|
Provisions
|
80.50M | 61.20M | 7.07M | | | -16.10M | -5.60M | -6.40M | -8.50M | 1.50M | 5.00M | 23.50M | 25.50M | 10.60M | 2.00M | 3.00M |
|
Revenue
|
303.33M | 316.43M | 268.90M | 252.85M | 241.55M | 272.93M | 286.43M | 15.07M | 15.81M | 17.07M | 20.01M | 16.56M | 17.15M | 21.38M | 20.22M | 20.37M |
|
Interest income - Loans
|
206.08M | 240.73M | 207.09M | 205.75M | 179.63M | 181.62M | 185.66M | 192.99M | 214.13M | 293.28M | 397.63M | 377.40M | 356.59M | 389.19M | 448.30M | 455.75M |
|
Interest income - Investments
|
0.20M | 0.32M | 0.24M | 0.67M | 2.03M | 2.13M | 2.77M | 2.22M | 1.38M | 2.04M | 1.24M | 0.98M | 1.02M | 1.21M | 1.86M | 1.55M |
|
Interest Income - Debt Securities
|
104.13M | 75.11M | 60.95M | 54.74M | 50.40M | 68.38M | 72.21M | 67.93M | 70.79M | 64.89M | 56.72M | 50.27M | 60.45M | 117.56M | 138.31M | 134.04M |
|
Interest Income - Deposits
|
0.01M | 0.26M | 0.44M | 0.44M | 0.49M | 0.35M | 0.87M | 1.91M | 0.93M | 1.64M | 2.27M | 1.68M | 2.57M | 6.71M | 17.86M | 38.77M |
|
Interest Income - Fed Funds
|
0.34M | 0.87M | 0.99M | 0.62M | 0.22M | 0.43M | 0.63M | | | | | | | | | |
|
Interest Income - Total
|
310.76M | 317.29M | 269.72M | 262.22M | 232.77M | 252.90M | 261.51M | 265.05M | 287.23M | 361.86M | 457.85M | 430.34M | 420.63M | 514.67M | 606.33M | 630.11M |
|
Interest Expense - Deposits
|
24.96M | 18.25M | 8.71M | 5.91M | 4.89M | 4.98M | 5.27M | 5.96M | 6.04M | 9.82M | 17.12M | 12.60M | 5.35M | 6.83M | 51.53M | 105.48M |
|
Interest Expense - Debt
|
59.57M | 36.35M | 23.00M | 16.66M | 11.00M | 10.99M | 2.87M | 1.48M | 1.58M | 2.07M | 3.96M | 1.13M | 0.55M | 2.33M | 66.81M | 76.71M |
|
Interest Expense - Others
|
| | | | | | | | | | | | | | | 0.57M |
|
Interest Expenses
|
88.50M | 57.97M | 35.04M | 25.27M | 16.51M | 16.39M | 8.57M | 7.98M | 8.30M | 12.81M | 22.08M | 14.28M | 6.08M | 9.15M | 118.34M | 182.76M |
|
Interest Income - Net
|
222.26M | 259.32M | 234.68M | 236.95M | 216.27M | 236.51M | 252.94M | 257.07M | 278.93M | 349.05M | 435.77M | 416.05M | 414.55M | 505.51M | 487.99M | 447.35M |
|
Interest Income - Total
|
141.76M | 198.12M | 227.61M | 236.95M | 233.02M | 252.61M | 258.54M | 263.47M | 287.43M | 347.55M | 430.77M | 392.55M | 440.05M | 494.91M | 485.99M | 450.35M |
|
Service Charges
|
14.89M | 16.75M | 15.77M | 16.11M | 15.92M | 15.78M | 15.57M | 15.07M | 15.81M | | | | | | | |
|
Investment Gain (Loss)
|
28.45M | 38.90M | | | 2.09M | | -0.02M | 0.55M | 0.40M | | | | | | | |
|
Investment Banking Income
|
| | | | | 6.00M | 0.73M | 1.10M | | | | | | | | |
|
Income - Trust
|
6.66M | 8.36M | 8.68M | 8.17M | 8.07M | 8.12M | 8.64M | 9.60M | 9.85M | | | | | | | |
|
Card Income
|
2.34M | 2.78M | 3.14M | 3.65M | 3.48M | 3.39M | 3.09M | 2.92M | 3.41M | | | | | | | |
|
Other Non-Interest Income
|
5.15M | 3.96M | 3.85M | 5.38M | 2.94M | 4.29M | 2.89M | 4.28M | 6.20M | 6.59M | 9.96M | 11.28M | 8.50M | 7.55M | 12.75M | 12.42M |
|
Non-Interest Income
|
81.07M | 57.11M | 34.22M | 15.90M | 25.29M | 36.41M | 33.48M | 35.55M | 42.12M | 43.48M | 59.04M | 49.87M | 47.38M | 49.99M | 59.33M | 54.47M |
|
Amortization - Intangibles
|
3.16M | 3.73M | 3.48M | 2.16M | 1.13M | 1.14M | 0.95M | 1.11M | 1.33M | 5.25M | 10.80M | 9.35M | 8.24M | 7.57M | 6.45M | 5.32M |
|
Wages, Salaries and Other
|
62.98M | 69.42M | 69.99M | 68.50M | 71.02M | 76.64M | 78.62M | 82.63M | 87.06M | 100.60M | 119.47M | 119.76M | 117.87M | 131.60M | 139.19M | 144.47M |
|
Rent Expense
|
| | 16.58M | 15.47M | 14.50M | 15.26M | 14.89M | 15.64M | 16.76M | 20.15M | 20.46M | 20.62M | 19.76M | 22.74M | 22.11M | 23.41M |
|
Restructuring Costs
|
| | | | | 1.97M | 0.47M | 1.90M | 2.25M | 16.40M | 6.45M | | 0.96M | 6.01M | | |
|
Other Operating Expenses
|
133.59M | 168.49M | 124.44M | 0.92M | 4.16M | 0.37M | 125.29M | -2.56M | 121.75M | 143.35M | 171.84M | 172.28M | 169.07M | 187.81M | 207.78M | 210.18M |
|
Operating Expenses
|
133.59M | 168.49M | 141.03M | 138.16M | 114.03M | 126.23M | 140.66M | 136.74M | 140.75M | 179.91M | 198.74M | 192.90M | 189.79M | 216.56M | 229.89M | 233.58M |
|
Operating Income
|
31.24M | 30.36M | 42.28M | 40.14M | 50.50M | 56.98M | 52.98M | 56.80M | 66.08M | -168.14M | 61.13M | 52.40M | 62.51M | 68.95M | 66.24M | 56.96M |
|
EBIT
|
31.24M | 30.36M | 42.28M | 40.14M | 50.50M | 56.98M | 52.98M | 56.80M | 66.08M | -168.14M | 61.13M | 52.40M | 62.51M | 68.95M | 66.24M | 56.96M |
|
Interest & Investment Income
|
| 43.10M | 68.00M | 82.30M | 63.00M | 41.00M | 49.00M | 49.00M | 57.00M | | 106.00M | 217.00M | 129.00M | 195.00M | 127.00M | 117.00M |
|
EBT
|
89.25M | 86.74M | 120.80M | 114.69M | 144.28M | 162.80M | 151.37M | 162.29M | 188.79M | 211.12M | 291.07M | 249.52M | 297.65M | 328.35M | 315.43M | 271.24M |
|
Tax Provisions
|
45.07M | 45.68M | 39.07M | 51.00M | 52.88M | 58.78M | 57.06M | 60.86M | 84.38M | 59.11M | 83.25M | 76.80M | 85.13M | 96.19M | 98.33M | 70.52M |
|
Profit After Tax
|
65.42M | 62.94M | 81.73M | 77.28M | 95.61M | 104.02M | 99.14M | 101.43M | 104.41M | 152.00M | 207.83M | 177.16M | 212.52M | 235.43M | 221.44M | 200.72M |
|
Equity Income
|
| | | -1.26M | 33.15M | 66.12M | 53.26M | 55.19M | 50.25M | | 107.19M | -34.94M | 88.10M | 45.51M | 99.93M | 89.51M |
|
Income from Continuing Operations
|
44.17M | 41.06M | 81.73M | 63.69M | 91.40M | 104.02M | 94.31M | 101.43M | 104.41M | 152.00M | 207.83M | 172.72M | 212.52M | 232.16M | 217.10M | 200.72M |
|
Consolidated Net Income
|
44.17M | 41.06M | 81.73M | 63.69M | 91.40M | 104.02M | 94.31M | 101.43M | 104.41M | 152.00M | 207.83M | 172.72M | 212.52M | 232.16M | 217.10M | 200.72M |
|
Income towards Parent Company
|
44.17M | 41.06M | 81.73M | 63.69M | 91.40M | 104.02M | 94.31M | 101.43M | 104.41M | 152.00M | 207.83M | 172.72M | 212.52M | 232.16M | 217.10M | 200.72M |
|
Preferred Dividend Payments
|
12.76M | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
52.66M | 62.72M | 81.44M | 77.03M | 95.31M | 103.48M | 98.63M | 101.01M | 104.03M | 152.00M | 207.34M | 176.59M | 211.55M | 233.92M | 219.89M | 199.27M |
|
EPS (Basic)
|
0.56 | 0.59 | 0.77 | 0.74 | 0.91 | 0.98 | 0.93 | 0.94 | 0.95 | 1.25 | 1.48 | 1.30 | 1.57 | 1.67 | 1.59 | 1.44 |
|
EPS (Weighted Average and Diluted)
|
0.56 | 0.59 | 0.77 | 0.74 | 0.91 | 0.98 | 0.93 | 0.94 | 0.95 | 1.24 | 1.48 | 1.30 | 1.56 | 1.67 | 1.59 | 1.44 |
|
Shares Outstanding (Weighted Average)
|
106.23M | 105.92M | 104.48M | 104.83M | 105.24M | 105.82M | 106.36M | 108.14M | 110.16M | 140.33M | 140.11M | 135.51M | 135.52M | 139.51M | 139.34M | 139.68M |
|
EBITDA
|
63.08M | 42.73M | 117.02M | 79.06M | 43.03M | 144.43M | 88.98M | 90.69M | 95.69M | 131.91M | 238.72M | 199.89M | 173.20M | -115.40M | 252.66M | 212.22M |
|
Tax Rate
|
50.50% | 52.66% | 32.34% | 44.47% | 36.65% | 36.10% | 37.70% | 37.50% | 44.70% | 28.00% | 28.60% | 30.78% | 28.60% | 29.30% | 31.17% | 26.00% |