|
Provisions
|
1.25M | 0.90M | 2.00M | 1.40M | 0.80M | 0.95M | 1.90M | 10.40M | 0.80M | 0.40M | 0.20M | 0.40M | 0.60M | 3.50M | 1.00M | 0.60M | 8.01M | 6.06M | 5.93M | 0.50M | 15.78M | -4.52M | -7.31M | -0.13M | -1.59M | 0.04M | 6.59M | 0.34M | -3.65M | 0.89M | 1.81M | 3.72M | 5.21M | 5.58M | 11.60M | 13.71M | 9.63M | 9.22M | 13.29M |
|
Revenue
|
33.43M | 34.86M | 34.72M | 33.91M | 34.58M | 2.05M | 2.39M | 2.33M | 2.16M | 2.56M | 2.55M | 2.58M | 2.43M | 2.56M | 2.59M | -1.77M | 1.20M | 1.08M | 1.63M | 1.65M | 2.92M | 3.88M | 4.58M | 4.62M | 4.06M | 4.34M | 3.87M | 3.94M | 3.81M | 4.86M | 3.96M | 3.80M | 4.54M | 3.97M | 4.27M | 3.94M | 4.64M | 4.64M | 5.21M |
|
Interest income - Loans
|
27.95M | 29.23M | 29.95M | 29.59M | 29.38M | 30.25M | 32.57M | 34.21M | 35.61M | 35.77M | 36.20M | 36.80M | 37.61M | 39.88M | 41.01M | 99.67M | 54.18M | 54.14M | 53.24M | 55.00M | 81.38M | 94.29M | 94.05M | 89.30M | 86.42M | 93.10M | 106.31M | 120.77M | 128.44M | 138.31M | 143.00M | 144.74M | 143.56M | 147.10M | 151.83M | 148.00M | 142.71M | 145.45M | 147.76M |
|
Interest income - Investments
|
0.79M | 1.87M | 0.56M | -2.09M | 1.86M | 1.05M | 1.07M | -2.74M | 1.03M | 0.36M | 0.36M | -0.23M | 0.34M | 0.32M | 0.30M | 51.55M | 0.30M | 0.31M | 0.24M | 29.15M | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
1.68M | 1.79M | 1.67M | 1.64M | 1.78M | 1.76M | 1.81M | 1.80M | 2.02M | 1.88M | 1.55M | 1.73M | 1.77M | 2.08M | 1.75M | 8.91M | 3.73M | 3.65M | 3.42M | 3.37M | 4.38M | 5.13M | 6.03M | 7.10M | 7.13M | 7.07M | 7.37M | 7.65M | 8.43M | 7.91M | 7.92M | 7.92M | 7.88M | 7.91M | 7.77M | 10.01M | 11.32M | 11.35M | 11.34M |
|
Interest Income - Deposits
|
0.04M | 0.04M | 0.04M | 0.03M | 0.05M | 0.07M | 0.09M | 0.07M | 0.09M | 0.11M | 0.44M | 0.44M | 0.54M | 0.60M | 0.34M | 0.21M | 0.27M | 0.11M | 0.14M | 0.16M | | | | | | | | | | | | | | | | | | | |
|
Other interest income
|
0.24M | 0.30M | 0.34M | 0.28M | 0.39M | 0.41M | 0.44M | 0.47M | 0.49M | 0.50M | 0.46M | 0.42M | 0.41M | 0.37M | 0.37M | 4.43M | 1.00M | 0.85M | 0.73M | 0.70M | 0.99M | 0.99M | 0.58M | 0.41M | 0.37M | 0.74M | 0.85M | 1.44M | 3.80M | 5.87M | 6.93M | 6.09M | 9.56M | 4.41M | 4.64M | 7.47M | 7.84M | 10.75M | 16.45M |
|
Interest Income - Total
|
33.61M | 34.73M | 34.76M | 34.62M | 35.22M | 36.23M | 38.44M | 39.96M | 41.36M | 41.55M | 42.59M | 43.48M | 44.52M | 46.35M | 46.35M | 44.32M | 58.91M | 58.63M | 57.40M | 47.48M | 86.75M | 100.40M | 100.66M | 96.81M | 93.92M | 100.91M | 114.53M | 129.87M | 140.67M | 152.09M | 157.84M | 158.76M | 161.01M | 159.42M | 164.24M | 165.48M | 161.87M | 167.55M | 175.54M |
|
Interest Expense - Deposits
|
1.28M | 1.29M | 1.32M | 1.36M | 1.55M | 1.81M | 2.16M | 2.33M | 2.51M | 3.44M | 4.58M | 5.39M | 6.37M | 7.00M | 5.82M | 42.90M | 11.93M | 9.70M | 6.67M | 4.74M | 5.30M | 4.80M | 3.56M | 2.86M | 2.53M | 3.73M | 10.15M | 22.02M | 37.27M | 52.62M | 62.51M | 66.65M | 73.07M | 72.88M | 74.03M | 64.77M | 58.07M | 60.18M | 62.95M |
|
Interest Expense - Debt
|
1.14M | 1.14M | 1.13M | 1.14M | 1.15M | 1.53M | 1.70M | 1.72M | 1.86M | 1.41M | 1.18M | 1.28M | 1.14M | 1.18M | 1.18M | 25.31M | 6.46M | 5.38M | 5.78M | 5.65M | 3.62M | 2.34M | 2.27M | 2.27M | 2.28M | 3.57M | 3.48M | 9.78M | 16.17M | 17.76M | 16.93M | 15.62M | 14.70M | 9.03M | 8.76M | 8.54M | 8.38M | 8.35M | 8.41M |
|
Interest Expense - Fed Funds
|
0.18M | 0.29M | 0.30M | 0.30M | 0.32M | 0.35M | 0.40M | 0.50M | 0.61M | 0.57M | 0.01M | 0.01M | 0.04M | 0.16M | 0.07M | 0.49M | 0.08M | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
4.17M | 4.14M | 4.08M | 4.45M | 4.76M | 5.44M | 6.09M | 6.40M | 6.83M | 7.62M | 8.38M | 9.38M | 10.19M | 10.84M | 9.64M | 8.67M | 18.38M | 15.08M | 12.45M | 4.49M | 8.91M | 7.15M | 5.83M | 5.13M | 4.81M | 7.40M | 14.09M | 33.06M | 54.92M | 71.87M | 81.36M | 84.64M | 89.48M | 83.92M | 84.31M | 74.39M | 67.65M | 69.45M | 72.14M |
|
Interest Income - Net
|
29.43M | 30.59M | 30.68M | 30.16M | 30.46M | 30.79M | 32.34M | 33.56M | 34.54M | 33.93M | 34.21M | 34.10M | 34.32M | 35.52M | 36.72M | 35.65M | 40.52M | 43.56M | 44.94M | 42.99M | 77.84M | 93.25M | 94.83M | 91.69M | 89.11M | 93.51M | 100.44M | 96.80M | 85.75M | 80.22M | 76.48M | 74.12M | 71.53M | 75.50M | 79.92M | 91.10M | 94.21M | 98.10M | 103.40M |
|
Interest Income - Total
|
28.18M | 29.69M | 28.68M | 28.77M | 29.66M | 29.84M | 30.45M | 23.16M | 33.74M | 33.53M | 34.01M | 33.70M | 33.72M | 32.02M | 35.72M | 35.05M | 32.51M | 37.50M | 39.01M | 42.49M | 62.06M | 97.50M | 100.02M | 91.82M | 90.70M | 93.47M | 93.85M | 96.47M | 89.40M | 79.33M | 74.67M | 70.40M | 66.32M | 69.92M | 68.32M | 77.38M | 84.59M | 88.88M | 90.11M |
|
Financial Services Fees
|
0.92M | 1.03M | 1.86M | 0.41M | 0.87M | | | | | | 0.40M | 0.00M | 1.11M | 0.53M | 1.60M | 4.30M | 1.23M | 1.32M | 0.60M | 0.64M | 0.43M | 0.69M | 0.48M | 0.73M | 0.42M | 0.68M | 0.47M | 0.45M | 0.29M | 0.25M | 0.29M | 0.47M | 0.13M | 0.29M | 0.19M | 0.23M | 0.10M | 0.12M | 0.13M |
|
Service Charges
|
1.07M | 2.09M | 2.35M | 1.97M | 2.05M | 2.22M | 2.39M | 2.33M | 2.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.07M | 0.38M | | | -0.28M | | 0.26M | 0.28M | -0.07M | -7.90M | | | | | | -0.17M | 0.01M | 3.13M | 3.54M | 1.24M | 0.71M | 0.02M | | 0.97M | | | | | -1.45M | | | | | | | | | | 0.01M |
|
Investment Banking Income
|
0.11M | 0.34M | 0.21M | 0.43M | 0.54M | 0.80M | 0.10M | 0.25M | 0.37M | 0.69M | 0.52M | 0.49M | 0.22M | 0.84M | 0.60M | -0.12M | 0.32M | 0.21M | 0.62M | 1.06M | 0.89M | 0.51M | 0.30M | 1.08M | 0.39M | 0.19M | 0.05M | 0.68M | 0.56M | 0.03M | 0.02M | 0.54M | 0.33M | 0.03M | 0.04M | 0.10M | 0.11M | 0.05M | 0.04M |
|
Mortgage Banking
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M | | | | | | | | | | |
|
Other Non-Interest Income
|
1.09M | 1.21M | 1.04M | 1.04M | 0.91M | 1.58M | 1.25M | 4.55M | 0.96M | 1.73M | 1.27M | 1.12M | 1.02M | 4.22M | 1.28M | 6.23M | 1.89M | 0.91M | 1.03M | 1.03M | 4.28M | 1.59M | 2.25M | 1.89M | 1.84M | 4.14M | 2.18M | 2.19M | 2.16M | 2.85M | 2.32M | 2.42M | 2.46M | 2.48M | 2.61M | 2.83M | 3.99M | 4.19M | 4.96M |
|
Non-Interest Income
|
4.00M | 4.27M | 4.03M | 3.75M | 4.12M | 4.51M | 4.97M | 4.50M | 4.11M | -2.58M | 4.92M | 5.12M | 5.22M | 5.50M | 6.24M | 8.43M | 4.24M | 8.39M | 6.15M | 5.44M | -7.38M | 29.54M | 9.73M | 10.18M | 7.20M | 12.12M | 9.36M | 9.47M | 9.00M | 10.40M | 7.93M | 8.87M | 10.47M | 11.81M | 7.63M | -33.86M | 9.63M | 11.60M | 12.21M |
|
Amortization - Intangibles
|
0.68M | 0.67M | 0.46M | 0.83M | 0.28M | 0.27M | 0.25M | 0.25M | 0.25M | 0.24M | 0.21M | 0.21M | 0.21M | 0.21M | 0.18M | -0.60M | 0.18M | | | | 0.36M | 0.83M | 0.71M | 0.71M | 0.59M | 0.43M | 0.43M | 0.45M | 0.38M | 0.35M | 0.35M | 0.33M | 0.31M | 0.28M | 0.29M | 0.32M | 0.25M | 0.23M | 0.24M |
|
Research & Development
|
1.08M | 1.32M | 1.24M | 1.26M | 1.33M | 1.39M | 1.47M | 1.56M | 1.64M | 1.57M | 1.60M | 1.66M | 1.79M | 1.87M | 2.13M | 2.03M | 2.02M | 2.01M | 2.15M | 2.15M | 3.53M | 5.03M | 3.57M | 4.51M | 3.81M | 3.91M | 3.43M | 4.02M | 4.24M | 4.20M | 4.31M | 3.73M | 4.31M | 4.41M | 4.54M | 4.48M | 4.79M | 4.90M | 4.80M |
|
Wages, Salaries and Other
|
10.54M | 10.62M | 10.33M | 10.07M | 11.50M | 11.59M | 11.96M | 11.51M | 12.81M | 13.05M | 12.13M | 12.46M | 13.28M | 13.66M | 14.29M | 10.83M | 15.59M | 15.20M | 14.32M | 15.73M | 24.82M | 27.60M | 28.28M | 27.64M | 30.83M | 28.45M | 29.19M | 31.63M | 26.63M | 29.90M | 30.52M | 30.38M | 32.04M | 32.18M | 36.13M | 35.76M | 35.65M | 36.22M | 38.34M |
|
Rent Expense
|
2.92M | 3.26M | 3.26M | 3.36M | 3.40M | 3.44M | 3.51M | 3.65M | 3.24M | 3.21M | 3.33M | 3.47M | 3.53M | 3.56M | 3.49M | 5.59M | 4.06M | 3.96M | 4.05M | 4.12M | 6.98M | 8.12M | 7.81M | 7.78M | 7.58M | 7.40M | 7.88M | 7.36M | 7.37M | 7.14M | 7.28M | 7.26M | 7.37M | 7.41M | 7.45M | 7.57M | 8.00M | 7.73M | 8.11M |
|
Pension (IS)
|
| | | | | | | | | | | | | | | | | | | | 1.54M | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
-0.27M | | | -0.65M | | | | | | | | | | | | | 0.59M | 1.07M | 0.77M | 2.10M | 37.94M | 1.84M | 2.47M | 2.57M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
15.17M | 15.86M | 14.71M | 14.56M | 15.56M | 16.18M | 16.29M | 23.95M | 17.71M | 17.73M | 26.08M | 16.94M | 17.28M | 18.57M | 18.59M | 17.71M | 18.68M | 23.75M | 29.97M | 12.24M | -0.15M | 53.00M | 39.98M | 39.75M | 38.50M | 40.53M | 36.98M | 39.32M | 35.86M | 40.84M | 47.94M | 42.95M | 40.83M | 43.88M | 45.74M | 48.56M | 52.72M | 47.67M | 49.32M |
|
Operating Expenses
|
18.91M | 20.44M | 19.20M | 18.53M | 20.30M | 21.01M | 21.27M | 29.15M | 22.60M | 22.51M | 31.00M | 22.07M | 22.60M | 24.00M | 24.20M | 25.33M | 26.04M | 29.35M | 24.85M | 35.08M | 82.81M | 54.88M | 56.78M | 50.83M | 49.89M | 51.84M | 48.30M | 50.70M | 47.48M | 52.19M | 59.52M | 53.94M | 52.51M | 55.69M | 57.73M | 60.61M | 65.51M | 60.30M | 62.22M |
|
Operating Income
|
| | | | | | | | | | | | | | | | -25.41M | -28.48M | -23.57M | -33.74M | -80.75M | -51.79M | -53.26M | -48.17M | -47.12M | -49.02M | -45.97M | -48.32M | -45.11M | -48.82M | -57.64M | -51.91M | -49.46M | -53.36M | -55.09M | -58.57M | -62.53M | -57.41M | -58.98M |
|
EBIT
|
17.45M | 17.66M | 17.59M | 18.43M | 18.24M | 18.79M | 20.24M | 4.91M | 22.08M | 16.07M | 16.30M | 26.12M | 26.53M | 24.35M | 27.39M | 26.81M | -25.41M | -28.48M | -23.57M | -33.74M | -80.75M | -51.79M | -53.26M | -48.17M | -47.12M | -49.02M | -45.97M | -48.32M | -45.11M | -48.82M | -57.64M | -51.91M | -49.46M | -53.36M | -55.09M | -58.57M | -62.53M | -57.41M | -58.98M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | 1.16M | 2.49M | 1.54M | 3.67M | 1.79M | 0.56M | 0.45M | 0.11M | 0.01M | 1.69M | 0.55M | 1.40M | 3.13M | 2.44M | 0.78M | 0.73M | 0.41M | 1.08M | 0.13M | 0.49M | 0.06M | 0.94M | 0.65M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | -3.40M | -3.19M | -16.50M | | | | | | | | | | | | | | | | | | |
|
EBT
|
13.27M | 13.52M | 13.51M | 13.98M | 13.49M | 13.35M | 14.15M | -1.49M | 15.25M | 8.44M | 7.93M | 16.74M | 16.34M | 13.51M | 17.75M | 18.14M | 10.71M | 16.54M | 20.31M | 12.86M | -28.13M | 72.16M | 52.96M | 51.17M | 48.02M | 53.75M | 54.91M | 55.23M | 50.93M | 37.55M | 23.08M | 25.33M | 24.28M | 26.03M | 18.22M | -17.09M | 28.71M | 40.17M | 40.09M |
|
Tax Provisions
|
4.64M | 4.66M | 4.66M | 4.82M | 4.32M | 4.50M | 4.70M | 5.42M | 3.18M | 1.70M | 1.38M | 2.88M | 3.42M | 2.86M | 3.85M | 3.93M | 2.32M | 3.57M | 4.44M | 3.88M | -7.09M | 20.89M | 14.56M | 15.81M | 13.48M | 15.27M | 15.43M | 15.18M | 13.62M | 10.05M | 8.09M | 9.02M | 6.58M | 7.55M | 4.90M | 9.62M | 7.25M | 10.47M | 12.42M |
|
Profit After Tax
|
8.63M | 8.85M | 8.85M | 9.16M | 9.17M | 8.84M | 9.44M | -6.92M | 12.07M | 6.74M | 6.55M | 13.86M | 12.93M | 10.65M | 13.90M | 14.21M | 8.39M | 12.97M | 15.87M | 5.09M | -21.03M | 51.28M | 38.40M | 35.36M | 34.53M | 38.48M | 39.48M | 40.06M | 37.30M | 27.50M | 14.98M | 16.31M | 17.69M | 18.48M | 13.33M | -20.41M | 21.46M | 29.70M | 27.67M |
|
Equity Income
|
| | | | | | | | | | | | | | | | -0.47M | 0.44M | 0.17M | 0.22M | 0.13M | | | | | | | 65.67M | | | -0.30M | 0.32M | -0.84M | -0.42M | 0.04M | 0.01M | 0.02M | 0.08M | 0.05M |
|
Income from Continuing Operations
|
8.63M | 8.85M | 8.85M | 9.16M | 9.17M | 8.84M | 9.44M | -6.92M | 12.07M | 6.74M | 6.55M | 13.86M | 12.93M | 10.65M | 13.90M | 14.21M | 8.39M | 12.97M | 15.87M | 8.98M | -21.03M | 51.28M | 38.40M | 35.36M | 34.53M | 38.48M | 39.48M | 40.06M | 37.30M | 27.50M | 14.98M | 16.31M | 17.69M | 18.48M | 13.33M | -26.71M | 21.46M | 29.70M | 27.67M |
|
Consolidated Net Income
|
8.63M | 8.85M | 8.85M | 9.16M | 9.17M | 8.84M | 9.44M | -6.92M | 12.07M | 6.74M | 6.55M | 13.86M | 12.93M | 10.65M | 13.90M | 14.21M | 8.39M | 12.97M | 15.87M | 8.98M | -21.03M | 51.28M | 38.40M | 35.36M | 34.53M | 38.48M | 39.48M | 40.06M | 37.30M | 27.50M | 14.98M | 16.31M | 17.69M | 18.48M | 13.33M | -26.71M | 21.46M | 29.70M | 27.67M |
|
Income towards Parent Company
|
8.63M | 8.85M | 8.85M | 9.16M | 9.17M | 8.84M | 9.44M | -6.92M | 12.07M | 6.74M | 6.55M | 13.86M | 12.93M | 10.65M | 13.90M | 14.21M | 8.39M | 12.97M | 15.87M | 8.98M | -21.03M | 51.28M | 38.40M | 35.36M | 34.53M | 38.48M | 39.48M | 40.06M | 37.30M | 27.50M | 14.98M | 16.31M | 17.69M | 18.48M | 13.33M | -26.71M | 21.46M | 29.70M | 27.67M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | 1.14M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M |
|
Net Income towards Common Stockholders
|
8.63M | 8.85M | 8.85M | 9.16M | 9.17M | 8.84M | 9.44M | -6.92M | 12.07M | 6.74M | 6.55M | 13.86M | 12.93M | 10.65M | 13.90M | 14.21M | 8.39M | 11.83M | 14.05M | 3.27M | -22.86M | 49.46M | 36.57M | 33.54M | 32.71M | 36.66M | 37.66M | 38.24M | 35.48M | 25.68M | 13.16M | 14.49M | 15.87M | 16.66M | 11.51M | -22.23M | 19.64M | 27.88M | 25.85M |
|
EPS (Basic)
|
0.49 | 0.51 | 0.50 | 0.50 | 0.47 | 0.45 | 0.48 | -0.35 | 0.61 | 0.34 | 0.33 | 0.70 | 0.65 | 0.53 | 0.70 | 0.71 | 0.37 | 0.55 | 0.66 | 0.45 | -0.66 | 1.19 | 0.89 | 0.83 | 0.82 | 0.94 | 0.98 | 0.99 | 0.92 | 0.66 | 0.34 | 0.37 | 0.41 | 0.43 | 0.29 | -0.58 | 0.45 | 0.64 | 0.59 |
|
EPS (Weighted Average and Diluted)
|
0.49 | 0.50 | 0.50 | 0.50 | 0.47 | 0.45 | 0.48 | -0.35 | 0.61 | 0.34 | 0.33 | 0.70 | 0.65 | 0.53 | 0.70 | 0.71 | 0.37 | 0.55 | 0.65 | 0.45 | -0.66 | 1.19 | 0.89 | 0.83 | 0.82 | 0.94 | 0.98 | 0.99 | 0.92 | 0.66 | 0.34 | 0.37 | 0.41 | 0.43 | 0.29 | -0.58 | 0.45 | 0.64 | 0.59 |
|
Shares Outstanding (Weighted Average)
|
17.45M | 17.46M | 17.48M | 17.48M | 19.69M | 19.71M | 19.71M | 19.71M | 19.78M | 19.79M | 19.79M | 19.79M | 19.85M | 19.85M | 19.84M | 19.84M | 19.84M | 19.73M | 19.74M | 19.76M | 41.49M | 41.58M | 40.97M | 40.45M | 39.65M | 39.24M | 38.60M | 38.53M | 38.81M | 38.81M | 38.83M | 38.83M | 38.97M | 39.15M | 39.15M | 43.64M | 43.64M | 43.82M | 43.89M |
|
EBITDA
|
17.45M | 17.66M | 17.59M | 18.43M | 18.24M | 18.79M | 20.24M | 4.91M | 22.08M | 16.07M | 16.30M | 26.12M | 26.53M | 24.35M | 27.39M | 26.81M | -25.41M | -28.48M | -23.57M | -33.74M | -80.75M | -51.79M | -53.26M | -48.17M | -47.12M | -49.02M | -45.97M | -48.32M | -45.11M | -48.82M | -57.64M | -51.91M | -49.46M | -53.36M | -55.09M | -58.57M | -62.53M | -57.41M | -58.98M |
|
Tax Rate
|
35.00% | 34.50% | 34.50% | 34.50% | 32.00% | 33.76% | 33.25% | | 20.85% | 20.14% | 17.42% | 17.19% | 20.90% | 21.16% | 21.70% | 21.68% | 21.63% | 21.59% | 21.87% | 30.18% | 25.22% | 28.94% | 27.50% | 30.90% | 28.08% | 28.41% | 28.10% | 27.47% | 26.75% | 26.76% | 35.07% | 35.62% | 27.13% | 29.01% | 26.87% | | 25.26% | 26.08% | 30.98% |