|
Provisions
|
21.05M | 20.99M | 21.50M | 23.19M | 0.60M | 18.10M | 66.50M | 25.70M | 20.54M | 19.54M | 11.52M | 7.65M | 11.82M | 12.53M | 7.40M | 8.43M | 77.37M | 39.01M | 48.08M | 7.69M | -15.25M | -26.30M | 0.00M | -12.21M | -16.99M | 12.66M | 15.78M | 15.71M |
|
Revenue
|
143.12M | 140.01M | 144.32M | 144.62M | 130.79M | 144.45M | 5.80M | -13.18M | 5.09M | 150.94M | 5.58M | 5.34M | 5.72M | 164.77M | 165.83M | 164.33M | 168.85M | 156.10M | 178.63M | 207.97M | 207.22M | 214.67M | 214.69M | 214.52M | 218.48M | 227.13M | 237.60M | 235.17M |
|
Interest income - Loans
|
137.03M | 132.11M | 131.02M | 132.75M | 131.44M | 132.70M | 134.59M | 133.95M | 133.18M | 137.54M | 139.21M | 143.73M | 147.62M | 151.39M | 154.23M | 149.75M | 147.13M | 143.79M | 156.19M | 183.94M | 179.97M | 182.83M | 178.96M | 177.39M | 173.79M | 179.26M | 191.74M | 203.11M |
|
Interest income - Investments
|
2.89M | 2.93M | 2.88M | -5.33M | 2.80M | 2.72M | 2.66M | -3.56M | 21.58M | 3.80M | 2.90M | -17.19M | 9.50M | 11.25M | 7.75M | -15.15M | 13.63M | 13.26M | 14.48M | 11.34M | 18.80M | 16.33M | 30.00M | 47.38M | 63.59M | 178.68M | 49.73M | 76.67M |
|
Interest Income - Debt Securities
|
12.72M | 13.55M | 11.89M | 10.84M | 13.30M | 13.95M | 12.11M | 11.76M | 13.99M | 14.73M | 15.12M | 16.38M | 16.02M | 14.72M | 13.98M | 14.82M | 15.88M | 14.54M | 13.81M | 14.32M | 14.32M | 18.19M | 20.25M | 20.13M | 23.25M | 26.49M | 26.29M | 26.89M |
|
Interest Income - Deposits
|
| | | | | | | | 2.26M | | | | 2.83M | | | | | | | | 0.35M | 0.43M | 0.97M | 0.91M | 0.82M | 2.87M | 4.65M | 3.44M |
|
Other interest income
|
1.07M | 1.27M | 0.66M | -2.77M | 0.48M | 0.73M | 1.29M | -2.24M | 0.06M | 3.36M | 3.17M | -8.51M | 2.83M | 3.40M | 4.08M | -10.03M | 2.26M | 0.28M | 0.41M | -2.51M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.07M | 0.09M |
|
Interest Income - Total
|
150.83M | 146.93M | 143.57M | 143.95M | 145.23M | 147.37M | 148.00M | 147.83M | 149.42M | 155.63M | 157.49M | 162.42M | 166.47M | 169.51M | 172.29M | 167.62M | 165.26M | 158.62M | 170.40M | 198.70M | 194.64M | 201.46M | 200.17M | 198.44M | 197.85M | 208.62M | 222.68M | 233.45M |
|
Interest Expense - Deposits
|
17.26M | 17.22M | 16.74M | 16.08M | 15.97M | 16.35M | 16.90M | 17.32M | 16.97M | 16.97M | 16.98M | 16.73M | 17.49M | 19.10M | 20.34M | 20.85M | 19.65M | 17.00M | 16.09M | 15.65M | 12.34M | 10.78M | 9.68M | 8.68M | 7.65M | 7.69M | 9.98M | 21.04M |
|
Interest Expense - Debt
|
1.47M | 31.20M | 1.47M | 1.55M | 2.12M | 2.29M | 3.21M | 3.52M | 3.37M | 3.41M | 3.34M | 3.42M | 3.79M | 3.83M | 3.88M | 3.47M | 3.01M | 2.87M | 2.78M | 2.60M | 2.46M | 2.07M | 1.90M | 1.77M | 1.06M | 1.07M | 0.53M | 15.79M |
|
Interest Expense - Fed Funds
|
5.48M | 6.03M | 5.36M | 3.33M | 2.62M | 2.77M | 2.92M | 2.61M | 2.30M | 2.54M | 2.33M | 2.23M | 2.55M | 1.62M | 1.32M | 1.16M | 1.92M | 1.88M | 1.48M | 1.36M | 2.28M | 2.54M | 2.57M | 2.57M | 2.18M | 1.97M | 1.99M | 0.39M |
|
Interest Expense - Others
|
1.98M | 1.98M | 1.82M | 1.93M | 1.96M | 2.06M | 2.14M | 2.12M | 2.08M | 2.23M | 2.31M | 2.35M | 2.47M | 2.41M | 2.33M | 2.21M | 2.03M | 1.64M | 1.36M | 1.35M | 1.29M | 1.28M | 1.28M | 1.28M | 1.33M | 1.70M | 2.27M | 2.95M |
|
Interest Expenses
|
26.18M | 26.71M | 25.39M | 22.89M | 22.68M | 23.47M | 25.16M | 25.56M | 24.73M | 25.16M | 24.97M | 24.73M | 26.29M | 26.96M | 27.87M | 27.69M | 26.61M | 23.41M | 21.71M | 20.93M | 18.38M | 16.68M | 15.43M | 14.30M | 12.23M | 12.44M | 14.77M | 27.88M |
|
Interest Income - Net
|
124.65M | 120.23M | 118.18M | 121.06M | 122.55M | 123.90M | 122.83M | 122.27M | 124.69M | 130.47M | 132.52M | 137.70M | 140.18M | 142.55M | 144.43M | 139.93M | 138.65M | 135.21M | 148.70M | 177.77M | 176.26M | 184.78M | 184.74M | 184.14M | 185.62M | 196.19M | 207.91M | 205.57M |
|
Interest Income - Total
|
103.59M | 99.24M | 96.67M | 97.87M | 97.11M | 105.81M | 47.82M | 96.56M | 104.15M | 110.94M | 121.00M | 130.31M | 128.77M | 130.01M | 137.03M | 131.46M | 61.28M | 96.20M | 101.78M | 170.08M | 191.52M | 210.94M | 196.82M | 196.35M | 199.43M | 186.18M | 192.13M | 189.86M |
|
Financial Services Fees
|
1.25M | 1.08M | 1.14M | -2.69M | 1.33M | 1.21M | 0.67M | -3.20M | 2.23M | 2.12M | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
5.80M | 5.62M | 5.79M | 5.76M | 5.79M | 5.80M | 5.80M | 4.92M | 5.09M | 5.34M | 5.58M | | 5.72M | 5.89M | 6.11M | | 5.96M | 4.47M | 5.85M | | 8.30M | 8.79M | 8.69M | | | | | |
|
Investment Gain (Loss)
|
0.01M | | 6.10M | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
2.49M | 2.60M | 2.71M | 2.48M | 1.47M | 2.22M | 1.65M | 0.94M | 1.10M | 1.82M | 2.70M | -4.47M | 1.54M | 2.31M | 2.21M | 4.39M | 2.54M | 0.74M | 4.29M | 5.71M | 4.37M | 4.03M | 3.34M | 3.05M | 2.46M | 1.50M | 0.86M | 0.67M |
|
Mortgage Banking
|
4.75M | 4.89M | 5.49M | 5.30M | 3.62M | 4.85M | 3.12M | 1.91M | 4.17M | 4.83M | 4.55M | 3.68M | 3.63M | 4.39M | 4.40M | 4.64M | 3.79M | 3.69M | 7.10M | 7.55M | 7.27M | 6.40M | 6.10M | 5.22M | 5.21M | 4.08M | 3.40M | 2.57M |
|
Card Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 9.68M | 10.30M | 9.83M | 10.60M |
|
Other Non-Interest Income
|
26.54M | 28.37M | 46.57M | 35.46M | 32.89M | 55.49M | 19.37M | 27.02M | 29.36M | 27.70M | 36.31M | 23.42M | 28.36M | 27.91M | 19.26M | 22.05M | 20.20M | 12.05M | 14.36M | 17.94M | 16.23M | 17.87M | 23.10M | -53.11M | 12.71M | 4.15M | 5.14M | 5.59M |
|
Non-Interest Income
|
18.47M | 19.78M | 26.15M | 23.56M | 8.24M | 20.55M | 18.64M | 14.95M | 22.78M | 20.47M | 18.52M | 20.53M | 22.54M | 22.22M | 21.40M | 24.41M | 30.20M | 20.89M | 29.93M | 30.20M | 30.96M | 29.88M | 29.95M | 30.38M | 32.86M | 30.94M | 29.69M | 29.60M |
|
Research & Development
|
1.81M | 1.73M | 1.71M | 1.51M | 1.54M | 1.63M | 1.60M | 1.37M | 1.48M | 1.58M | 1.64M | 1.67M | 1.75M | 1.71M | 1.83M | 1.59M | 1.88M | 1.85M | 2.25M | 2.46M | 2.46M | 2.41M | 2.25M | 2.27M | 2.15M | 1.98M | 2.27M | 2.32M |
|
Wages, Salaries and Other
|
38.44M | 37.40M | 38.01M | 37.65M | 38.65M | 38.41M | 37.13M | 37.66M | 40.68M | 39.55M | 39.24M | 40.01M | 39.30M | 40.81M | 41.41M | 40.86M | 42.86M | 39.53M | 43.06M | 51.62M | 50.84M | 49.71M | 50.22M | 49.68M | 49.55M | 51.30M | 52.94M | 52.24M |
|
Rent Expense
|
14.18M | 13.04M | 13.89M | 14.04M | 14.09M | 13.76M | 13.74M | 15.07M | 15.11M | 13.75M | 14.66M | 14.43M | 16.05M | 15.83M | 15.13M | 16.15M | 15.13M | 16.38M | 19.06M | 24.07M | 24.24M | 24.12M | 23.31M | 21.59M | 22.39M | 21.50M | 22.54M | 21.84M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 0.59M | 10.85M | 0.84M | 2.90M | 10.44M | 12.32M | 11.27M | 11.05M | 2.27M | 64.30M | | | | |
|
Other Operating Expenses
|
77.01M | 74.78M | 72.70M | 68.68M | 72.25M | 73.68M | 70.27M | 68.69M | 69.44M | 74.89M | 74.56M | 74.86M | 72.58M | 75.39M | 75.28M | 31.82M | 74.33M | 68.66M | 75.76M | 87.33M | 95.33M | 92.60M | 86.21M | 23.31M | 82.12M | 84.84M | 90.37M | 88.77M |
|
Operating Expenses
|
93.00M | 89.54M | 88.30M | 84.24M | 87.88M | 89.07M | 85.61M | 85.14M | 86.03M | 90.22M | 90.86M | 90.96M | 90.38M | 92.94M | 92.83M | 102.31M | 92.18M | 89.79M | 107.51M | 134.76M | 133.30M | 130.17M | 114.04M | 111.47M | 106.66M | 108.33M | 115.19M | 112.93M |
|
EBIT
|
80.36M | 79.48M | 84.81M | -13.23M | 65.55M | 86.37M | 6.01M | 51.94M | 65.63M | 66.35M | 73.63M | 84.61M | 87.22M | 86.26M | 93.47M | 81.24M | 25.91M | 50.71M | 45.91M | 86.45M | 107.55M | 127.33M | 128.16M | 129.56M | 137.85M | 121.24M | 121.40M | 134.41M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | 8.25M | | | | | | | | | | | |
|
Other Non Operating Income
|
4.22M | | | | | | 1.39M | | 2.32M | | | | | | | -1.71M | | | 0.09M | | | | | | | | | |
|
EBT
|
54.18M | 52.78M | 59.42M | -36.12M | 42.87M | 62.90M | -19.15M | 26.38M | 40.91M | 41.19M | 48.66M | 59.89M | 60.93M | 59.30M | 65.59M | 53.55M | -0.70M | 27.30M | 24.21M | 65.51M | 89.17M | 110.65M | 112.73M | 115.26M | 125.62M | 108.80M | 106.63M | 106.53M |
|
Tax Provisions
|
5.72M | 7.52M | 10.44M | -60.72M | -8.07M | 9.29M | -8.40M | 15.36M | -7.76M | -10.20M | -12.33M | 44.32M | 17.62M | 18.01M | 19.30M | 17.09M | -3.00M | 6.05M | -4.41M | 15.38M | 28.02M | 40.10M | 37.10M | 41.59M | 43.02M | 34.10M | 32.03M | 33.31M |
|
Profit After Tax
|
23.34M | 21.95M | 24.07M | 23.86M | 25.54M | 28.00M | -10.75M | 24.17M | 33.15M | 31.03M | 36.32M | 101.11M | 43.31M | 41.29M | 46.33M | 36.45M | 2.27M | 21.26M | 28.61M | 50.14M | 61.15M | 70.56M | 75.68M | 73.64M | 82.60M | 74.69M | 74.60M | 73.17M |
|
Income from Continuing Operations
|
48.45M | 45.26M | 48.98M | 24.60M | 50.94M | 53.61M | -10.75M | 11.02M | 48.66M | 51.39M | 60.99M | 15.56M | 43.31M | 41.29M | 46.30M | 36.45M | 2.30M | 21.26M | 28.61M | 50.14M | 61.15M | 70.55M | 75.64M | 73.67M | 82.60M | 74.69M | 74.60M | 73.22M |
|
Consolidated Net Income
|
48.45M | 45.26M | 48.98M | 24.60M | 50.94M | 53.61M | -10.75M | 11.02M | 48.66M | 51.39M | 60.99M | 15.56M | 43.31M | 41.29M | 46.30M | 36.45M | 2.30M | 21.26M | 28.61M | 50.14M | 61.15M | 70.55M | 75.64M | 73.67M | 82.60M | 74.69M | 74.60M | 73.22M |
|
Income towards Parent Company
|
48.45M | 45.26M | 48.98M | 24.60M | 50.94M | 53.61M | -10.75M | 11.02M | 48.66M | 51.39M | 60.99M | 15.56M | 43.31M | 41.29M | 46.30M | 36.45M | 2.30M | 21.26M | 28.61M | 50.14M | 61.15M | 70.55M | 75.64M | 73.67M | 82.60M | 74.69M | 74.60M | 73.22M |
|
Net Income towards Common Stockholders
|
48.45M | 45.26M | 48.98M | 24.60M | 50.94M | 53.61M | -10.75M | 11.02M | 48.66M | 51.39M | 60.99M | 15.56M | 43.31M | 41.29M | 46.30M | 36.45M | 2.30M | 21.26M | 28.61M | 50.14M | 61.15M | 70.55M | 75.64M | 73.67M | 82.60M | 74.69M | 74.60M | 73.17M |
|
EPS (Basic)
|
0.11 | 0.10 | 0.11 | 0.11 | 0.12 | 0.13 | -0.05 | 0.11 | 0.15 | 0.14 | 0.16 | 0.46 | 0.20 | 0.19 | 0.21 | 0.16 | 0.01 | 0.09 | 0.13 | 0.23 | 0.28 | 0.33 | 0.36 | 0.35 | 0.42 | 0.38 | 0.40 | 0.40 |
|
EPS (Weighted Average and Diluted)
|
0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.13 | -0.05 | 0.11 | 0.15 | 0.14 | 0.16 | 0.47 | 0.20 | 0.19 | 0.21 | 0.17 | 0.01 | 0.09 | 0.13 | 0.23 | 0.28 | 0.33 | 0.36 | 0.35 | 0.41 | 0.38 | 0.40 | 0.40 |
|
Shares Outstanding (Weighted Average)
|
215.21M | 217.05M | 217.18M | 217.42M | 218.46M | 215.99M | 215.99M | 216.21M | 216.33M | 216.41M | 217.18M | 217.24M | 217.24M | 217.32M | 217.32M | 217.36M | 217.36M | 218.16M | 218.16M | 218.23M | 215.61M | 208.50M | 208.50M | 205.64M | 198.41M | 197.51M | 187.99M | |
|
EBITDA
|
80.36M | 79.48M | 84.81M | -13.23M | 65.55M | 86.37M | 6.01M | 51.94M | 65.63M | 66.35M | 73.63M | 84.61M | 87.22M | 86.26M | 93.47M | 81.24M | 44.62M | 50.71M | 45.91M | 86.45M | -37.78M | 127.33M | 128.16M | 129.56M | 137.85M | 121.24M | 121.40M | 134.41M |
|
Tax Rate
|
10.56% | 14.25% | 17.58% | | | 14.77% | 43.85% | 58.23% | | | | 74.01% | 28.91% | 30.37% | 29.42% | 31.93% | | 22.14% | | 23.47% | 31.42% | 36.24% | 32.91% | 36.09% | 34.25% | 31.35% | 30.04% | 31.27% |