|
Provisions
|
-10.50M | -5.15M | | | -2.50M | | | | -3.00M | | -1.50M | | | | -2.00M | -5.00M | 25.00M | 25.00M | 12.50M | -5.00M | -13.56M | -9.00M | 3.05M | 3.50M | 9.34M | 2.77M | 2.00M | 1.40M | 8.10M | 12.21M | 7.00M | 1.72M | 1.90M | 6.81M | 14.53M | 14.50M | 15.50M | 12.34M | 28.76M |
|
Revenue
|
109.91M | 110.83M | 112.64M | 117.86M | 6.66M | 6.00M | 6.50M | 6.49M | 6.87M | 7.01M | 6.93M | 7.17M | 7.11M | 8.09M | 7.59M | 8.69M | 8.56M | 7.07M | 8.32M | 8.28M | 9.16M | 9.97M | 9.44M | 10.51M | 4.35M | 3.96M | 4.18M | 3.94M | 3.90M | 3.64M | 5.15M | 4.82M | 5.64M | 5.68M | 6.54M | 6.19M | 6.17M | 4.94M | 6.22M |
|
Interest income - Loans
|
114.89M | 115.82M | 118.50M | 124.57M | 124.91M | 129.84M | 146.38M | 148.16M | 151.29M | 158.66M | 168.18M | 174.35M | 178.28M | 182.29M | 187.83M | 181.22M | 177.87M | 168.15M | 167.56M | 163.62M | 159.72M | 161.49M | 163.95M | 164.06M | 166.09M | 181.02M | 211.54M | 243.32M | 261.18M | 273.48M | 293.11M | 302.48M | 302.53M | 303.34M | 310.31M | 300.99M | 293.98M | 296.86M | 308.94M |
|
Interest income - Investments
|
0.35M | 0.38M | 0.39M | 0.98M | 0.41M | 0.30M | 0.61M | 0.48M | 0.40M | 0.38M | 0.30M | 0.58M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.21M | 0.22M | 0.22M | 0.22M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.33M | 0.30M | 0.30M | 0.35M | 0.39M | 0.43M | 0.50M | 0.38M | 0.38M | 0.38M | 0.37M | 0.38M |
|
Interest Income - Debt Securities
|
6.86M | 5.26M | 4.85M | 4.45M | 4.41M | 4.76M | 5.69M | 5.71M | 6.46M | 7.21M | 7.55M | 7.39M | 7.29M | 8.48M | 8.69M | 8.58M | 7.61M | 5.84M | 5.45M | 3.47M | 4.62M | 5.42M | 4.96M | 4.90M | 4.83M | 5.75M | 7.48M | 10.18M | 11.76M | 12.37M | 12.70M | 14.88M | 14.95M | 15.64M | 15.12M | 13.59M | 12.10M | 13.67M | 12.69M |
|
Interest Income - Deposits
|
0.25M | 0.43M | 0.41M | 0.67M | 1.08M | 0.78M | 1.29M | 1.28M | 1.56M | 1.27M | 0.84M | 1.54M | 1.89M | 1.38M | 1.02M | 1.11M | 0.95M | 0.24M | 0.35M | 0.29M | 0.32M | 0.44M | 0.71M | 0.68M | 0.76M | 2.51M | 6.73M | 9.95M | 12.14M | 13.96M | 17.31M | 15.51M | 14.73M | 13.38M | 13.68M | 15.03M | 12.93M | 12.02M | 12.18M |
|
Interest Income - Fed Funds
|
| | | | | | 0.11M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Total
|
122.34M | 121.90M | 124.16M | 130.67M | 130.80M | 135.63M | 154.08M | 155.64M | 159.70M | 167.52M | 176.87M | 183.87M | 187.76M | 192.45M | 197.83M | 191.23M | 186.74M | 174.01M | 172.23M | 167.60M | 163.32M | 165.38M | 168.63M | 169.19M | 171.95M | 189.53M | 226.01M | 263.79M | 285.39M | 300.11M | 323.47M | 333.26M | 332.64M | 332.86M | 339.49M | 329.98M | 319.39M | 322.92M | 334.19M |
|
Interest Expense - Deposits
|
10.86M | 10.62M | 10.70M | 27.24M | 10.98M | 10.77M | 11.68M | 32.41M | 15.73M | 18.73M | 22.14M | 50.28M | 34.12M | 39.49M | 40.38M | 64.11M | 35.16M | 30.81M | 26.25M | 44.81M | 14.01M | 10.05M | 9.30M | 28.44M | 6.06M | 5.72M | 10.22M | 83.29M | 64.17M | 79.97M | 90.02M | 233.79M | 109.55M | 118.08M | 119.79M | 288.86M | 96.07M | 94.36M | 93.09M |
|
Interest Expense - Debt
|
1.44M | 1.44M | 1.46M | 1.46M | 1.42M | 1.44M | 1.46M | -1.61M | 2.08M | 0.89M | 1.43M | 0.45M | 2.59M | 1.73M | 1.66M | 1.47M | 1.55M | 1.32M | 1.25M | 1.18M | 0.47M | 0.41M | 0.15M | 0.15M | 0.14M | 0.31M | 2.94M | 2.48M | 2.60M | 5.50M | 6.78M | 7.29M | 9.32M | 2.32M | 1.89M | 0.77M | 1.90M | 0.74M | 3.08M |
|
Interest Expense - Fed Funds
|
3.93M | 3.93M | 3.83M | 3.63M | 1.55M | 1.06M | 0.87M | 0.76M | 0.71M | 0.61M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense - Others
|
| | | | | | 0.90M | 4.87M | 0.28M | 2.16M | 2.22M | 2.26M | 2.13M | 2.01M | 1.95M | 1.76M | 1.44M | 1.44M | 1.46M | 1.46M | 1.42M | 1.44M | 1.46M | 1.46M | 1.42M | 1.44M | 1.46M | 1.23M | 1.44M | 1.55M | 1.73M | 1.76M | 1.72M | 1.86M | 2.35M | 2.19M | 2.02M | 2.03M | 2.04M |
|
Interest Expenses
|
19.98M | 20.13M | 20.33M | 20.77M | 18.69M | 18.28M | 20.88M | 22.59M | 24.36M | 27.49M | 31.78M | 38.43M | 44.45M | 49.07M | 50.83M | 50.02M | 46.42M | 39.53M | 34.73M | 27.78M | 21.50M | 17.37M | 16.14M | 13.74M | 12.76M | 14.37M | 28.48M | 61.97M | 92.95M | 118.57M | 137.83M | 151.12M | 164.07M | 167.54M | 170.34M | 158.97M | 142.76M | 141.70M | 144.61M |
|
Interest Income - Net
|
102.37M | 101.78M | 103.82M | 109.90M | 112.11M | 117.35M | 133.20M | 133.05M | 135.34M | 140.03M | 145.08M | 145.44M | 143.32M | 143.38M | 147.00M | 141.21M | 140.31M | 134.47M | 137.50M | 139.82M | 141.82M | 148.00M | 152.48M | 155.45M | 159.19M | 175.16M | 197.53M | 201.81M | 192.44M | 181.53M | 185.64M | 182.14M | 168.57M | 165.32M | 169.16M | 171.01M | 176.64M | 181.22M | 189.59M |
|
Interest Income - Total
|
112.87M | 106.93M | 103.82M | 109.90M | 114.61M | 117.35M | 133.20M | 133.05M | 138.34M | 140.03M | 146.58M | 145.44M | 143.32M | 143.38M | 149.00M | 146.21M | 115.31M | 109.47M | 125.00M | 144.82M | 155.38M | 157.00M | 149.43M | 151.95M | 150.55M | 172.66M | 195.53M | 200.41M | 184.34M | 172.38M | 178.64M | 180.41M | 166.67M | 158.72M | 154.66M | 156.51M | 161.14M | 170.02M | 160.86M |
|
Financial Services Fees
|
1.28M | 1.21M | 1.21M | 1.24M | 1.12M | 1.19M | 1.30M | 1.24M | 1.27M | 1.38M | 1.46M | 1.50M | 1.55M | 1.58M | 1.60M | 1.67M | 1.64M | 1.56M | 1.79M | 1.75M | 1.69M | 1.78M | 1.76M | 1.87M | 1.56M | 1.60M | 1.61M | 1.58M | 1.57M | 1.66M | 1.74M | 1.74M | 1.72M | 1.89M | 2.08M | 2.06M | 2.09M | 2.12M | 2.26M |
|
Service Charges
|
1.32M | 1.39M | 1.40M | 1.37M | 1.51M | 1.34M | 1.41M | 1.36M | | | | | 1.25M | 1.24M | 1.12M | 1.15M | 1.30M | 1.12M | 1.26M | 1.27M | 1.36M | 1.34M | 1.40M | 1.48M | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
-0.21M | 1.66M | 1.69M | 1.76M | -0.47M | 0.00M | 0.02M | 1.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
0.10M | 0.10M | 0.08M | | 0.22M | 0.10M | 0.08M | -0.39M | 0.26M | 0.20M | -0.46M | | | | 0.80M | 0.01M | 0.00M | 0.08M | 0.13M | 0.19M | 0.29M | 0.07M | | | | 0.00M | | | | | | | 0.02M | 0.04M | | -0.80M | 0.12M | 0.02M | -0.20M |
|
Trading Income
|
| | | | 0.47M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | -0.01M | 1.11M | | | | | | |
|
Other Non-Interest Income
|
5.14M | 7.63M | 7.90M | 1.04M | 4.55M | 3.61M | 4.79M | 6.23M | 6.10M | 6.27M | 4.78M | 6.28M | 5.95M | 6.72M | 7.42M | 7.54M | 8.94M | 6.00M | 8.53M | -3.42M | 9.14M | 7.71M | 5.47M | 7.93M | 6.68M | 8.38M | 6.05M | 6.00M | 7.91M | 5.50M | 7.48M | 5.71M | 6.09M | 5.30M | 5.91M | 14.63M | 5.38M | 7.80M | 7.27M |
|
Non-Interest Income
|
7.54M | 9.06M | 8.81M | 7.96M | 6.72M | 6.15M | 12.96M | 10.47M | 5.31M | 7.77M | 7.83M | 10.79M | 12.92M | 12.79M | 10.39M | 8.65M | 5.79M | 15.61M | 9.98M | 11.45M | 10.00M | 12.58M | 12.22M | 19.80M | 20.23M | 14.62M | 9.88M | 12.09M | 14.24M | 23.11M | 7.84M | 23.10M | 6.61M | 13.21M | 20.36M | 15.47M | 11.20M | 15.39M | 21.02M |
|
Amortization - Intangibles
|
0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.28M | 0.30M | 0.23M | 0.28M | 0.19M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.22M | 0.25M | 0.25M | 1.17M | 0.25M | 0.56M | 0.25M | 0.25M | 0.34M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | 0.23M |
|
Depreciation & Amortization - Total
|
2.58M | 2.44M | 2.34M | 2.42M | 2.72M | 2.53M | 2.64M | 2.95M | 3.09M | 2.61M | 2.77M | 2.92M | 2.88M | 2.83M | 2.74M | 2.66M | 2.59M | 2.58M | 3.04M | 2.92M | 3.27M | 3.65M | 3.17M | 3.46M | 2.96M | 3.30M | 3.51M | 3.84M | 4.29M | 4.23M | 4.39M | 4.58M | 5.07M | 5.39M | 4.75M | 4.92M | 6.05M | 5.16M | 5.76M |
|
Research & Development
|
2.25M | 2.03M | 2.28M | 2.40M | 2.53M | 2.40M | 2.92M | 3.34M | 3.22M | 3.15M | 3.08M | 2.99M | 3.41M | 3.08M | 3.25M | 3.47M | 3.67M | 3.57M | 3.77M | 3.89M | 3.65M | 3.24M | 3.52M | 3.19M | 2.91M | 3.42M | 3.48M | 3.37M | 3.72M | 3.67M | 3.61M | 3.72M | 3.93M | 3.88M | 4.33M | 4.23M | 4.41M | 4.63M | 3.99M |
|
Wages, Salaries and Other
|
26.93M | 21.50M | 22.88M | 26.04M | 25.87M | 26.14M | 27.91M | 29.53M | 30.38M | 30.60M | 30.51M | 32.99M | 32.13M | 33.15M | 31.91M | 32.10M | 30.94M | 28.20M | 33.34M | 31.55M | 32.72M | 32.76M | 33.44M | 33.88M | 35.48M | 37.30M | 34.68M | 35.09M | 38.23M | 37.05M | 38.77M | 40.10M | 43.55M | 40.44M | 40.86M | 42.53M | 42.43M | 43.12M | 43.46M |
|
Rent Expense
|
4.37M | 4.48M | 4.73M | 4.73M | 4.70M | 4.72M | 5.31M | 5.70M | 5.45M | 5.17M | 5.19M | 4.88M | 5.55M | 5.49M | 5.58M | 5.39M | 5.18M | 4.96M | 5.29M | 5.20M | 5.05M | 4.96M | 5.14M | 5.18M | 5.61M | 5.56M | 5.97M | 5.66M | 5.50M | 5.53M | 5.85M | 5.39M | 5.97M | 5.65M | 5.94M | 5.72M | 5.74M | 5.95M | 6.10M |
|
Other Operating Expenses
|
42.37M | 59.92M | 41.39M | 43.96M | 41.93M | 47.01M | 50.38M | 54.42M | 49.21M | 52.16M | 54.93M | 63.60M | 59.13M | 58.14M | 54.01M | 59.67M | 53.72M | 56.16M | 63.89M | 63.04M | 59.43M | 57.86M | 60.38M | 61.38M | 61.22M | 61.84M | 62.42M | 68.36M | 69.67M | 79.39M | 80.12M | 96.81M | 78.28M | 84.43M | 81.85M | 70.34M | 69.46M | 73.39M | 72.26M |
|
Operating Expenses
|
51.57M | 68.88M | 50.74M | 53.50M | 51.89M | 56.66M | 61.25M | 66.41M | 60.97M | 63.09M | 65.96M | 74.39M | 70.97M | 69.55M | 65.58M | 71.19M | 65.15M | 67.27M | 76.00M | 75.05M | 71.40M | 69.71M | 72.22M | 73.20M | 72.70M | 74.12M | 75.39M | 81.22M | 83.19M | 92.82M | 93.97M | 110.50M | 93.24M | 99.35M | 96.87M | 85.22M | 85.66M | 89.13M | 88.12M |
|
Operating Income
|
| | | | -46.10M | -52.52M | -56.85M | -61.29M | -54.96M | -59.47M | -60.30M | -69.54M | -66.00M | -62.43M | -60.43M | -64.53M | -58.48M | -61.11M | -68.76M | -68.10M | -65.12M | -61.18M | -63.72M | -64.34M | -69.29M | -71.91M | -73.21M | -79.45M | -80.06M | -91.60M | -90.41M | -106.79M | -89.52M | -95.15M | -91.94M | -80.54M | -81.36M | -85.31M | -83.39M |
|
EBIT
|
88.81M | 67.23M | 82.23M | 85.13M | -46.10M | -52.52M | -56.85M | -61.29M | -54.96M | -59.47M | -60.30M | -69.54M | -66.00M | -62.43M | -60.43M | -64.53M | -58.48M | -61.11M | -68.76M | -68.10M | -65.12M | -61.18M | -63.72M | -64.34M | -69.29M | -71.91M | -73.21M | -79.45M | -80.06M | -91.60M | -90.41M | -106.79M | -89.52M | -95.15M | -91.94M | -80.54M | -81.36M | -85.31M | -83.39M |
|
Other Non Operating Income
|
| | | | | | 5.44M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
68.84M | 47.10M | 61.90M | 64.36M | 69.45M | 66.85M | 84.91M | 77.11M | 82.68M | 84.71M | 88.45M | 81.84M | 85.27M | 86.63M | 93.81M | 83.67M | 55.94M | 57.81M | 58.98M | 81.22M | 93.97M | 99.88M | 89.44M | 98.56M | 98.08M | 113.16M | 130.02M | 131.28M | 115.39M | 102.67M | 92.50M | 93.02M | 80.04M | 72.58M | 78.15M | 86.77M | 86.69M | 96.28M | 93.76M |
|
Tax Provisions
|
22.68M | 12.27M | 15.81M | 16.34M | 20.50M | 15.43M | 35.16M | 51.17M | 18.87M | 11.05M | 18.70M | 17.19M | 18.59M | 14.38M | 20.97M | 16.29M | 9.09M | 3.49M | 2.19M | 10.33M | 20.59M | 22.68M | 17.04M | 23.23M | 23.05M | 24.18M | 30.98M | 35.77M | 19.39M | 9.45M | 10.13M | 15.27M | 8.61M | 5.75M | 10.64M | 27.32M | 17.18M | 18.83M | 16.11M |
|
Profit After Tax
|
46.16M | 34.83M | 46.09M | 48.02M | 48.94M | 51.41M | 49.75M | 25.94M | 63.82M | 73.66M | 69.76M | 64.65M | 66.68M | 72.24M | 72.83M | 67.38M | 46.85M | 54.32M | 56.79M | 70.89M | 73.38M | 77.20M | 72.40M | 75.32M | 75.03M | 88.98M | 99.03M | 97.60M | 96.01M | 93.22M | 82.37M | 82.53M | 71.44M | 66.83M | 67.51M | 80.22M | 69.51M | 77.45M | 77.65M |
|
Equity Income
|
| | | | | | | | -3.85M | -1.12M | 0.39M | 1.79M | 4.16M | 3.24M | 0.36M | -2.03M | -6.10M | 5.78M | -1.60M | 0.78M | -2.75M | -0.88M | 0.00M | 2.20M | 5.97M | -0.95M | -3.66M | -0.97M | 4.85M | 10.66M | -6.22M | 8.95M | -9.03M | -1.43M | 4.25M | -1.31M | -4.19M | -1.39M | 3.26M |
|
Income from Continuing Operations
|
46.16M | 34.83M | 46.09M | 48.02M | 48.94M | 51.41M | 49.75M | 25.94M | 63.82M | 73.66M | 69.76M | 64.65M | 66.68M | 72.24M | 72.83M | 67.38M | 46.85M | 54.32M | 56.79M | 70.89M | 73.38M | 77.20M | 72.40M | 75.32M | 75.03M | 88.98M | 99.03M | 95.51M | 96.01M | 93.22M | 82.37M | 77.74M | 71.44M | 66.83M | 67.51M | 59.45M | 69.51M | 77.45M | 77.65M |
|
Consolidated Net Income
|
46.16M | 34.83M | 46.09M | 48.02M | 48.94M | 51.41M | 49.75M | 25.94M | 63.82M | 73.66M | 69.76M | 64.65M | 66.68M | 72.24M | 72.83M | 67.38M | 46.85M | 54.32M | 56.79M | 70.89M | 73.38M | 77.20M | 72.40M | 75.32M | 75.03M | 88.98M | 99.03M | 95.51M | 96.01M | 93.22M | 82.37M | 77.74M | 71.44M | 66.83M | 67.51M | 59.45M | 69.51M | 77.45M | 77.65M |
|
Income towards Parent Company
|
46.16M | 34.83M | 46.09M | 48.02M | 48.94M | 51.41M | 49.75M | 25.94M | 63.82M | 73.66M | 69.76M | 64.65M | 66.68M | 72.24M | 72.83M | 67.38M | 46.85M | 54.32M | 56.79M | 70.89M | 73.38M | 77.20M | 72.40M | 75.32M | 75.03M | 88.98M | 99.03M | 95.51M | 96.01M | 93.22M | 82.37M | 77.74M | 71.44M | 66.83M | 67.51M | 59.45M | 69.51M | 77.45M | 77.65M |
|
Net Income towards Common Stockholders
|
46.16M | 34.83M | 46.09M | 48.02M | 48.94M | 51.41M | 49.75M | 25.94M | 63.82M | 73.66M | 69.76M | 64.65M | 66.68M | 72.24M | 72.83M | 67.38M | 46.85M | 54.32M | 56.79M | 70.89M | 73.38M | 77.20M | 72.40M | 75.32M | 75.03M | 88.98M | 99.03M | 95.51M | 96.01M | 93.22M | 82.37M | 77.74M | 71.44M | 66.83M | 67.51M | 59.45M | 69.51M | 77.45M | 77.65M |
|
EPS (Basic)
|
0.58 | 0.44 | 0.58 | 0.61 | 0.61 | 0.64 | 0.62 | 0.32 | 0.79 | 0.91 | 0.86 | 0.80 | 0.83 | 0.90 | 0.91 | 0.85 | 0.59 | 0.68 | 0.71 | 0.89 | 0.92 | 0.98 | 0.93 | 0.98 | 1.00 | 1.19 | 1.34 | 1.33 | 1.32 | 1.29 | 1.14 | 1.14 | 0.98 | 0.92 | 0.94 | 1.13 | 0.99 | 1.11 | 1.13 |
|
EPS (Weighted Average and Diluted)
|
0.57 | 0.44 | 0.58 | 0.60 | 0.61 | 0.64 | 0.61 | 0.32 | 0.78 | 0.90 | 0.85 | 0.80 | 0.83 | 0.90 | 0.91 | 0.84 | 0.59 | 0.68 | 0.71 | 0.89 | 0.92 | 0.97 | 0.93 | 0.98 | 0.99 | 1.18 | 1.33 | 1.33 | 1.32 | 1.28 | 1.13 | 1.13 | 0.98 | 0.92 | 0.94 | 1.12 | 0.98 | 1.10 | 1.13 |
|
Shares Outstanding (Weighted Average)
|
79.60M | 78.84M | 78.86M | 78.89M | 79.62M | 79.83M | 80.79M | 80.82M | 81.12M | 81.24M | 81.26M | 81.08M | 80.48M | 80.39M | 79.82M | 79.71M | 79.65M | 79.56M | 79.62M | 79.66M | 79.51M | 79.67M | 78.16M | 77.22M | 75.29M | 75.15M | 74.47M | 74.41M | 72.56M | 72.54M | 72.56M | 72.65M | 72.67M | 72.81M | 72.17M | 71.20M | 70.29M | 70.11M | 69.09M |
|
Shares Outstanding (Diluted Average)
|
80.39M | 80.01M | 79.90M | 79.93M | 80.41M | 80.56M | 81.40M | 81.00M | 81.68M | 81.77M | 81.86M | 81.61M | 80.70M | 80.50M | 80.33M | 80.25M | 79.83M | 79.76M | 79.76M | 79.78M | 79.83M | 79.62M | 79.13M | 78.57M | 75.72M | 75.49M | 75.07M | 74.66M | 72.90M | 72.83M | 72.89M | 72.86M | | | | 72.33M | | | |
|
EBITDA
|
53.52M | 37.05M | 46.85M | 42.40M | 49.01M | 53.64M | 50.95M | 23.65M | 54.49M | 71.65M | 68.89M | 70.42M | 74.25M | 81.32M | 73.36M | 70.51M | 54.43M | 52.80M | 54.83M | 69.81M | 69.76M | 77.89M | 69.66M | 72.63M | 32.12M | 63.63M | 57.49M | 108.18M | 107.22M | 85.25M | 57.89M | 120.64M | 64.57M | 66.05M | 94.12M | 61.05M | 83.37M | 79.97M | 87.17M |
|
Tax Rate
|
32.94% | 26.06% | 25.54% | 25.40% | 29.53% | 23.08% | 41.41% | 66.36% | 22.82% | 13.04% | 21.14% | 21.01% | 21.80% | 16.60% | 22.36% | 19.47% | 16.25% | 6.04% | 3.71% | 12.72% | 21.91% | 22.71% | 19.05% | 23.57% | 23.51% | 21.37% | 23.83% | 27.24% | 16.80% | 9.20% | 10.95% | 16.42% | 10.76% | 7.92% | 13.61% | 31.49% | 19.82% | 19.56% | 17.18% |