|
Provisions
|
1.75M | 3.75M | 2.06M | 2.01M | 2.60M | 2.30M | 2.47M | 1.51M | 2.12M | 2.18M | 3.06M | 3.71M | 3.52M | 2.15M | 3.34M | 4.80M | 4.03M | 5.30M | 9.10M | 3.10M | 60.20M | 34.20M | 6.56M | -13.81M | -16.46M | -27.41M | -18.85M | -1.00M | 2.80M | 3.56M | 6.41M | 6.26M |
|
Revenue
|
77.02M | 80.03M | 80.17M | 79.62M | 79.64M | 83.77M | 85.98M | 74.42M | 85.41M | 4.52M | 4.79M | 20.74M | 5.89M | 6.19M | 6.48M | 34.90M | 7.16M | 7.50M | 7.67M | 139.19M | 7.58M | 5.51M | 6.04M | 80.67M | 6.47M | 169.01M | 167.43M | 174.74M | 161.08M | 177.05M | 176.30M | 188.35M |
|
Interest income - Loans
|
60.45M | 62.60M | 62.65M | 61.88M | 62.95M | 64.75M | 66.19M | 67.50M | 68.08M | 72.32M | 75.60M | 78.20M | 112.65M | 119.54M | 115.82M | 121.85M | 144.12M | 158.84M | 156.65M | 152.51M | 151.13M | 143.23M | 138.40M | 142.11M | 128.01M | 130.57M | 125.00M | 125.19M | 114.20M | 123.27M | 144.67M | 173.47M |
|
Interest income - Investments
|
1.50M | 1.60M | 1.60M | 1.38M | 1.39M | 1.40M | 1.44M | 1.38M | 1.51M | 1.68M | 1.71M | 1.53M | 2.14M | 2.53M | 1.99M | 1.99M | 2.38M | 4.12M | 3.32M | 3.60M | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
3.81M | 3.86M | 3.95M | 3.98M | 4.32M | 4.51M | 4.73M | 4.76M | 4.92M | 4.98M | 5.17M | 5.22M | 7.07M | 8.01M | 10.14M | 11.62M | 13.08M | 13.35M | 12.62M | 12.38M | 11.63M | 11.27M | 10.28M | 10.41M | 10.35M | 10.52M | 11.23M | 11.76M | 13.67M | 14.70M | 14.75M | 16.20M |
|
Interest Income - Deposits
|
0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.12M | 0.18M | 0.17M | 0.65M | 0.68M | 0.49M | 0.31M | 0.47M | 0.54M | 1.03M | 1.69M | 0.86M | 0.15M | 0.14M | 0.12M | 0.08M | 0.09M | 0.29M | 0.40M | 0.13M | 0.16M | 0.94M | 1.38M |
|
Interest Income - Total
|
67.60M | 69.85M | 70.00M | 69.32M | 70.75M | 72.78M | 74.43M | 75.77M | 76.64M | 80.93M | 84.50M | 87.18M | 124.38M | 132.41M | 131.36M | 140.64M | 165.65M | 181.12M | 178.34M | 174.21M | 171.32M | 162.87M | 157.41M | 161.85M | 147.67M | 150.85M | 146.38M | 147.46M | 138.46M | 148.75M | 171.16M | 202.07M |
|
Interest Expense - Deposits
|
3.32M | 3.68M | 4.20M | 4.35M | 4.20M | 4.20M | 4.55M | 4.79M | 5.08M | 6.10M | 7.23M | 7.70M | 11.21M | 13.05M | 15.93M | 19.15M | 24.43M | 28.81M | 30.85M | 30.88M | 28.51M | 19.86M | 15.57M | 12.00M | 9.13M | 7.24M | 5.84M | 4.91M | 4.48M | 6.10M | 15.39M | 30.23M |
|
Interest Expense - Debt
|
2.06M | 2.10M | 2.13M | 2.15M | 2.20M | 2.10M | 2.09M | 2.76M | 4.05M | 4.72M | 4.55M | 4.58M | 5.45M | 6.03M | 6.09M | 6.74M | 7.12M | 8.16M | 8.70M | 7.03M | 6.46M | 5.51M | 4.39M | 4.15M | 3.60M | 3.04M | 3.03M | 4.20M | 3.02M | 3.34M | 3.83M | 4.40M |
|
Interest Expense - Fed Funds
|
0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
5.63M | 6.04M | 6.56M | 6.71M | 7.02M | 7.00M | 7.41M | 8.34M | 10.07M | 12.22M | 13.65M | 14.09M | 20.91M | 24.24M | 25.40M | 31.55M | 38.10M | 42.53M | 41.74M | 39.08M | 36.32M | 25.56M | 20.03M | 16.24M | 12.78M | 10.30M | 8.89M | 9.13M | 7.53M | 9.99M | 20.44M | 38.22M |
|
Interest Income - Net
|
61.97M | 63.82M | 63.44M | 62.60M | 63.73M | 65.78M | 67.03M | 67.43M | 66.57M | 68.70M | 70.85M | 73.09M | 103.47M | 108.17M | 105.96M | 109.09M | 127.55M | 138.59M | 136.60M | 135.13M | 135.01M | 137.31M | 137.38M | 145.60M | 134.90M | 140.55M | 137.49M | 138.33M | 130.93M | 138.77M | 150.72M | 163.85M |
|
Interest Income - Total
|
60.22M | 60.07M | 61.38M | 60.59M | 61.13M | 63.48M | 64.56M | 65.92M | 64.44M | 66.52M | 67.79M | 69.63M | 99.95M | 106.02M | 102.62M | 104.36M | 123.75M | 133.29M | 127.50M | 132.23M | 74.81M | 103.11M | 130.82M | 159.42M | 148.52M | 167.96M | 156.34M | 139.33M | 128.13M | 135.21M | 144.30M | 157.59M |
|
Financial Services Fees
|
3.58M | 4.05M | 3.98M | 3.96M | 4.16M | 4.42M | 4.40M | 4.20M | 2.79M | 4.64M | 4.53M | 4.63M | 3.06M | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
4.21M | 4.62M | 4.96M | 5.10M | 4.73M | 4.75M | 4.96M | 5.04M | 4.52M | 4.96M | 5.15M | 5.27M | 5.89M | | | | | | | | | 7.58M | 6.04M | 6.70M | 5.51M | 6.61M | 7.20M | 7.81M | 7.60M | 8.04M | 6.78M | 7.63M |
|
Investment Gain (Loss)
|
0.19M | 0.40M | 0.07M | 0.81M | 0.14M | 0.00M | | 0.06M | 0.48M | 0.12M | 0.18M | 0.02M | 0.21M | 0.40M | 0.10M | 0.16M | 0.15M | 0.05M | 7.10M | 0.37M | | | | | | | | | | -0.00M | | -0.00M |
|
Investment Banking Income
|
2.38M | 2.57M | 2.63M | 2.19M | 2.15M | 2.97M | 3.21M | -8.32M | 2.02M | 2.79M | 2.31M | | 2.04M | 18.86M | -0.93M | | | | | | | | | | | | | | | | | |
|
Asset Management
|
| | | | | | | | | | | | | | | | | | | | | 5.98M | 6.04M | 6.11M | 6.47M | 6.82M | 7.03M | 7.24M | 7.25M | 6.94M | 4.13M | 4.08M |
|
Mortgage Banking
|
| | | | | | | | | | | | | | | | 1.45M | 2.79M | 3.37M | 2.69M | 2.02M | 5.83M | 8.90M | 9.11M | 8.26M | 4.62M | 4.82M | 3.33M | 3.12M | 2.20M | 1.39M | 0.38M |
|
Trading Income
|
| | | | | | | | | | | | | | | | 0.15M | 0.05M | 7.10M | 0.37M | 1.94M | 10.34M | 0.02M | 0.00M | 0.08M | | 0.01M | | | -0.00M | -0.00M | -0.00M |
|
Other Non-Interest Income
|
3.83M | 2.37M | 1.91M | 2.17M | 2.98M | 1.92M | 1.98M | 1.83M | 2.12M | 2.27M | 1.93M | 3.36M | 3.00M | 3.29M | 3.11M | 6.13M | 5.94M | 2.91M | 12.71M | 6.92M | 7.15M | 4.68M | 3.42M | 3.59M | 3.64M | 3.21M | 9.36M | 16.42M | 10.53M | 19.40M | 11.51M | 10.78M |
|
Non-Interest Income
|
15.05M | 16.21M | 16.73M | 17.02M | 15.91M | 17.99M | 18.95M | 6.99M | 18.84M | 15.26M | 15.23M | 15.12M | 20.27M | 40.60M | 19.89M | 23.49M | 24.94M | 30.58M | 48.11M | 29.19M | 28.91M | 35.93M | 34.41M | 32.24M | 30.98M | 28.47M | 29.94M | 36.42M | 30.15M | 38.29M | 25.58M | 24.50M |
|
Amortization - Intangibles
|
3.32M | 3.37M | 3.37M | 3.42M | 3.44M | 3.46M | 3.45M | 3.45M | 3.56M | 3.51M | 3.55M | 3.58M | 4.01M | 4.18M | 4.91M | 6.86M | 7.98M | 8.39M | 8.04M | 7.63M | 7.71M | 8.21M | 8.60M | 9.21M | 9.24M | 9.68M | 9.86M | 10.10M | 10.46M | 10.64M | 10.79M | 11.01M |
|
Depreciation & Amortization - Total
|
2.81M | 2.99M | 3.02M | 2.86M | 2.64M | 2.60M | 2.63M | 1.95M | 2.60M | 2.60M | 2.45M | 2.53M | 2.94M | 3.10M | 2.98M | 2.97M | 3.40M | 3.54M | 3.72M | 3.56M | 3.74M | 3.41M | 3.90M | 3.88M | 3.97M | 3.91M | 4.04M | 4.03M | 3.60M | 3.59M | 3.67M | 3.98M |
|
Research & Development
|
3.25M | 3.22M | 3.55M | 3.65M | 3.81M | 3.61M | 3.92M | 3.69M | 3.90M | 3.84M | 4.15M | 4.34M | 4.56M | 4.32M | 4.84M | 4.67M | 5.68M | 5.74M | 5.79M | 6.48M | 6.17M | 6.45M | 6.56M | 6.74M | 6.90M | 7.22M | 7.53M | 8.54M | 7.80M | 7.86M | 8.27M | 9.44M |
|
Wages, Salaries and Other
|
27.49M | 25.56M | 25.85M | 25.29M | 28.05M | 28.52M | 30.49M | 23.46M | 32.17M | 28.93M | 28.19M | 28.23M | 40.74M | 40.78M | 39.28M | 38.58M | 48.01M | 50.39M | 49.72M | 47.23M | 50.12M | 49.90M | 49.00M | 57.65M | 52.66M | 50.77M | 53.53M | 57.97M | 58.30M | 55.30M | 56.60M | 58.72M |
|
Rent Expense
|
5.13M | 5.17M | 4.92M | 4.83M | 4.98M | 4.81M | 4.84M | 3.88M | 4.90M | 4.45M | 4.68M | 4.78M | 6.07M | 6.16M | 6.55M | 6.59M | 7.40M | 7.53M | 7.49M | 7.37M | 7.13M | 7.22M | 7.44M | 7.04M | 7.32M | 7.14M | 7.25M | 7.01M | 6.88M | 6.39M | 6.41M | 6.33M |
|
Restructuring Costs
|
| | | | | | | | | 2.74M | 0.73M | 1.89M | 27.71M | 8.27M | 1.43M | 2.31M | 18.12M | 6.37M | 2.44M | 0.90M | | | | | | | | | | | | |
|
Other Operating Expenses
|
42.64M | 43.86M | 41.85M | 43.14M | 42.85M | 44.24M | 45.52M | 37.14M | 45.99M | 43.94M | 43.19M | 44.26M | 60.47M | 63.28M | -0.93M | 57.99M | 72.14M | 82.42M | 92.25M | 76.01M | 78.60M | 85.73M | 75.32M | 104.00M | 93.75M | 73.70M | 76.52M | 100.36M | 87.05M | 80.92M | 81.57M | 80.04M |
|
Operating Expenses
|
53.84M | 55.24M | 53.33M | 54.48M | 54.27M | 55.25M | 56.91M | 46.65M | 57.40M | 57.58M | 55.20M | 57.80M | 101.74M | 85.14M | 76.35M | 74.53M | 106.73M | 105.61M | 111.69M | 94.32M | 95.64M | 102.81M | 93.22M | 121.67M | 111.94M | 91.97M | 95.34M | 119.94M | 105.32M | 98.77M | 99.92M | 99.79M |
|
EBIT
|
27.06M | 27.08M | 31.34M | 29.85M | 29.79M | 33.22M | 34.00M | 34.60M | 35.96M | 36.43M | 41.47M | 41.05M | 39.38M | 85.72M | 71.56M | 84.87M | 80.07M | 100.80M | 105.66M | 106.19M | 44.39M | 61.78M | 92.04M | 86.23M | 80.34M | 114.76M | 99.82M | 64.93M | 60.49M | 84.71M | 90.41M | 120.57M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | -16.40M | | | -10.31M | | -20.81M | -14.70M | | | | | | | |
|
EBT
|
21.43M | 21.04M | 24.78M | 23.14M | 22.77M | 26.22M | 26.59M | 26.26M | 25.89M | 24.21M | 27.82M | 26.96M | 18.47M | 61.48M | 46.16M | 53.32M | 41.97M | 58.26M | 63.92M | 67.11M | 8.07M | 36.22M | 72.01M | 69.99M | 67.57M | 104.46M | 90.93M | 55.80M | 52.96M | 74.73M | 69.96M | 82.35M |
|
Tax Provisions
|
5.73M | 5.69M | 6.57M | 5.32M | 5.81M | 6.88M | 6.19M | 7.06M | 6.76M | 6.72M | 7.40M | 11.87M | 1.90M | 11.68M | 7.40M | 9.04M | 6.25M | 9.36M | 10.72M | 11.23M | 0.98M | 5.51M | 11.01M | 10.56M | 11.38M | 19.07M | 16.37M | 8.02M | 9.27M | 12.50M | 11.89M | 11.78M |
|
Profit After Tax
|
15.70M | 15.35M | 18.22M | 17.82M | 16.96M | 19.34M | 20.40M | 20.78M | 19.12M | 17.96M | 20.66M | 14.44M | 16.64M | 49.80M | 38.76M | 44.28M | 35.72M | 48.91M | 53.24M | 55.88M | 7.09M | 30.71M | 61.00M | 59.43M | 56.19M | 85.38M | 74.56M | 47.78M | 43.69M | 62.23M | 58.07M | 70.52M |
|
Income from Continuing Operations
|
15.70M | 15.35M | 18.22M | 17.82M | 16.96M | 19.34M | 20.40M | 19.20M | 19.12M | 17.48M | 20.42M | 15.09M | 16.57M | 49.80M | 38.76M | 44.28M | 35.72M | 48.91M | 53.20M | 55.88M | 7.09M | 30.71M | 61.00M | 59.43M | 56.19M | 85.38M | 74.56M | 47.78M | 43.69M | 62.23M | 58.07M | 70.57M |
|
Consolidated Net Income
|
15.70M | 15.35M | 18.22M | 17.82M | 16.96M | 19.34M | 20.40M | 19.20M | 19.12M | -0.09M | 0.37M | 0.32M | 0.08M | -3.08M | -0.76M | -0.51M | -0.12M | -0.11M | 0.06M | -0.06M | 7.09M | 30.71M | 61.00M | 59.43M | 56.19M | 85.38M | 74.56M | 47.78M | 43.69M | 62.23M | 58.07M | 70.57M |
|
Income towards Parent Company
|
15.70M | 15.35M | 18.22M | 17.82M | 16.96M | 19.34M | 20.40M | 19.20M | 19.12M | -0.09M | 0.37M | 0.32M | 0.08M | -3.08M | -0.76M | -0.51M | -0.12M | -0.11M | 0.06M | -0.06M | 7.09M | 30.71M | 61.00M | 59.43M | 56.19M | 85.38M | 74.56M | 47.78M | 43.69M | 62.23M | 58.07M | 70.57M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | 2.69M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M |
|
Net Income towards Common Stockholders
|
15.70M | 15.35M | 18.22M | 17.82M | 16.96M | 19.34M | 20.40M | 19.20M | 19.12M | -0.09M | 0.37M | 0.32M | 0.08M | -3.08M | -0.76M | -0.51M | -0.12M | -0.11M | 53.24M | 55.88M | 7.09M | 30.71M | 58.31M | 56.46M | 53.22M | 82.42M | 71.60M | 44.81M | 40.72M | 59.26M | 55.10M | 67.56M |
|
EPS (Basic)
|
0.35 | 0.35 | 0.40 | 0.40 | 0.38 | 0.44 | 0.47 | 0.48 | 0.44 | 0.41 | 0.47 | 0.35 | 0.25 | 0.72 | 0.58 | 0.67 | 0.47 | 0.59 | 0.65 | 0.69 | 0.09 | 0.39 | 0.74 | 0.72 | 0.67 | 1.05 | 0.94 | 0.60 | 0.54 | 0.79 | 0.74 | 0.90 |
|
EPS (Weighted Average and Diluted)
|
| 0.35 | 0.40 | 0.40 | 0.38 | 0.44 | 0.47 | 0.48 | 0.44 | 0.41 | 0.47 | 0.33 | 0.25 | 0.75 | 0.59 | 0.67 | 0.47 | 0.59 | 0.65 | 0.69 | 0.09 | 0.39 | 0.74 | 0.71 | 0.67 | 1.05 | 0.94 | 0.60 | 0.54 | 0.79 | 0.74 | 0.90 |
|
Shares Outstanding (Weighted Average)
|
45.05M | 45.11M | 45.11M | 44.92M | 44.07M | 43.76M | 43.53M | 43.56M | 43.63M | 43.68M | 43.71M | 65.76M | 65.91M | 65.98M | 65.98M | 81.90M | 81.90M | 82.05M | 82.10M | 80.65M | 78.71M | 78.71M | 78.71M | 78.72M | 78.80M | 79.01M | 76.90M | 75.65M | 75.58M | 75.01M | 74.70M | |
|
Shares Outstanding (Diluted Average)
|
| 45.21M | 45.19M | 45.14M | 44.33M | 44.08M | 43.97M | 43.89M | 43.73M | 43.78M | 43.79M | 43.78M | 65.64M | 65.97M | 66.01M | 65.91M | 76.53M | 82.13M | 81.83M | | | | | | | | | | | | | |
|
EBITDA
|
29.88M | 30.07M | 34.35M | 32.70M | 32.42M | 35.82M | 36.63M | 36.55M | 38.56M | 39.03M | 43.92M | 43.58M | 42.32M | 88.82M | 74.54M | 87.83M | 83.47M | 104.34M | 109.38M | 109.75M | 48.13M | 65.19M | 95.94M | 90.11M | 84.31M | 118.67M | 103.86M | 68.96M | 64.08M | 88.30M | 94.08M | 124.55M |
|
Tax Rate
|
26.74% | 27.05% | 26.50% | 23.00% | 25.51% | 26.25% | 23.28% | 26.89% | 26.13% | 27.78% | 26.59% | 44.02% | 10.27% | 19.00% | 16.03% | 16.96% | 14.89% | 16.06% | 16.78% | 16.73% | 12.20% | 15.22% | 15.29% | 15.09% | 16.84% | 18.26% | 18.00% | 14.37% | 17.51% | 16.73% | 17.00% | 14.30% |