|
Provisions
|
1.82M | 1.40M | 1.94M | 1.05M | 1.05M | 1.04M | 1.59M | 1.64M | 2.15M | 2.64M | 2.67M | 1.39M | 1.32M | 2.09M | 3.19M | 1.00M | 1.90M | 1.75M | 2.53M | 0.62M | 0.59M | 1.91M | 3.33M | 1.34M | 2.31M | 1.79M | 2.64M | 1.83M | 1.46M | 2.31M | 5.38M | 3.68M | 2.45M | 2.21M | 2.50M | 2.42M | 1.40M | 1.75M | 2.86M | 5.59M | 9.77M | 1.95M | -3.10M | -5.72M | -4.34M | -0.94M | 2.16M | 0.91M | 6.04M | 5.18M | 2.77M | 3.50M | 0.75M | 2.88M | 4.07M |
|
Revenue
|
65.00M | 69.24M | 67.92M | 66.36M | 76.95M | 77.78M | 77.53M | 77.38M | 81.47M | 84.63M | 86.19M | 84.53M | 85.53M | 88.19M | 82.02M | 88.46M | 90.84M | 92.47M | 91.68M | 88.89M | 90.95M | 93.75M | 98.14M | 105.16M | 107.08M | 108.42M | 108.87M | 111.59M | 129.25M | 137.34M | 139.91M | 142.12M | 143.41M | 141.99M | 141.60M | 142.56M | 149.01M | 148.37M | 149.86M | 148.68M | 144.89M | 152.62M | 150.63M | 152.49M | 151.56M | 156.92M | 159.68M | 160.54M | 167.24M | 175.64M | 175.93M | 124.53M | 175.26M | 175.37M | 176.96M |
|
Interest income - Loans
|
44.67M | 45.09M | 44.09M | 42.30M | 49.47M | 50.70M | 50.51M | 47.64M | 47.08M | 48.59M | 49.41M | 47.12M | 46.41M | 47.61M | 47.06M | 45.69M | 46.07M | 46.88M | 46.88M | 45.59M | 45.79M | 47.04M | 49.32M | 51.65M | 52.51M | 53.71M | 53.60M | 52.38M | 62.35M | 69.50M | 69.72M | 69.44M | 71.15M | 72.26M | 73.32M | 73.70M | 74.07M | 79.93M | 80.51M | 78.56M | 78.72M | 79.65M | 77.85M | 79.71M | 75.91M | 75.83M | 76.91M | 72.51M | 77.96M | 88.43M | 96.17M | 100.36M | 107.28M | 115.14M | 122.39M |
|
Interest income - Investments
|
| | | | | | | -0.46M | 1.32M | 0.34M | 0.22M | 0.26M | 0.27M | 0.31M | 0.18M | 0.20M | 0.18M | 0.18M | 0.14M | 0.15M | 0.14M | 0.14M | 0.12M | 0.14M | 0.11M | 0.11M | 0.10M | 0.07M | 0.19M | 0.19M | 0.45M | 0.28M | 0.41M | 0.03M | 0.06M | 0.07M | 0.06M | 0.17M | 0.19M | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
10.93M | 11.93M | 12.21M | 12.23M | 14.64M | 14.28M | 14.49M | 14.28M | 17.45M | 16.76M | 16.68M | 15.22M | 12.57M | 13.39M | 13.82M | 12.47M | 12.77M | 12.24M | 12.77M | 12.06M | 13.29M | 13.45M | 14.07M | 13.60M | 14.02M | 13.34M | 15.24M | 13.57M | 15.18M | 15.23M | 16.19M | 15.53M | 16.52M | 15.42M | 16.04M | 16.09M | 17.43M | 15.86M | 16.53M | 15.33M | 15.42M | 14.88M | 16.91M | 15.18M | 16.79M | 17.36M | 19.28M | 22.59M | 24.90M | 23.74M | 24.14M | 21.94M | 20.81M | 18.97M | 20.65M |
|
Interest Income - Total
|
61.05M | 62.60M | 62.01M | 60.29M | 69.85M | 70.42M | 70.41M | 67.51M | 70.55M | 71.39M | 71.95M | 67.92M | 64.14M | 66.13M | 65.96M | 63.24M | 64.11M | 64.29M | 64.58M | 62.45M | 63.88M | 65.28M | 68.00M | 69.76M | 71.11M | 71.32M | 73.00M | 69.96M | 81.42M | 88.49M | 89.59M | 88.40M | 91.00M | 90.90M | 92.42M | 92.68M | 94.35M | 98.65M | 100.05M | 97.00M | 97.19M | 97.49M | 97.60M | 97.67M | 95.36M | 95.67M | 98.73M | 97.70M | 106.17M | 115.88M | 123.98M | 125.88M | 131.62M | 137.56M | 146.33M |
|
Interest Expense - Deposits
|
8.60M | 7.30M | 6.91M | 6.01M | 6.79M | 6.89M | 6.47M | 5.51M | 4.38M | 4.40M | 3.87M | 3.14M | 2.70M | 2.53M | 2.36M | 2.23M | 2.07M | 1.96M | 1.93M | 1.80M | 1.73M | 1.69M | 1.75M | 1.89M | 1.87M | 1.78M | 1.78M | 1.73M | 2.06M | 2.12M | 2.11M | 2.13M | 2.38M | 2.76M | 3.38M | 4.11M | 4.56M | 5.86M | 5.93M | 5.54M | 4.17M | 3.65M | 3.39M | 3.11M | 2.96M | 2.82M | 2.73M | 2.56M | 2.69M | 3.85M | 5.93M | 9.93M | 18.95M | 24.55M | 31.91M |
|
Interest Expense - Debt
|
1.46M | 1.51M | 1.50M | 1.47M | 1.48M | 1.50M | 1.35M | 0.69M | 0.68M | 0.68M | 28.04M | 5.73M | 2.38M | 2.37M | 2.34M | 0.61M | 0.62M | 0.62M | 0.62M | 0.61M | 0.63M | 0.64M | 0.66M | 0.69M | 0.72M | 0.75M | 0.79M | 0.81M | 0.94M | 1.07M | 1.10M | 1.17M | 1.33M | 1.15M | 1.03M | 1.09M | 1.06M | 1.00M | 0.74M | 0.65M | 0.45M | 0.39M | 0.37M | 0.29M | 0.25M | 0.20M | 0.66M | 0.22M | 0.30M | 1.59M | 5.94M | 4.92M | 3.40M | 5.21M | 5.23M |
|
Interest Expense - Others
|
7.70M | 7.47M | 7.46M | 7.29M | 7.39M | 7.47M | 7.45M | 7.40M | 7.71M | 7.54M | 7.45M | 5.73M | 2.38M | 2.37M | 2.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
17.77M | 16.27M | 15.88M | 14.76M | 15.66M | 15.85M | 15.28M | 13.60M | 12.77M | 12.62M | 11.98M | 9.50M | 5.71M | 5.53M | 5.33M | 3.13M | 2.94M | 2.89M | 2.83M | 2.61M | 2.65M | 2.92M | 3.02M | 2.88M | 2.80M | 2.86M | 2.75M | 2.68M | 3.39M | 4.09M | 3.61M | 3.78M | 4.16M | 4.71M | 5.03M | 5.82M | 6.05M | 7.37M | 7.31M | 6.94M | 5.24M | 4.53M | 4.17M | 3.71M | 3.25M | 3.06M | 2.99M | 2.82M | 3.03M | 5.48M | 11.76M | 14.85M | 22.34M | 29.77M | 37.14M |
|
Interest Income - Net
|
43.28M | 46.32M | 46.13M | 45.52M | 54.19M | 54.57M | 55.13M | 53.91M | 57.77M | 58.77M | 59.97M | 58.42M | 58.43M | 60.60M | 60.64M | 60.11M | 61.17M | 61.39M | 61.76M | 59.84M | 61.23M | 62.36M | 64.99M | 66.88M | 68.31M | 68.46M | 70.25M | 67.27M | 78.03M | 84.39M | 85.98M | 84.62M | 86.85M | 86.20M | 87.39M | 86.86M | 88.30M | 91.28M | 92.74M | 90.05M | 91.95M | 92.97M | 93.43M | 93.95M | 92.11M | 92.61M | 95.74M | 94.87M | 103.14M | 110.39M | 112.22M | 111.03M | 109.28M | 107.79M | 109.19M |
|
Interest Income - Total
|
41.46M | 44.92M | 44.20M | 44.47M | 53.14M | 53.52M | 53.54M | 52.27M | 55.62M | 56.13M | 57.30M | 57.03M | 57.11M | 58.51M | 57.45M | 59.11M | 59.27M | 59.65M | 59.23M | 59.22M | 60.64M | 60.46M | 61.66M | 65.54M | 66.00M | 66.67M | 67.61M | 65.45M | 76.57M | 82.08M | 80.60M | 80.94M | 84.40M | 83.98M | 84.89M | 84.44M | 86.90M | 89.53M | 89.88M | 84.46M | 82.18M | 91.02M | 96.53M | 99.67M | 96.44M | 93.56M | 93.58M | 93.97M | 97.10M | 105.33M | 109.45M | 107.53M | 108.53M | 104.91M | 105.12M |
|
Financial Services Fees
|
7.90M | 7.26M | 7.20M | 8.18M | 7.85M | 7.68M | 7.88M | 8.97M | 8.66M | 8.91M | 9.40M | 9.77M | 9.40M | 9.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
10.52M | 11.18M | 10.32M | 9.69M | 10.49M | 11.13M | 11.03M | 10.37M | 11.04M | 12.06M | 12.60M | 11.60M | 12.35M | 12.70M | 12.71M | 12.26M | 13.17M | 13.83M | 13.50M | 12.47M | 13.21M | 13.46M | 13.61M | 13.73M | 15.01M | 14.89M | 14.96M | 14.71M | 16.66M | 18.42M | 18.11M | 19.18M | 18.96M | 16.13M | 16.12M | 15.86M | 16.00M | 16.92M | 16.82M | 16.28M | 12.18M | 14.26M | 14.65M | 14.08M | 14.24M | 15.44M | 15.45M | 16.16M | 16.14M | 17.45M | 17.11M | 12.90M | 13.69M | 14.03M | 22.45M |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.30M | | | |
|
Mortgage Banking
|
| | | 0.79M | 1.63M | 1.50M | 0.73M | 0.99M | 0.90M | 1.41M | 0.77M | 1.04M | 1.02M | 1.67M | 1.52M | 1.19M | 1.61M | 1.87M | 1.15M | 1.05M | 0.80M | 2.04M | 1.06M | 1.58M | 1.60M | 2.86M | 1.44M | 1.16M | 1.41M | 1.70M | 1.20M | 1.24M | 1.16M | 1.54M | -0.37M | 1.33M | 0.93M | 1.08M | 1.01M | 0.92M | 1.38M | 3.91M | -0.90M | 0.85M | 0.98M | 1.00M | 0.84M | 0.74M | 0.87M | 0.91M | 2.12M | 3.26M | 4.05M | 3.45M | -4.45M |
|
Other Non-Interest Income
|
1.57M | -2.70M | 88.44M | -2.56M | 22.75M | 23.22M | 22.41M | 23.47M | 23.70M | 25.86M | 26.22M | 26.11M | 27.10M | 27.59M | 21.38M | 28.35M | 29.67M | 31.07M | -85.19M | 29.05M | 2.29M | 2.66M | 4.71M | 2.67M | 2.97M | 2.92M | 3.62M | 3.18M | 3.04M | 3.22M | 7.31M | 4.75M | 2.62M | 3.27M | -5.54M | 3.90M | 2.87M | 3.23M | -2.90M | 0.41M | 2.09M | 2.72M | 4.70M | 1.97M | 1.11M | 2.70M | 3.19M | 2.16M | 2.15M | 2.69M | 1.21M | 0.59M | 1.90M | 1.90M | 3.60M |
|
Non-Interest Income
|
21.72M | 22.91M | 21.78M | 20.84M | 22.77M | 23.22M | 22.40M | 23.47M | 23.70M | 25.86M | 26.22M | 26.11M | 27.10M | 27.59M | 21.38M | 28.35M | 29.67M | 31.07M | 29.93M | 29.05M | 29.72M | 31.39M | 33.15M | 38.28M | 38.77M | 39.95M | 38.62M | 44.32M | 51.23M | 52.94M | 53.94M | 57.49M | 56.56M | 55.79M | 54.22M | 55.70M | 60.71M | 57.09M | 57.12M | 58.62M | 52.94M | 59.66M | 57.20M | 58.53M | 59.46M | 64.31M | 63.94M | 65.67M | 64.10M | 65.25M | 63.71M | 13.49M | 65.98M | 67.59M | 67.77M |
|
Amortization - Intangibles
|
5.45M | 5.58M | 5.71M | 5.76M | 5.74M | 5.44M | 5.42M | 5.60M | 6.02M | 6.04M | 5.87M | 5.59M | 5.16M | 5.13M | 5.08M | 5.08M | 5.26M | 5.17M | 4.94M | 4.80M | 4.80M | 4.79M | 4.61M | 4.51M | 4.58M | 4.27M | 4.15M | 4.01M | 4.26M | 4.95M | 4.96M | 4.80M | 4.55M | 4.43M | 4.38M | 4.13M | 3.90M | 3.96M | 3.96M | 3.67M | 3.52M | 3.58M | 3.52M | 3.35M | 3.25M | 3.70M | 3.75M | 3.73M | 3.85M | 3.84M | 3.79M | 3.67M | 3.71M | 3.58M | 3.56M |
|
Research & Development
|
5.11M | 5.43M | 4.87M | 4.77M | 5.18M | 5.33M | 5.25M | 5.58M | 5.82M | 6.08M | 6.19M | 6.74M | 6.60M | 7.00M | 6.85M | 6.80M | 7.25M | 7.47M | 7.76M | 6.99M | 7.47M | 7.64M | 8.32M | 8.41M | 8.73M | 8.74M | 8.62M | 8.52M | 10.39M | 9.31M | 9.35M | 8.74M | 10.21M | 10.51M | 9.63M | 9.40M | 10.40M | 10.68M | 10.93M | 10.41M | 10.83M | 12.10M | 12.41M | 12.39M | 12.77M | 12.97M | 12.88M | 12.66M | 13.61M | 14.18M | 13.64M | 13.13M | 14.29M | 15.48M | 14.69M |
|
Wages, Salaries and Other
|
22.94M | 23.06M | 22.90M | 23.11M | 25.53M | 26.54M | 27.09M | 27.43M | 26.84M | 28.13M | 29.64M | 30.48M | 30.29M | 30.45M | 30.41M | 30.74M | 30.41M | 30.94M | 30.99M | 31.03M | 31.01M | 31.18M | 33.14M | 39.14M | 37.95M | 38.30M | 41.01M | 42.91M | 46.56M | 48.43M | 49.01M | 51.86M | 52.40M | 51.06M | 52.04M | 53.38M | 54.01M | 56.06M | 56.47M | 58.25M | 54.72M | 57.28M | 58.13M | 57.63M | 57.89M | 62.88M | 63.09M | 61.65M | 65.40M | 66.19M | 64.10M | 71.49M | 68.03M | 70.69M | 71.59M |
|
Rent Expense
|
6.22M | 5.58M | 5.52M | 6.06M | 6.25M | 6.10M | 6.09M | 6.46M | 6.13M | 6.54M | 6.67M | 7.07M | 6.75M | 6.45M | 6.78M | 7.69M | 6.92M | 6.62M | 6.72M | 7.39M | 6.84M | 6.65M | 6.70M | 7.66M | 7.41M | 7.37M | 7.63M | 8.20M | 8.64M | 9.11M | 9.62M | 10.53M | 9.44M | 9.77M | 10.21M | 10.29M | 9.62M | 9.80M | 10.14M | 10.74M | 9.75M | 10.13M | 10.11M | 11.30M | 10.27M | 9.87M | 9.80M | 10.95M | 10.42M | 10.36M | 10.67M | 11.02M | 10.45M | 10.36M | 10.71M |
|
Restructuring Costs
|
| 0.06M | 0.60M | 0.69M | 3.62M | 0.38M | 0.14M | 0.26M | 0.16M | 4.80M | 0.53M | 0.01M | | 0.07M | 2.10M | 0.12M | | 2.80M | -2.80M | 0.40M | 0.36M | 0.56M | 5.72M | 0.08M | 0.26M | 0.00M | 1.36M | 1.72M | 22.90M | 0.58M | 0.81M | -0.01M | 0.07M | -0.83M | | 0.53M | 1.20M | 6.10M | 0.81M | 0.40M | 3.40M | 2.95M | 0.40M | 0.03M | 0.00M | 0.10M | 0.57M | 0.30M | 4.00M | 0.41M | 0.32M | 0.06M | -0.00M | | 5.74M |
|
Other Operating Expenses
|
32.85M | 33.29M | 33.13M | 16.52M | 36.08M | 36.28M | 36.36M | 37.10M | 37.26M | 38.66M | 43.51M | 40.75M | 41.03M | 41.53M | 41.54M | 41.30M | 41.00M | 41.92M | 44.99M | 24.30M | 24.77M | 25.35M | 23.08M | 24.36M | 31.86M | 32.71M | 30.63M | 55.14M | 27.71M | 35.53M | 72.06M | 67.07M | 66.39M | 44.31M | 42.41M | 68.43M | 40.33M | 40.70M | 53.36M | 72.11M | 41.78M | 43.47M | 46.81M | 69.53M | 50.68M | 46.84M | 44.92M | 75.90M | 48.59M | 49.02M | 50.31M | 89.84M | 88.30M | 90.67M | 97.95M |
|
Operating Expenses
|
44.19M | 44.35M | 44.12M | 43.32M | 51.13M | 48.09M | 47.84M | 49.40M | 49.37M | 56.09M | 56.90M | 54.55M | 54.38M | 55.04M | 57.28M | 55.92M | 55.16M | 58.81M | 56.68M | 55.95M | 56.05M | 56.08M | 64.98M | 67.67M | 66.36M | 66.23M | 66.60M | 73.58M | 102.88M | 83.78M | 86.92M | 86.33M | 86.11M | 85.23M | 87.61M | 88.65M | 91.18M | 96.93M | 95.27M | 93.66M | 90.90M | 96.97M | 95.00M | 93.25M | 93.54M | 100.44M | 100.91M | 99.81M | 110.42M | 108.19M | 105.85M | 114.05M | 113.04M | 116.50M | 129.09M |
|
EBIT
|
36.76M | 39.76M | 37.74M | 36.76M | 40.44M | 44.50M | 43.38M | 39.93M | 42.72M | 38.52M | 38.61M | 38.09M | 35.54M | 36.59M | 26.87M | 34.67M | 36.71M | 34.80M | 35.30M | 34.93M | 36.96M | 38.69M | 32.84M | 39.03M | 41.22M | 43.26M | 42.38M | 38.87M | 28.31M | 55.34M | 51.23M | 55.88M | 59.00M | 59.25M | 56.53M | 57.30M | 62.48M | 57.06M | 59.04M | 56.36M | 49.45M | 58.24M | 62.90M | 68.67M | 65.61M | 60.48M | 59.59M | 62.66M | 53.81M | 67.88M | 79.07M | 21.82M | 83.82M | 85.76M | 80.93M |
|
Other Non Operating Income
|
| | | | | | | | | | | -47.78M | -15.72M | | -23.84M | | | | | | | | | | | | | | | | | | | -0.32M | | | | | | | | | | | | | | | | | | 0.24M | | | |
|
EBT
|
18.99M | 23.49M | 21.86M | 22.00M | 24.78M | 28.65M | 28.10M | 26.33M | 29.94M | 25.91M | 26.63M | 28.59M | 29.83M | 31.06M | 21.55M | 31.54M | 33.77M | 31.91M | 32.47M | 32.31M | 34.31M | 35.76M | 29.83M | 36.15M | 38.42M | 40.40M | 39.63M | 36.19M | 24.91M | 51.25M | 47.62M | 52.10M | 54.84M | 54.54M | 51.50M | 51.48M | 56.43M | 49.69M | 51.74M | 49.42M | 44.21M | 53.71M | 58.73M | 64.96M | 62.36M | 57.43M | 56.60M | 59.83M | 50.78M | 62.40M | 67.31M | 6.97M | 61.47M | 55.99M | 43.80M |
|
Tax Provisions
|
4.98M | 6.22M | 5.97M | 5.84M | 6.79M | 8.64M | 9.12M | 7.50M | 8.87M | 7.54M | 7.82M | 8.35M | 8.71M | 9.07M | 6.07M | 9.37M | 10.10M | 9.54M | 9.34M | 10.02M | 10.47M | 10.74M | 9.76M | 11.75M | 12.56M | 13.24M | 13.24M | 9.93M | 7.72M | 16.00M | -2.51M | 12.00M | 10.24M | 11.44M | 10.67M | 9.54M | 11.41M | 10.47M | 8.85M | 9.29M | 8.96M | 10.90M | 12.25M | 12.11M | 14.42M | 12.09M | 13.04M | 12.78M | 10.97M | 13.71M | 14.78M | 1.18M | 13.18M | 11.86M | 10.09M |
|
Profit After Tax
|
14.00M | 17.26M | 15.89M | 16.16M | 17.99M | 20.01M | 18.99M | 18.83M | 21.07M | 18.37M | 18.80M | 20.24M | 21.12M | 21.99M | 15.48M | 22.17M | 23.68M | 22.37M | 23.13M | 22.30M | 23.84M | 25.02M | 20.07M | 24.40M | 25.86M | 27.16M | 26.39M | 26.26M | 17.19M | 35.24M | 72.03M | 40.11M | 44.61M | 43.11M | 40.82M | 41.95M | 45.02M | 39.22M | 42.88M | 40.13M | 35.25M | 42.81M | 46.48M | 52.85M | 47.94M | 45.34M | 43.56M | 47.05M | 39.80M | 48.69M | 52.53M | 5.80M | 48.29M | 44.13M | 33.71M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.74M | -0.07M | 0.03M | -0.01M | 0.01M | -0.01M | -0.03M | 0.01M | -0.01M | 0.02M | 0.02M | | -0.01M | 0.00M | 0.00M | -0.02M | -0.00M | -0.02M | | -0.05M | -0.05M | 0.05M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | -3.32M | | | | -3.23M | | | | -3.20M | | | | -3.10M | | | | -3.10M | | | | -3.00M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
14.00M | 17.26M | 15.89M | 16.16M | 17.99M | 20.01M | 18.99M | 18.83M | 21.07M | 18.37M | 18.80M | 20.24M | 21.12M | 21.99M | 15.48M | 22.17M | 23.68M | 22.37M | 23.13M | 22.30M | 23.84M | 25.02M | 20.07M | 24.40M | 25.86M | 27.16M | 26.39M | 26.26M | 17.19M | 35.24M | 50.12M | 40.11M | 44.61M | 43.11M | 40.82M | 41.95M | 45.02M | 39.22M | 42.88M | 40.13M | 35.25M | 42.81M | 46.48M | 52.85M | 47.94M | 45.34M | 43.56M | 47.05M | 39.80M | 48.69M | 52.53M | 5.80M | 48.29M | 44.13M | 33.71M |
|
Consolidated Net Income
|
14.00M | 17.26M | 15.89M | 16.16M | 17.99M | 20.01M | 18.99M | 18.83M | 21.07M | 18.37M | 18.80M | 20.24M | 21.12M | 21.99M | 15.48M | 22.17M | 23.68M | 22.37M | 23.13M | 22.30M | 23.84M | 25.02M | 20.07M | 24.40M | 25.86M | 27.16M | 26.39M | 26.26M | 17.19M | 35.24M | 50.12M | 40.11M | 44.61M | 43.11M | 40.82M | 41.95M | 45.02M | 39.22M | 42.88M | 40.13M | 35.25M | 42.81M | 46.48M | 52.85M | 47.94M | 45.34M | 43.56M | 47.05M | 39.80M | 48.69M | 52.53M | 5.80M | 48.29M | 44.13M | 33.71M |
|
Income towards Parent Company
|
14.00M | 17.26M | 15.89M | 16.16M | 17.99M | 20.01M | 18.99M | 18.83M | 21.07M | 18.37M | 18.80M | 20.24M | 21.12M | 21.99M | 15.48M | 22.17M | 23.68M | 22.37M | 23.13M | 22.30M | 23.84M | 25.02M | 16.75M | 24.40M | 25.86M | 27.16M | 23.16M | 26.26M | 17.19M | 35.24M | 46.92M | 40.11M | 44.61M | 43.11M | 37.72M | 41.95M | 45.02M | 39.22M | 39.78M | 40.13M | 35.25M | 42.81M | 43.48M | 52.85M | 47.94M | 45.34M | 43.56M | 47.05M | 39.80M | 48.69M | 52.53M | 5.80M | 48.29M | 44.13M | 33.71M |
|
Preferred Dividend Payments
|
| | | | 0.13M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
14.00M | 17.26M | 15.89M | 16.16M | 16.03M | 20.01M | 18.99M | 18.83M | 18.72M | 18.37M | 18.80M | 20.24M | 21.12M | 21.99M | 15.48M | 22.17M | 23.68M | 22.37M | 23.13M | 22.30M | 23.84M | 25.02M | 16.75M | 24.40M | 25.86M | 27.16M | 23.16M | 26.26M | 17.19M | 35.24M | 46.92M | 40.11M | 44.61M | 43.11M | 37.72M | 41.95M | 45.02M | 39.22M | 39.78M | 40.13M | 35.25M | 42.81M | 43.48M | 52.85M | 47.94M | 45.34M | 43.56M | 47.05M | 39.80M | 48.69M | 52.53M | 5.80M | 48.29M | 44.13M | 33.71M |
|
EPS (Basic)
|
0.42 | 0.52 | 0.48 | 0.48 | 0.49 | 0.54 | 0.51 | 0.49 | 0.53 | 0.46 | 0.47 | 0.51 | 0.53 | 0.55 | 0.38 | 0.55 | 0.58 | 0.55 | 0.57 | 0.55 | 0.58 | 0.61 | 0.47 | 0.55 | 0.58 | 0.61 | 0.59 | 0.58 | 0.35 | 0.69 | 1.45 | 0.78 | 0.87 | 0.84 | 0.79 | 0.81 | 0.87 | 0.76 | 0.82 | 0.77 | 0.67 | 0.80 | 0.87 | 0.98 | 0.89 | 0.84 | 0.81 | 0.87 | 0.74 | 0.90 | 0.97 | 0.11 | 0.90 | 0.82 | 0.63 |
|
EPS (Weighted Average and Diluted)
|
0.42 | 0.51 | 0.47 | 0.48 | 0.49 | 0.54 | 0.51 | 0.48 | 0.53 | 0.46 | 0.47 | 0.50 | 0.52 | 0.54 | 0.38 | 0.54 | 0.57 | 0.54 | 0.57 | 0.54 | 0.58 | 0.60 | 0.47 | 0.55 | 0.58 | 0.61 | 0.58 | 0.57 | 0.35 | 0.68 | 1.43 | 0.78 | 0.86 | 0.83 | 0.78 | 0.80 | 0.86 | 0.75 | 0.82 | 0.76 | 0.66 | 0.79 | 0.86 | 0.97 | 0.88 | 0.83 | 0.80 | 0.86 | 0.73 | 0.90 | 0.97 | 0.11 | 0.89 | 0.82 | 0.63 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | 40.36M | | | | 40.60M | | | | 41.10M | | | | 44.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
36.76M | 39.76M | 37.74M | 36.76M | 40.44M | 44.50M | 43.38M | 39.93M | 42.72M | 38.52M | 38.61M | 38.09M | 35.54M | 36.59M | 26.87M | 34.67M | 36.71M | 34.80M | 35.30M | 34.93M | 36.96M | 38.69M | 32.84M | 39.03M | 41.22M | 43.26M | 42.38M | 38.87M | 28.31M | 55.34M | 51.23M | 55.88M | 59.00M | 59.25M | 56.53M | 57.30M | 62.48M | 57.06M | 59.04M | 56.36M | 49.45M | 58.24M | 62.90M | 68.67M | 65.61M | 60.48M | 59.59M | 62.66M | 53.81M | 67.88M | 79.07M | 21.82M | 83.82M | 85.76M | 80.93M |
|
Tax Rate
|
26.25% | 26.50% | 27.29% | 26.54% | 27.41% | 30.16% | 32.44% | 28.50% | 29.63% | 29.10% | 29.38% | 29.20% | 29.20% | 29.20% | 28.17% | 29.70% | 29.89% | 29.89% | 28.75% | 31.00% | 30.51% | 30.04% | 32.72% | 32.50% | 32.69% | 32.77% | 33.40% | 27.44% | 31.00% | 31.23% | | 23.03% | 18.67% | 20.97% | 20.73% | 18.52% | 20.23% | 21.07% | 17.11% | 18.79% | 20.28% | 20.30% | 20.85% | 18.64% | 23.12% | 21.06% | 23.03% | 21.35% | 21.61% | 21.97% | 21.96% | 16.85% | 21.44% | 21.18% | 23.04% |