|
Provisions
|
| | | -0.75M | | | | | | | | | | | 0.45M | 0.30M | 0.23M | 22.07M | | | -1.53M | -2.96M | -2.73M | -1.32M | -3.44M | -3.19M | 0.94M | 1.06M | 3.66M | 0.89M | 2.52M | 1.44M | 0.40M | 0.46M | 1.47M | -0.87M | 1.96M | -0.91M | -1.14M | 0.98M |
|
Revenue
|
53.55M | 55.16M | 53.36M | 53.42M | 52.57M | 54.63M | 3.83M | 3.93M | 3.96M | 3.67M | 3.92M | 4.09M | 4.30M | 3.80M | 4.30M | 4.20M | 3.06M | 2.78M | 2.54M | 6.42M | 2.95M | 2.81M | 3.23M | 7.51M | 3.43M | 3.30M | 3.60M | 7.77M | 3.46M | 3.12M | 3.40M | 7.61M | 2.58M | 2.45M | 2.71M | 7.57M | 2.71M | 2.60M | 2.87M | 8.13M |
|
Interest income - Loans
|
60.22M | 60.73M | 60.84M | 61.52M | 61.95M | 63.11M | 64.01M | 64.33M | 64.19M | 64.19M | 64.89M | 66.92M | 70.77M | 71.66M | 71.43M | 70.37M | 69.91M | 69.61M | 66.65M | 64.31M | 60.69M | 57.28M | 54.78M | 57.14M | 55.79M | 55.41M | 56.89M | 60.45M | 64.82M | 69.32M | 71.92M | 74.03M | 75.94M | 76.12M | 76.80M | 79.84M | 81.39M | 80.87M | 82.91M | 87.34M |
|
Interest income - Investments
|
3.15M | 3.01M | 3.05M | 3.04M | 2.94M | 3.10M | 3.11M | 3.08M | 3.10M | 3.20M | 2.82M | 1.85M | 1.97M | 1.83M | 1.86M | 2.16M | 1.83M | 1.71M | 1.21M | 1.08M | 1.07M | 0.95M | 0.94M | 0.95M | 1.23M | 2.24M | 2.69M | 3.87M | 4.16M | 3.61M | 3.26M | 2.80M | 2.59M | 2.53M | 2.48M | 2.42M | 2.35M | 2.29M | 2.20M | 2.16M |
|
Interest Income - Debt Securities
|
7.83M | 7.70M | 7.40M | 6.86M | 6.36M | 6.19M | 5.82M | 5.43M | 5.25M | 5.39M | 5.92M | 6.06M | 6.52M | 6.30M | 6.61M | 6.29M | 6.10M | 5.87M | 5.62M | 5.42M | 5.71M | 5.43M | 5.36M | 4.90M | 4.62M | 4.82M | 5.05M | 4.91M | 4.81M | 4.75M | 4.56M | 4.40M | 5.86M | 7.79M | 9.59M | 10.41M | 11.02M | 11.26M | 12.16M | 11.81M |
|
Interest Income - Deposits
|
1.62M | 2.71M | 2.73M | 2.77M | 2.97M | 4.13M | 5.62M | 6.67M | 7.11M | 7.89M | 7.22M | 1.21M | 1.71M | 0.74M | 0.46M | 2.88M | 0.69M | 0.38M | 0.06M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.01M | 0.95M | 3.97M | 13.37M | 16.67M | 10.98M | 10.01M | 6.14M | 4.78M | 4.51M | 3.88M | 2.56M | 1.87M | 2.73M | 1.62M | 2.15M |
|
Interest Income - Total
|
74.36M | 75.63M | 75.53M | 75.59M | 75.32M | 77.66M | 79.63M | 80.57M | 80.64M | 81.77M | 82.16M | 77.31M | 82.42M | 82.04M | 82.21M | 83.28M | 80.04M | 78.95M | 74.38M | 71.61M | 68.21M | 64.33M | 61.87M | 63.77M | 62.47M | 64.22M | 69.41M | 83.44M | 91.34M | 89.55M | 90.64M | 88.26M | 91.69M | 93.29M | 95.00M | 96.87M | 97.62M | 98.17M | 99.68M | 104.04M |
|
Interest Expense - Deposits
|
8.80M | 9.21M | 9.75M | 10.10M | 10.40M | 10.36M | 10.89M | 11.31M | 11.96M | 12.48M | 13.59M | 14.60M | 15.72M | 16.10M | 16.91M | 17.47M | 17.96M | 17.80M | 16.53M | 15.30M | 14.07M | 12.53M | 11.47M | 10.34M | 9.27M | 8.39M | 7.79M | 9.01M | 33.61M | 16.14M | 24.45M | 29.78M | 32.44M | 33.41M | 36.23M | 37.46M | 37.34M | 35.85M | 35.86M | 37.20M |
|
Interest Expense - Debt
|
16.07M | 16.39M | 16.36M | 16.26M | 16.12M | 16.77M | 17.88M | 18.10M | 17.92M | 18.77M | 18.50M | 15.30M | 14.39M | 13.34M | 13.62M | 16.00M | 13.38M | 12.48M | 11.56M | 10.62M | 10.33M | 8.73M | 7.83M | 7.89M | 7.58M | 8.73M | 11.64M | 24.53M | 11.90M | 31.45M | 31.45M | 27.75M | 19.66M | 18.55M | 18.44M | 18.59M | 18.05M | 18.48M | 18.36M | 18.06M |
|
Interest Expense - Fed Funds
|
1.50M | 1.49M | 1.49M | 1.50M | 1.50M | 1.47M | 1.49M | 1.50M | 1.39M | 0.63M | 0.64M | 0.71M | 0.86M | 0.82M | 0.64M | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
26.38M | 27.09M | 27.60M | 27.86M | 28.02M | 28.61M | 30.27M | 30.92M | 31.27M | 31.89M | 32.73M | 27.24M | 30.12M | 29.44M | 30.53M | 33.47M | 31.34M | 30.29M | 28.09M | 25.92M | 24.39M | 21.26M | 19.30M | 18.22M | 16.85M | 17.12M | 19.43M | 33.54M | 45.51M | 47.59M | 55.89M | 57.52M | 52.10M | 51.97M | 54.67M | 56.04M | 55.39M | 54.34M | 54.22M | 55.26M |
|
Interest Income - Net
|
47.98M | 48.54M | 47.93M | 47.73M | 47.31M | 49.05M | 49.36M | 49.66M | 49.37M | 49.89M | 49.43M | 50.08M | 52.30M | 52.60M | 51.68M | 49.81M | 48.70M | 48.67M | 46.29M | 45.68M | 43.81M | 43.07M | 42.57M | 45.54M | 45.61M | 47.10M | 49.98M | 49.90M | 45.83M | 41.96M | 34.75M | 30.73M | 39.59M | 41.32M | 40.32M | 40.82M | 42.23M | 43.84M | 45.46M | 48.78M |
|
Interest Income - Total
|
47.98M | 48.54M | 47.93M | 48.48M | 47.31M | 49.05M | 49.36M | 49.66M | 49.37M | 49.89M | 49.43M | 50.08M | 52.30M | 52.60M | 51.23M | 49.51M | 48.47M | 26.59M | 46.29M | 45.68M | 45.34M | 46.04M | 45.26M | 46.87M | 49.05M | 50.29M | 49.04M | 48.84M | 42.17M | 41.07M | 33.43M | 29.77M | 39.47M | 41.02M | 38.85M | 41.46M | 41.55M | 43.84M | 45.91M | 48.26M |
|
Financial Services Fees
|
0.52M | 1.06M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
3.81M | 3.56M | 3.73M | 3.74M | 3.71M | 3.58M | 3.83M | 3.93M | 3.96M | 3.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -192.62M | -13.35M | | | | | | | |
|
Other Non-Interest Income
|
1.38M | 1.61M | 1.38M | 0.92M | 1.04M | 1.42M | 1.32M | 1.40M | 0.86M | 1.49M | 1.49M | 1.52M | 1.45M | 1.39M | 1.64M | 1.95M | 1.75M | 1.49M | 1.23M | 1.36M | 1.49M | 1.48M | 1.41M | 1.23M | 1.36M | 1.57M | 1.73M | 1.42M | 1.10M | 1.33M | 1.52M | 1.23M | 1.86M | 1.73M | 1.35M | 1.11M | 1.21M | 1.43M | 1.54M | 1.90M |
|
Non-Interest Income
|
5.57M | 6.63M | 5.43M | 5.69M | 5.27M | 5.57M | 5.46M | 5.89M | 5.36M | 5.43M | 5.42M | 5.82M | 5.42M | 5.00M | 5.67M | 5.86M | 5.50M | 4.67M | 4.44M | 4.99M | 5.07M | 12.48M | 5.24M | 5.30M | 5.51M | 5.42M | 6.12M | 5.79M | 5.35M | 5.08M | 5.81M | -187.70M | -8.89M | 4.64M | 4.71M | 4.79M | 4.69M | 4.95M | 5.29M | 5.79M |
|
Research & Development
|
2.56M | 2.61M | 2.72M | 2.66M | 2.83M | 2.77M | 2.92M | 2.76M | 3.33M | 3.62M | 3.36M | 3.68M | 4.60M | 4.28M | 4.65M | 4.08M | 4.14M | 4.27M | 4.29M | 4.28M | 4.23M | 4.60M | 4.74M | 4.35M | 4.43M | 4.49M | 4.34M | 5.04M | 5.07M | 5.79M | 6.12M | 6.45M | 5.37M | 4.95M | 5.36M | 4.64M | 4.55M | 4.92M | 5.16M | 5.05M |
|
Wages, Salaries and Other
|
10.49M | 10.29M | 10.83M | 10.77M | 10.63M | 10.54M | 11.21M | 11.05M | 10.53M | 11.17M | 11.94M | 12.93M | 12.96M | 12.79M | 13.45M | 13.94M | 13.47M | 13.23M | 13.06M | 13.23M | 14.14M | 13.40M | 13.87M | 14.60M | 13.73M | 14.02M | 14.58M | 14.27M | 13.70M | 12.79M | 13.20M | 11.80M | 12.99M | 12.89M | 13.31M | 13.09M | 14.23M | 14.94M | 15.28M | 15.94M |
|
Rent Expense
|
2.67M | 2.62M | 2.61M | 2.68M | 2.67M | 2.76M | 2.66M | 2.72M | 2.77M | 2.84M | 2.79M | 3.06M | 3.25M | 3.29M | 3.22M | 3.26M | 3.21M | 3.45M | 3.56M | 3.66M | 3.38M | 3.52M | 3.50M | 3.64M | 3.38M | 3.49M | 3.72M | 3.78M | 3.47M | 3.57M | 3.56M | 3.64M | 3.37M | 3.48M | 3.26M | 3.44M | 3.33M | 3.50M | 3.27M | 3.29M |
|
Other Operating Expenses
|
18.36M | 18.20M | 18.00M | 18.62M | 16.09M | 16.41M | 17.06M | 18.00M | 15.94M | 17.14M | 18.36M | 20.01M | 18.93M | 18.57M | 19.82M | 18.99M | 19.15M | 18.45M | 18.32M | 19.24M | 19.45M | 24.53M | 19.36M | 20.25M | 18.88M | 19.97M | 20.33M | 20.99M | 19.23M | 19.27M | 19.66M | 18.11M | 19.77M | 20.01M | 19.32M | 18.96M | 19.27M | 21.11M | 21.13M | 22.67M |
|
Operating Expenses
|
23.59M | 23.43M | 23.33M | 23.96M | 21.60M | 21.94M | 22.64M | 23.48M | 22.04M | 23.60M | 24.51M | 26.76M | 26.78M | 26.14M | 27.69M | 26.33M | 26.50M | 26.16M | 26.16M | 27.18M | 27.07M | 32.65M | 27.60M | 28.25M | 26.69M | 27.96M | 28.39M | 29.81M | 27.77M | 28.63M | 29.34M | 28.19M | 28.51M | 28.45M | 27.95M | 27.04M | 27.15M | 29.54M | 29.56M | 31.02M |
|
EBIT
|
56.34M | 58.83M | 57.63M | 58.07M | 58.99M | 61.30M | 62.45M | 62.99M | 63.97M | 63.61M | 63.07M | 56.38M | 61.06M | 60.90M | 59.74M | 62.51M | 58.81M | 35.39M | 52.66M | 49.41M | 47.74M | 47.12M | 42.20M | 42.15M | 44.72M | 44.87M | 46.20M | 58.37M | 65.26M | 65.11M | 65.80M | -128.60M | 54.17M | 69.19M | 70.28M | 75.25M | 74.49M | 73.59M | 75.85M | 78.30M |
|
EBT
|
29.96M | 31.74M | 30.03M | 30.21M | 30.98M | 32.69M | 32.18M | 32.07M | 32.70M | 31.72M | 30.35M | 29.14M | 30.94M | 31.46M | 29.21M | 29.04M | 27.48M | 5.10M | 24.56M | 23.49M | 23.35M | 25.86M | 22.90M | 23.92M | 27.86M | 27.75M | 26.77M | 24.82M | 19.75M | 17.52M | 9.90M | -186.13M | 2.07M | 17.22M | 15.61M | 19.21M | 19.10M | 19.25M | 21.63M | 23.04M |
|
Tax Provisions
|
9.24M | 10.21M | 9.48M | 9.51M | 10.40M | 11.10M | 10.81M | 11.47M | 0.86M | 8.39M | 7.97M | 7.75M | 6.56M | 6.90M | 6.32M | 6.63M | 4.96M | 0.82M | 5.09M | 5.21M | 4.45M | 5.42M | 4.71M | 5.37M | 5.68M | 6.12M | 5.62M | 5.33M | 3.51M | 3.33M | 1.60M | -45.74M | -0.47M | 3.46M | 5.96M | 7.15M | 3.67M | 3.85M | 3.25M | 4.22M |
|
Profit After Tax
|
20.72M | 21.53M | 20.55M | 20.70M | 20.58M | 21.59M | 21.37M | 20.60M | 31.84M | 23.33M | 22.37M | 21.39M | 24.38M | 24.55M | 22.90M | 22.41M | 22.51M | 4.28M | 19.47M | 18.28M | 18.90M | 20.44M | 18.19M | 18.55M | 22.19M | 21.62M | 21.15M | 19.49M | 16.24M | 14.19M | 8.30M | -140.39M | 2.54M | 13.76M | 9.65M | 12.06M | 15.43M | 15.40M | 18.38M | 18.81M |
|
Income from Continuing Operations
|
20.72M | 21.53M | 20.55M | 20.70M | 20.58M | 21.59M | 21.37M | 20.60M | 31.84M | 23.33M | 22.37M | 21.39M | 24.38M | 24.55M | 22.90M | 22.41M | 22.51M | 4.28M | 19.47M | 18.28M | 18.90M | 20.44M | 18.19M | 18.55M | 22.19M | 21.62M | 21.15M | 19.49M | 16.24M | 14.19M | 8.30M | -140.39M | 2.54M | 13.76M | 9.65M | 12.06M | 15.43M | 15.40M | 18.38M | 18.81M |
|
Consolidated Net Income
|
20.72M | 21.53M | 20.55M | 20.70M | 20.58M | 21.59M | 21.37M | 20.60M | 31.84M | 23.33M | 22.37M | 21.39M | 24.38M | 24.55M | 22.90M | 22.41M | 22.51M | 4.28M | 19.47M | 18.28M | 18.90M | 20.44M | 18.19M | 18.55M | 22.19M | 21.62M | 21.15M | 19.49M | 16.24M | 14.19M | 8.30M | -140.39M | 2.54M | 13.76M | 9.65M | 12.06M | 15.43M | 15.40M | 18.38M | 18.81M |
|
Income towards Parent Company
|
20.72M | 21.53M | 20.55M | 20.70M | 20.58M | 21.59M | 21.37M | 20.60M | 31.84M | 23.33M | 22.37M | 21.39M | 24.38M | 24.55M | 22.90M | 22.41M | 22.51M | 4.28M | 19.47M | 18.28M | 18.90M | 20.44M | 18.19M | 18.55M | 22.19M | 21.62M | 21.15M | 19.49M | 16.24M | 14.19M | 8.30M | -140.39M | 2.54M | 13.76M | 9.65M | 12.06M | 15.43M | 15.40M | 18.38M | 18.81M |
|
Net Income towards Common Stockholders
|
20.72M | 21.53M | 20.55M | 20.70M | 20.58M | 21.59M | 21.37M | 20.60M | 31.84M | 23.33M | 22.37M | 21.39M | 24.38M | 24.55M | 22.90M | 22.41M | 22.51M | 4.28M | 19.47M | 18.28M | 18.90M | 20.44M | 18.19M | 18.55M | 22.19M | 21.62M | 21.15M | 19.49M | 16.24M | 14.19M | 8.30M | -140.39M | 2.54M | 13.76M | 9.65M | 12.06M | 15.43M | 15.40M | 18.38M | 18.81M |
|
EPS (Basic)
|
0.16 | 0.16 | 0.15 | 0.16 | 0.15 | 0.16 | 0.16 | 0.15 | 0.24 | 0.17 | 0.17 | 0.16 | 0.18 | 0.18 | 0.17 | 0.16 | 0.16 | 0.03 | 0.14 | 0.13 | 0.14 | 0.15 | 0.13 | 0.14 | 0.16 | 0.16 | 0.16 | 0.14 | 0.12 | 0.11 | 0.06 | -1.05 | 0.02 | 0.11 | 0.07 | 0.09 | 0.12 | 0.12 | 0.14 | 0.14 |
|
EPS (Weighted Average and Diluted)
|
0.16 | 0.16 | 0.15 | 0.16 | 0.15 | 0.16 | 0.16 | 0.15 | 0.24 | 0.17 | 0.17 | 0.16 | 0.18 | 0.18 | 0.17 | 0.16 | 0.16 | 0.03 | 0.14 | 0.13 | 0.14 | 0.15 | 0.13 | 0.14 | 0.16 | 0.16 | 0.16 | 0.14 | 0.12 | 0.11 | 0.06 | -1.05 | 0.02 | 0.11 | 0.07 | 0.09 | 0.12 | 0.12 | 0.14 | 0.14 |
|
Shares Outstanding (Weighted Average)
|
137.13M | 137.15M | 137.22M | 137.34M | 137.88M | 137.98M | 138.20M | 138.21M | 138.23M | 138.24M | 138.25M | 138.26M | 141.24M | 141.28M | 141.37M | 141.43M | 141.50M | 141.51M | 141.51M | 141.52M | 138.79M | 138.81M | 138.81M | 138.83M | 138.85M | 138.85M | 138.86M | 138.86M | 137.49M | 136.14M | 136.16M | 136.19M | 135.24M | 133.73M | 132.73M | 132.74M | 132.77M | 132.79M | 132.80M | 132.82M |
|
Shares Outstanding (Diluted Average)
|
132.91M | 133.03M | 133.25M | | 133.95M | 134.26M | 134.36M | | 134.47M | 134.48M | 134.53M | | 137.59M | 137.69M | 137.79M | | 137.98M | 138.00M | 138.02M | | 135.40M | 135.50M | 135.54M | | 135.63M | 135.68M | 135.72M | | 134.64M | 133.90M | 133.67M | | 132.35M | 131.45M | 130.92M | | 129.97M | 130.03M | 130.08M | |
|
EBITDA
|
56.34M | 58.83M | 57.63M | 58.07M | 58.99M | 61.30M | 62.45M | 62.99M | 63.97M | 63.61M | 63.07M | 56.38M | 61.06M | 60.90M | 59.74M | 62.51M | 58.81M | 35.39M | 52.66M | 49.41M | 47.74M | 47.12M | 42.20M | 42.15M | 44.72M | 44.87M | 46.20M | 58.37M | 65.26M | 65.11M | 65.80M | -128.60M | 54.17M | 69.19M | 70.28M | 75.25M | 74.49M | 73.59M | 75.85M | 78.30M |
|
Tax Rate
|
30.84% | 32.17% | 31.57% | 31.49% | 33.57% | 33.96% | 33.59% | 35.77% | 2.63% | 26.46% | 26.28% | 26.60% | 21.20% | 21.94% | 21.62% | 22.83% | 18.07% | 16.16% | 20.71% | 22.19% | 19.06% | 20.95% | 20.57% | 22.45% | 20.38% | 22.07% | 20.98% | 21.48% | 17.76% | 19.01% | 16.18% | 24.57% | | 20.07% | 38.20% | 37.23% | 19.20% | 20.02% | 15.03% | 18.34% |