|
Provisions
|
5.68M | 5.69M | 5.54M | -5.37M | 3.91M | 0.39M | 35.02M | 4.93M | 1.60M | 2.72M | | -4.29M | 1.85M | -0.52M | | -2.67M | 94.60M | 20.66M | 14.00M | -9.51M | | | | | | -1.50M | | 5.00M | 1.20M | 2.30M | 2.80M | 5.70M | 5.50M | 8.00M | 18.20M | -15.00M | | 3.00M | 6.70M |
|
Revenue
|
117.49M | 122.81M | 125.67M | 427.65M | 131.28M | 8.58M | 8.49M | 10.14M | 10.15M | 9.80M | 9.04M | 7.60M | 6.56M | 8.18M | 8.71M | 10.64M | 6.63M | 7.67M | 8.54M | 8.43M | 7.61M | 9.66M | 8.05M | 11.13M | 7.73M | 12.54M | 13.95M | 10.36M | 11.88M | 11.76M | 10.13M | 10.42M | 10.19M | 10.68M | 10.49M | 11.65M | 10.69M | 12.64M | 12.13M |
|
Interest income - Loans
|
96.91M | 100.42M | 102.95M | 103.11M | 105.76M | 112.73M | 113.27M | 147.43M | 148.06M | 153.00M | 166.33M | 163.20M | 163.85M | 165.82M | 167.47M | 161.21M | 158.15M | 159.00M | 154.79M | 153.41M | 150.92M | 141.68M | 142.61M | 136.75M | 129.44M | 181.78M | 195.84M | 221.28M | 237.00M | 243.15M | 249.46M | 260.00M | 265.29M | 274.32M | 281.98M | 278.41M | 270.78M | 276.04M | 283.17M |
|
Interest income - Investments
|
0.62M | 0.72M | 0.81M | 0.94M | 2.00M | 0.47M | 0.83M | 1.03M | 0.88M | 1.60M | 1.29M | 1.99M | 0.97M | 1.15M | 1.10M | 1.95M | 7.84M | 0.23M | 3.43M | 0.97M | 8.61M | 2.65M | 2.66M | 0.92M | 0.70M | 3.94M | 1.74M | 2.81M | 2.79M | 2.92M | 2.92M | 3.01M | 3.01M | 3.00M | 2.64M | 2.82M | 2.72M | 2.66M | 2.66M |
|
Interest Income - Debt Securities
|
5.45M | 5.14M | 5.58M | 5.07M | 5.48M | 6.43M | 7.07M | 7.79M | 8.97M | 8.98M | 9.01M | 9.87M | 10.71M | 10.65M | 10.34M | 9.71M | 9.78M | 8.69M | 7.23M | 6.90M | 6.25M | 7.18M | 8.49M | 8.12M | 9.08M | 20.94M | 28.27M | 33.64M | 35.29M | 34.75M | 34.52M | 34.02M | 33.23M | 32.59M | 31.01M | 28.94M | 27.43M | 26.44M | 26.33M |
|
Interest Income - Deposits
|
0.10M | 0.11M | 0.12M | 0.15M | 0.31M | 0.73M | 0.54M | 0.74M | 0.93M | 1.21M | 1.27M | 1.24M | 1.54M | 1.63M | 1.07M | 0.95M | 1.12M | 0.21M | 0.25M | 0.27M | 0.41M | 0.71M | 1.12M | 1.28M | 1.67M | 6.57M | 10.76M | 10.11M | 4.68M | 3.73M | 2.33M | 4.28M | 10.53M | 12.56M | 12.10M | 7.58M | 6.62M | 8.95M | 6.24M |
|
Interest Income - Fed Funds
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.07M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.05M | 0.06M |
|
Interest Income - Total
|
105.28M | 108.49M | 111.38M | 412.00M | 114.49M | 9.40M | 123.91M | -322.53M | 160.98M | 12.35M | 180.05M | 648.61M | 14.09M | 13.83M | 182.08M | 175.13M | 172.18M | 171.60M | 166.63M | 165.56M | 11.32M | 154.48M | 157.06M | 150.98M | 144.90M | 217.01M | 242.96M | 272.89M | 284.94M | 289.63M | 294.26M | 306.22M | 316.92M | 327.30M | 332.85M | 322.71M | 312.54M | 319.12M | 323.53M |
|
Interest Expense - Deposits
|
3.63M | 3.85M | 4.04M | 4.40M | 5.49M | 6.81M | 8.54M | 12.95M | 14.81M | 18.16M | 21.41M | 25.21M | 28.01M | 29.71M | 29.57M | 26.82M | 24.20M | 15.12M | 13.20M | 10.60M | 7.71M | 6.43M | 5.64M | 5.16M | 4.89M | 10.73M | 23.35M | 47.02M | 59.16M | 70.15M | 78.70M | 87.97M | 92.55M | 95.74M | 97.78M | 90.56M | 86.79M | 88.49M | 87.96M |
|
Interest Expense - Debt
|
3.07M | 3.07M | 3.14M | 3.20M | 3.59M | 4.79M | 4.97M | 4.43M | 5.00M | 5.17M | 7.05M | 6.47M | 6.12M | 5.24M | 5.21M | 5.16M | 5.08M | 4.90M | 4.82M | 4.81M | 4.79M | 4.79M | 4.79M | 4.79M | 6.88M | 5.44M | 4.15M | 4.12M | 6.19M | 6.60M | 8.16M | 9.88M | 14.28M | 14.26M | 14.38M | 9.54M | 5.90M | 5.54M | 5.38M |
|
Interest Expense - Fed Funds
|
0.14M | 0.13M | 0.14M | 0.15M | 0.17M | 0.20M | 0.23M | 0.33M | 0.38M | 0.37M | 0.47M | 0.60M | 0.63M | 0.63M | 0.63M | 0.65M | 0.46M | 0.26M | 0.24M | 0.21M | 0.19M | 0.11M | 0.10M | 0.10M | 0.11M | 0.19M | 0.43M | 0.70M | 0.87M | 1.12M | 1.34M | 1.48M | 1.40M | 1.36M | 1.33M | 1.35M | 1.07M | 1.01M | 1.02M |
|
Interest Expenses
|
7.23M | 7.45M | 7.72M | 8.18M | 9.68M | 15.51M | 17.14M | 22.01M | 24.77M | 27.95M | 34.14M | 37.50M | 40.02M | 40.30M | 39.10M | 35.35M | 32.45M | 22.93M | 20.50M | 17.53M | 14.56M | 13.23M | 12.45M | 11.96M | 13.76M | 18.25M | 29.85M | 57.23M | 70.34M | 81.99M | 92.33M | 103.45M | 112.33M | 115.48M | 117.62M | 105.57M | 97.89M | 99.16M | 97.37M |
|
Interest Income - Net
|
98.06M | 101.04M | 103.65M | 103.21M | 104.81M | 107.35M | 106.77M | 136.97M | 136.21M | 138.61M | 145.91M | 140.28M | 139.47M | 140.99M | 142.98M | 139.78M | 139.72M | 148.67M | 146.14M | 148.03M | 148.09M | 141.25M | 144.61M | 139.02M | 131.15M | 198.76M | 213.10M | 215.67M | 214.59M | 207.64M | 201.94M | 202.77M | 204.59M | 211.82M | 215.22M | 217.14M | 214.66M | 219.95M | 226.17M |
|
Interest Income - Total
|
92.38M | 95.35M | 98.12M | 101.50M | 100.90M | 106.97M | 71.75M | 132.04M | 134.61M | 135.89M | 145.91M | 140.28M | 139.47M | 139.66M | 142.98M | 139.78M | 45.13M | 128.01M | 132.14M | 148.03M | 148.09M | 146.00M | 144.61M | 139.02M | 131.15M | 140.17M | 213.10M | 210.67M | 213.40M | 203.66M | 200.64M | 197.12M | 200.09M | 203.82M | 196.35M | 200.44M | 214.66M | 216.95M | 222.66M |
|
Financial Services Fees
|
7.12M | 7.97M | 7.50M | -20.29M | 8.92M | 0.47M | 0.47M | 0.47M | 0.68M | 0.53M | 0.46M | 0.44M | 0.61M | 0.52M | 0.60M | 0.55M | 0.68M | 0.53M | 0.27M | 0.37M | 0.49M | 0.48M | 0.59M | 0.39M | 0.48M | 0.66M | 0.60M | 0.45M | 0.53M | 0.52M | 0.56M | 0.48M | 0.51M | 0.56M | 0.59M | 0.48M | 0.54M | 0.59M | 0.57M |
|
Service Charges
|
5.93M | 6.15M | 6.53M | 6.44M | 5.98M | 5.97M | 6.41M | 6.57M | 6.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
0.01M | 0.01M | | 0.64M | 0.42M | 0.38M | 0.14M | 1.19M | | | | | | | | -0.00M | | | | | 0.22M | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
| 0.08M | 0.36M | 0.65M | 0.19M | 0.39M | 0.16M | | 0.18M | 0.26M | 0.05M | 0.07M | 0.24M | 0.35M | 0.29M | 0.69M | 0.34M | | | 0.30M | | 1.15M | 0.44M | 0.79M | 0.10M | | 0.06M | 0.03M | 0.14M | | 0.10M | 0.04M | 0.20M | 0.06M | 0.14M | 0.22M | 0.29M | | 0.05M |
|
Income - Trust
|
0.40M | 0.36M | 0.36M | 0.33M | 0.46M | 0.31M | 0.36M | 0.55M | 0.45M | 0.38M | 0.44M | 0.29M | 0.40M | 0.39M | 0.38M | 0.39M | 0.44M | 0.40M | 0.38M | 0.42M | 0.52M | 0.44M | 0.48M | 0.52M | 0.57M | 4.32M | 3.98M | 3.98M | 4.86M | 4.05M | 4.66M | 4.32M | 5.07M | 4.72M | 4.40M | 4.53M | 4.76M | 5.23M | 4.60M |
|
Mortgage Banking
|
2.86M | 3.48M | 3.93M | 4.12M | 2.79M | 3.75M | 3.17M | 3.57M | 2.66M | 3.48M | 3.69M | 2.55M | 2.44M | 3.46M | 4.61M | 3.80M | 2.62M | 6.20M | 10.18M | 10.07M | 8.17M | 6.20M | 5.95M | 5.36M | 3.92M | 6.00M | 4.18M | 3.57M | 2.57M | 2.65M | 3.13M | 2.38M | 3.56M | 4.28M | 4.44M | 3.52M | 3.60M | 4.78M | 4.69M |
|
Trading Income
|
| | | | | | | | | | | | | | | | | | | | 0.22M | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.40M | 0.35M | 0.87M | 4.84M | 0.70M | 0.81M | 1.94M | 8.21M | 3.67M | 0.73M | 2.42M | 1.81M | 2.49M | 2.09M | 1.50M | 2.63M | 4.26M | 0.56M | 0.55M | 3.04M | 3.05M | 0.54M | 4.32M | 3.12M | 7.92M | 3.27M | 1.09M | 5.38M | 11.85M | 1.21M | 6.18M | 3.59M | 7.38M | 6.66M | 1.16M | 53.96M | 11.44M | 13.46M | 1.40M |
|
Non-Interest Income
|
19.44M | 21.77M | 22.01M | 23.83M | 26.47M | 24.42M | 21.46M | 27.29M | 25.80M | 27.67M | 25.85M | 23.51M | 23.67M | 23.07M | 24.75M | 28.03M | 22.93M | 25.02M | 29.95M | 33.88M | 45.28M | 31.12M | 29.21M | 31.96M | 30.67M | 44.58M | 43.20M | 56.66M | 34.16M | 49.51M | 43.41M | 42.85M | 41.80M | 42.77M | 42.78M | 41.22M | 45.43M | 51.08M | 51.51M |
|
Amortization - Intangibles
|
2.81M | 2.82M | 2.72M | 3.06M | 2.94M | 2.97M | 3.03M | 3.02M | 3.01M | 3.37M | 3.43M | 3.46M | 3.38M | 3.18M | 3.19M | 3.26M | 3.11M | 3.70M | 4.37M | 4.98M | 5.07M | 4.91M | 4.84M | 4.83M | 4.71M | 7.72M | 8.07M | 7.86M | 7.96M | 7.93M | 7.87M | 7.86M | 7.80M | 7.77M | 7.70M | 7.70M | 7.65M | 7.63M | 7.74M |
|
Research & Development
|
2.66M | 2.77M | 2.79M | 2.28M | 2.72M | 2.86M | 2.85M | 3.56M | 3.99M | 3.34M | 3.46M | 3.64M | 3.97M | 3.84M | 4.06M | 4.29M | 4.33M | 4.61M | 4.92M | 5.17M | 5.87M | 5.89M | 6.02M | 6.49M | 7.04M | 10.09M | 8.75M | 9.06M | 8.97M | 9.15M | 9.10M | 9.11M | 9.15M | 8.94M | 9.09M | 9.32M | 8.56M | 8.36M | 8.87M |
|
Wages, Salaries and Other
|
23.96M | 25.44M | 25.62M | 26.94M | 27.42M | 28.03M | 28.51M | 35.40M | 35.01M | 34.48M | 37.83M | 36.23M | 37.84M | 37.98M | 39.92M | 38.45M | 39.33M | 40.09M | 41.51M | 43.02M | 42.06M | 42.46M | 42.47M | 43.77M | 43.55M | 65.80M | 65.29M | 64.25M | 64.49M | 64.53M | 64.51M | 63.43M | 60.91M | 60.43M | 58.86M | 60.82M | 61.85M | 64.32M | 63.80M |
|
Rent Expense
|
6.67M | 6.51M | 6.67M | 6.28M | 6.68M | 7.03M | 7.89M | 8.45M | 8.98M | 8.52M | 8.15M | 8.31M | 8.82M | 8.85M | 9.05M | 8.73M | 8.87M | 10.17M | 9.57M | 9.80M | 9.24M | 9.04M | 9.30M | 9.05M | 9.14M | 14.26M | 15.13M | 14.88M | 14.95M | 14.92M | 15.46M | 14.96M | 14.55M | 14.41M | 14.55M | 14.53M | 14.43M | 14.02M | 14.83M |
|
Other Operating Expenses
|
36.31M | 38.31M | 41.57M | 38.94M | 45.74M | 41.11M | 60.11M | 51.21M | 50.41M | 51.37M | 54.51M | 59.32M | 56.26M | 54.93M | 54.66M | 58.32M | 57.27M | 56.17M | 57.23M | 59.27M | 57.76M | 58.05M | 60.29M | 61.51M | 60.71M | 141.13M | 90.47M | 94.96M | 90.72M | 92.21M | 90.20M | 103.10M | 87.80M | 89.84M | 86.41M | 88.36M | 89.94M | 93.65M | 91.14M |
|
Operating Expenses
|
45.65M | 47.59M | 51.03M | 47.49M | 55.14M | 51.00M | 70.85M | 63.22M | 63.38M | 63.23M | 66.12M | 71.27M | 69.06M | 67.62M | 67.76M | 71.34M | 70.47M | 70.96M | 71.71M | 74.24M | 72.87M | 72.98M | 75.62M | 77.05M | 76.90M | 165.48M | 114.35M | 118.90M | 114.64M | 116.28M | 114.76M | 127.17M | 111.50M | 113.19M | 110.05M | 112.21M | 112.93M | 116.04M | 114.84M |
|
Operating Income
|
| | | | | -55.50M | -93.95M | -68.88M | -68.62M | -70.33M | -73.77M | -86.76M | -80.92M | -76.40M | -73.79M | -80.58M | -81.79M | -79.38M | -78.89M | -82.06M | -80.96M | -78.91M | -84.38M | -82.78M | -85.46M | -179.55M | -125.57M | -139.25M | -129.00M | -132.19M | -130.32M | -156.43M | -128.19M | -131.92M | -127.11M | -128.09M | -130.33M | -132.73M | -130.04M |
|
EBIT
|
73.40M | 76.98M | 76.83M | 86.02M | 81.91M | -55.50M | -93.95M | -68.88M | -68.62M | -70.33M | -73.77M | -86.76M | -80.92M | -76.40M | -73.79M | -80.58M | -81.79M | -79.38M | -78.89M | -82.06M | -80.96M | -78.91M | -84.38M | -82.78M | -85.46M | -179.55M | -125.57M | -139.25M | -129.00M | -132.19M | -130.32M | -156.43M | -128.19M | -131.92M | -127.11M | -128.09M | -130.33M | -132.73M | -130.04M |
|
Other Non Operating Income
|
| | | | 3.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
66.17M | 69.53M | 69.11M | 77.84M | 72.23M | 80.38M | 22.36M | 96.12M | 97.03M | 100.33M | 105.63M | 92.52M | 94.08M | 95.10M | 99.96M | 96.47M | -2.42M | 82.08M | 90.38M | 107.67M | 120.50M | 104.14M | 98.20M | 93.93M | 84.92M | 19.27M | 141.96M | 148.42M | 132.91M | 136.89M | 129.29M | 112.79M | 130.39M | 133.41M | 129.08M | 129.45M | 147.15M | 151.99M | 159.33M |
|
Tax Provisions
|
24.74M | 26.02M | 25.48M | 29.25M | 25.37M | 35.09M | 20.72M | 56.94M | 23.97M | 24.31M | 25.35M | 21.49M | 22.73M | 22.94M | 27.20M | 23.21M | 29.88M | 19.25M | 21.66M | -12.82M | 28.90M | 25.07M | 23.21M | 20.58M | 20.03M | 3.29M | 33.25M | 32.74M | 29.95M | 31.62M | 30.84M | 26.55M | 30.28M | 31.88M | 29.05M | 28.89M | 31.95M | 33.59M | 35.72M |
|
Profit After Tax
|
41.43M | 43.51M | 43.62M | 48.59M | 46.86M | 45.29M | 1.63M | 39.18M | 73.06M | 76.03M | 80.28M | 71.03M | 71.35M | 72.16M | 72.76M | 73.26M | -32.30M | 62.83M | 68.72M | 120.49M | 91.60M | 79.07M | 74.99M | 73.36M | 64.89M | 15.98M | 108.70M | 115.69M | 102.96M | 105.27M | 98.45M | 86.24M | 100.11M | 101.53M | 100.04M | 100.56M | 115.21M | 118.40M | 123.60M |
|
Income from Continuing Operations
|
41.43M | 43.51M | 43.62M | 48.59M | 46.86M | 45.29M | 1.63M | 39.18M | 73.06M | 76.03M | 80.28M | 71.03M | 71.35M | 72.16M | 72.76M | 73.26M | -32.30M | 62.83M | 68.72M | 120.49M | 91.60M | 79.07M | 74.99M | 73.36M | 64.89M | 15.98M | 108.70M | 115.69M | 102.96M | 105.27M | 98.45M | 86.24M | 100.11M | 101.53M | 100.04M | 100.56M | 115.21M | 118.40M | 123.60M |
|
Consolidated Net Income
|
41.43M | 43.51M | 43.62M | 48.59M | 46.86M | 45.29M | 1.63M | 39.18M | 73.06M | 76.03M | 80.28M | 71.03M | 71.35M | 72.16M | 72.76M | 73.26M | -32.30M | 62.83M | 68.72M | 120.49M | 91.60M | 79.07M | 74.99M | 73.36M | 64.89M | 15.98M | 108.70M | 115.69M | 102.96M | 105.27M | 98.45M | 86.24M | 100.11M | 101.53M | 100.04M | 100.56M | 115.21M | 118.40M | 123.60M |
|
Income towards Parent Company
|
41.43M | 43.51M | 43.62M | 48.59M | 46.86M | 45.29M | 1.63M | 39.18M | 73.06M | 76.03M | 80.28M | 71.03M | 71.35M | 72.16M | 72.76M | 73.26M | -32.30M | 62.83M | 68.72M | 120.49M | 91.60M | 79.07M | 74.99M | 73.36M | 64.89M | 15.98M | 108.70M | 115.69M | 102.96M | 105.27M | 98.45M | 86.24M | 100.11M | 101.53M | 100.04M | 100.56M | 115.21M | 118.40M | 123.60M |
|
Net Income towards Common Stockholders
|
41.43M | 43.51M | 43.62M | 48.59M | 46.86M | 50.10M | 14.82M | 23.31M | 73.06M | 76.03M | 80.28M | 71.03M | 71.35M | 72.16M | 72.76M | 73.26M | 0.51M | 62.83M | 69.32M | 81.79M | 91.60M | 79.07M | 74.99M | 73.36M | 64.89M | 15.98M | 108.70M | 115.69M | 102.96M | 105.27M | 98.45M | 86.24M | 100.11M | 101.53M | 100.04M | 100.56M | 115.21M | 118.40M | 123.60M |
|
EPS (Basic)
|
0.30 | 0.31 | 0.31 | 0.34 | 0.33 | 0.35 | 0.10 | 0.12 | 0.42 | 0.44 | 0.46 | 0.41 | 0.42 | 0.43 | 0.44 | 0.44 | | 0.38 | 0.42 | 0.50 | 0.55 | 0.48 | 0.46 | 0.45 | 0.40 | 0.08 | 0.53 | 0.58 | 0.51 | 0.52 | 0.49 | 0.43 | 0.50 | 0.51 | 0.50 | 0.50 | 0.58 | 0.60 | 0.63 |
|
EPS (Weighted Average and Diluted)
|
0.29 | 0.31 | 0.31 | 0.35 | 0.33 | 0.35 | 0.10 | 0.11 | 0.42 | 0.44 | 0.46 | 0.41 | 0.42 | 0.43 | 0.44 | 0.44 | | 0.38 | 0.42 | 0.50 | 0.55 | 0.48 | 0.46 | 0.45 | 0.40 | 0.08 | 0.53 | 0.58 | 0.51 | 0.52 | 0.49 | 0.43 | 0.50 | 0.51 | 0.50 | 0.50 | 0.58 | 0.60 | 0.63 |
|
EBITDA
|
73.40M | 76.98M | 76.83M | 86.02M | 81.91M | -55.50M | -93.95M | -68.88M | -68.62M | -70.33M | -73.77M | -86.76M | -80.92M | -76.40M | -73.79M | -80.58M | -81.79M | -79.38M | -78.89M | -82.06M | -80.96M | -78.91M | -84.38M | -82.78M | -85.46M | -179.55M | -125.57M | -139.25M | -129.00M | -132.19M | -130.32M | -156.43M | -128.19M | -131.92M | -127.11M | -128.09M | -130.33M | -132.73M | -130.04M |
|
Tax Rate
|
37.39% | 37.43% | 36.88% | 37.58% | 35.13% | 43.66% | 92.69% | 59.24% | 24.70% | 24.23% | 24.00% | 23.22% | 24.16% | 24.12% | 27.21% | 24.06% | -1,234.79% | 23.45% | 23.96% | -11.91% | 23.98% | 24.07% | 23.63% | 21.91% | 23.59% | 17.09% | 23.43% | 22.06% | 22.54% | 23.10% | 23.85% | 23.54% | 23.23% | 23.90% | 22.50% | 22.32% | 21.71% | 22.10% | 22.42% |