net
8,734	-2,158	-3,731	-1,845	75	0	0	-1,296	0	0	-7,956	-1	7,668	5,885	59	0	67	59	0	1,985	725	0	0	0	1,331	373	1,124	1,403	45	8,233	6,656	4,170	20,083	10,337	62,873	377	1,420	-228	-612	17	-448	14,730	-
Bankcard fees
-	-	-	-	-	-	-	-	-	-	-	-	-	-	8,269	8,346	8,372	8,262	8,334	8,499	8,077	8,536	8,182	8,695	7,518	7,979	7,760	7,838	7,064	10,137	7,866	8,493	7,579	7,149	11,562	12,125	10,657	11,431	10,674	9,800	9,515	9,114	9,144
Decrease in fair value of private equity investments, net
-	-	-	-	-	-	-	-	-	-	-	-1,352	-1,814	-	-249	113	-391	-	-	-	-	-	-	-	-	-	284	-883	-257	1,805	-944	7,279	93	-178	-771	-301	132	1,500	3,521	1,283	899	-6,853	8,090
Gain on sale of Memphis branches, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	5,789	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain from sale of MasterCard shares
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	8,351
Other non-interest revenue
6,404	15,241	8,599	12,499	9,021	3,780	7,759	11,469	4,823	16,488	3,929	4,807	2,956	-9,940	8,718	9,048	7,344	9,535	8,293	7,812	7,367	7,620	7,787	7,241	10,710	5,021	7,446	6,313	7,379	6,159	7,530	7,830	9,968	10,128	8,652	7,404	6,454	7,356	8,723	5,174	4,839	6,484	6,425
Total non-interest revenue
103,857	97,955	88,760	89,807	79,378	67,992	71,668	73,387	67,046	69,352	135,435	68,701	71,839	74,006	68,155	67,886	63,147	66,175	67,059	68,832	65,854	64,549	63,985	63,388	70,182	60,180	63,578	65,092	64,721	80,117	73,233	76,477	84,139	73,469	133,392	67,849	64,164	79,890	81,764	73,995	69,698	86,235	103,202
Non-interest expense:
Salaries and other personnel expense
149,678	145,084	142,516	143,009	139,427	113,496	114,341	111,863	113,720	111,242	109,675	105,213	107,191	101,662	101,945	97,061	101,358	95,524	94,341	94,565	96,488	92,049	93,870	92,540	93,445	91,962	92,794	89,479	93,917	94,900	93,177	95,173	92,622	93,513	93,184	91,749	93,100	104,745	105,933	103,929	104,022	104,568	108,508
Net occupancy and equipment expense
42,194	42,644	41,017	39,851	38,394	34,260	32,088	32,654	31,480	30,127	30,573	29,933	29,331	27,867	28,120	26,783	26,577	27,816	26,937	26,541	26,172	26,369	26,956	26,425	26,056	26,314	26,475	26,383	24,167	26,063	26,647	26,159	26,706	27,339	27,981	28,883	29,834	30,169	31,311	30,588	29,978	31,231	30,544
Third-party processing and other services
21,480	20,292	18,528	19,118	17,758	14,803	14,810	15,067	13,945	14,826	13,659	13,620	12,603	12,287	11,219	11,698	11,116	10,992	10,844	10,672	10,343	10,437	10,044	9,464	10,097	9,689	10,151	10,366	9,929	9,540	9,429	9,900	9,137	12,803	9,024	9,251	8,950	12,355	11,117	11,323	10,683	11,194	11,166
Goodwill impairment
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	241
Professional fees
10,675	9,921	9,719	9,312	6,348	8,650	6,298	6,284	5,505	6,185	7,141	7,551	5,355	6,905	6,486	6,938	6,369	8,264	6,371	6,417	5,594	8,013	2,526	8,224	7,677	9,855	11,410	10,416	7,095	12,037	10,074	9,929	9,267	10,321	10,135	10,893	9,236	12,155	12,424	11,595	9,380	11,121	10,340
FDIC insurance and other regulatory fees
5,278	9,826	7,242	7,867	6,761	4,728	6,430	6,543	6,793	6,288	7,078	6,875	6,770	6,614	6,756	6,625	6,719	6,776	6,591	6,767	6,957	8,116	7,839	7,885	9,645	8,396	7,639	7,941	8,480	8,238	9,205	13,302	14,663	13,238	15,463	15,956	14,406	16,686	16,178	18,970	17,646	15,341	30,061
Advertising expense
4,752	4,375	5,950	5,923	5,123	6,834	3,735	5,220	5,092	8,080	3,610	5,346	5,912	4,906	5,597	7,351	2,410	3,681	5,488	2,865	3,443	8,102	7,177	6,281	2,477	-	3,114	1,821	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Amortization of intangibles
-	-	2,900	2,400	-	-	292	292	292	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Merger-related expense
0	-912	353	7,401	49,738	3,381	6,684	0	0	-	23	-	-	1,086	550	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnout liability adjustments
-	-	-10,457	-	-	-	-11,652	-	-	-	2,059	1,707	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Valuation adjustment to Visa derivative
-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Foreclosed real estate expense, net
-	-	-	-	-	-	-	-	-	-	7,265	1,448	2,134	2,841	2,725	4,588	2,684	4,453	4,503	4,351	9,496	6,503	9,074	4,063	5,681	5,063	10,359	7,502	10,940	34,978	11,997	20,708	22,972	31,853	37,108	39,872	24,737	20,793	50,890	46,440	45,507	101,437	172,404
Loss on early extinguishment of debt, net
-	-	-4,592	-	-	-	0	-	-	-	-	-	-	0	0	0	-4,735	-1,533	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Losses on other loans held for sale, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-408	86	-165	-676	-4,104	1,058	-959	145	846	-480	2,226	-2,977	0	-12	-61	-608	-1,160
Fair value adjustment to Visa derivative
-	-	-	-	-	-	-	-	-	-	-	-	-	-	360	360	360	-	-	-	-	310	1,979	356	396	799	0	764	37	758	833	1,734	2,979	5,942	0	92	4	-	-	-	-	-4,067	-
Restructuring charges, net
-	-	-	-	-	-	-	-	-	-	519	13	6,511	-	1,243	5,841	1,140	69	69	5	-107	3,483	809	7,716	8,577	3,769	687	1,758	4,850	1,969	1,192	1,393	858	639	2,587	3,106	24,333	-	3,420	-	0	-	397
Loss (gain) on curtailment of post-retirement health benefit
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	398	-	-	-	0	-	-
Other operating expenses
42,222	50,660	33,035	29,235	28,861	36,298	23,967	26,134	18,352	48,193	24,044	20,041	21,581	38,344	20,870	21,366	24,765	22,462	22,763	25,623	20,522	21,501	33,475	19,251	20,110	31,341	24,291	24,842	22,706	17,575	24,834	31,024	22,970	23,977	27,916	22,133	36,944	34,100	37,738	35,905	35,520	45,387	29,115
Total non-interest expense
276,279	266,122	276,310	264,126	292,410	209,922	220,297	204,057	195,179	226,532	205,646	191,747	197,388	193,208	185,871	188,611	188,233	183,034	177,907	177,806	178,908	184,883	193,749	182,205	184,161	190,737	187,328	181,186	182,286	213,348	191,492	208,264	203,133	219,082	222,552	222,415	239,716	229,006	269,011	258,762	252,797	316,820	393,936
Income before income taxes
42,116	206,632	186,985	210,824	160,574	143,854	128,008	142,117	133,375	103,968	152,675	117,791	105,704	108,070	102,620	94,031	83,730	90,741	93,986	88,034	85,812	78,929	72,656	73,950	77,024	59,710	73,459	72,906	46,553	-72,300	30,514	37,347	35,916	26,978	37,118	-43,764	-79,864	-159,551	-180,807	-233,632	-275,180	-472,476	-665,652
Income tax expense
3,595	54,948	51,259	54,640	40,388	38,784	18,949	30,936	30,209	74,361	54,668	41,788	33,847	39,519	37,375	33,574	31,199	32,342	36,058	32,242	31,849	25,756	25,868	27,078	28,608	21,130	27,765	27,371	16,979	-796,339	-211	-2,105	-77	-378	6,910	-4,764	-456	5,883	360	-5,057	-16,337	-31,528	-80,059
Loss from continuing operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-165,434	-181,167	-228,575	-258,843	-440,948	-585,593
Income from discontinued operations, net of income taxes
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	1	43,161	1,146	1,340
Net income
-	-	-	-	-	-	-	-	-	-	98,007	76,003	71,857	68,551	65,245	60,457	52,531	58,399	57,928	55,792	53,963	53,173	46,788	46,872	48,416	38,580	45,694	45,535	29,574	724,039	30,725	39,452	35,993	27,356	30,208	-39,000	-79,408	-165,433	-181,167	-228,575	-215,682	-439,802	-584,253
Net (loss) income available to non-controlling interest
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-220	134	277	-381	-209	-255	2,677
Net income
38,521	151,684	135,726	156,184	120,186	105,070	109,059	111,181	103,166	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	35,993	27,356	30,208	-39,000	-79,188	-165,567	-181,444	-228,194	-215,473	-439,547	-586,930
Less: Preferred stock dividends
8,291	-	-	-	3,150	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred stock dividends
-	-	8,291	3,150	-	3,151	9,729	2,559	2,559	2,561	2,559	2,559	2,559	2,561	2,559	2,559	2,559	2,561	2,559	2,559	2,559	2,561	2,559	2,559	2,559	2,730	8,506	14,818	14,776	14,735	14,695	14,649	14,624	14,577	14,541	14,504	14,466	14,431	14,394	14,360	14,325	14,258	14,225
Net income available to common shareholders
30,230	143,394	127,435	153,034	117,036	101,919	99,330	108,622	100,607	27,046	95,448	73,444	69,298	65,990	62,686	57,898	49,972	55,838	55,369	53,233	51,404	50,612	44,229	44,313	45,857	35,850	37,188	30,717	14,798	709,304	16,030	24,803	21,369	12,779	15,667	-53,504	-93,654	-179,998	-195,838	-242,554	-229,798	-453,805	-601,155
Net income (loss) from continuing operations attributable to common shareholders (per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-0.13	-0.25	-0.36	-0.56	-1.32	-1.83
Net income per common share, basic (in dollars per share)
0.21	0.96	0.84	0.97	0.73	0.87	0.85	0.92	0.85	0.23	0.79	0.60	0.57	0.54	0.51	0.46	0.39	0.43	0.42	0.40	0.38	0.37	0.32	0.32	0.33	0.39	0.27	0.25	0.02	6.79	0.02	0.03	0.03	0.02	0.02	-0.07	-0.12	-	-	-	-	-1.32	-1.82
Net income (loss) from continuing operations attributable to common shareholders (per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-1.32	-1.83
Net income per common share, diluted (in dollars per share)
0.20	0.96	0.83	0.96	0.72	0.88	0.84	0.91	0.84	0.23	0.78	0.60	0.56	0.53	0.51	0.46	0.39	0.42	0.42	0.40	0.38	0.36	0.32	0.32	0.33	0.35	0.27	0.24	0.02	5.86	0.02	0.03	0.02	0.02	0.02	-0.07	-0.12	-	-	-	-	-1.32	-1.82
Weighted average common shares outstanding, basic (in shares)
147,311	146,770	152,238	157,389	160,927	116,272	117,241	118,397	118,666	119,245	120,900	122,203	122,300	122,305	122,924	125,100	127,227	130,296	131,516	132,947	134,933	137,014	139,043	138,991	138,932	-535,319	136,671	121,585	787,043	-1,909,879	786,576	786,576	786,135	785,288	785,280	785,277	785,243	-	784,916	-	-	344,626	329,850
Weighted average common shares outstanding, diluted (in shares)
148,401	148,352	154,043	159,077	162,760	116,957	118,095	119,139	119,321	120,148	121,814	123,027	123,059	123,152	123,604	125,699	127,857	131,138	132,297	133,625	135,744	137,819	139,726	139,567	139,504	-641,162	137,097	130,134	910,835	-2,209,083	910,396	909,761	908,986	659,321	911,247	785,277	785,243	-	784,916	-	-	344,626	329,850
Net loss attributable to common shareholders (per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-0.25	-0.36	-0.47	-	-
Weighted average common shares outstanding, basic and diluted
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	676,753	489,607	-	-
Other fee income
Revenue from contract with customer
-	-	-	-	-	-	-	-	-	-	-	-	4,868	4,965	5,171	5,280	4,804	5,798	5,521	4,605	5,246	4,635	4,704	4,928	4,863	6,106	5,199	5,775	5,487	6,211	5,276	4,951	4,700	4,310	5,423	5,289	4,931	4,757	5,440	5,402	5,530	7,733	8,722